{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Contents","Operation","InputC","InputS","Template Model","Consolidation M","Consolidation A","Project by Project Stats","Corporate Finance Theory","Start","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","End"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":113,"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":"Operation","index":1,"n_rows":2,"n_cols":10,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,false]

{"sheet":"InputC","index":2,"n_rows":166,"n_cols":20,"rows_kept":166,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Project",{"$f":"scenario","v":3},"Project IRR",{"$f":"'Template Model'!G1","v":9.5917831694535494E-2},null,null,3]
[null,null,null,null,null,"Equity IRR",{"$f":"'Template Model'!G198","v":0.20227971050731908}]
[null,null,null,null,null,"Debt IRR",{"$f":"'Template Model'!G200","v":3.7914751434153793E-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,{"$f":"INDEX(I8:XFD8,InputC!J2)","v":"Project 3 - BESS"},null,null,"Project 1 - Solar","Project 2 - Wind ","Project 3 - BESS","Project 4 - Solar 2","Project 5 - Wind  2","Project 6 - BESS 2","Project 7 - Solar 3","Project 8 - Wind  3","Project 9 - BESS 3","Project 10 - Solar 4","Project 11 - Wind  4","Project 12 - BESS 4"]
[]
[null,"Timeline"]
[null,null,null,"Construction Start","Date",{"$f":"INDEX(I11:AG11,InputC!$J$2)","v":"2027-03-01"},null,null,"2025-01-01",{"$f":"EDATE(I11,11)","v":"2025-12-01"},{"$f":"EDATE(J11,15)","v":"2027-03-01"},{"$f":"EDATE(K11,15)","v":"2028-06-01"},{"$f":"EDATE(L11,12)","v":"2029-06-01"},{"$f":"EDATE(M11,8)","v":"2030-02-01"},{"$f":"EDATE(N11,16)","v":"2031-06-01"},{"$f":"EDATE(O11,10)","v":"2032-04-01"},{"$f":"EDATE(P11,10)","v":"2033-02-01"},{"$f":"EDATE(Q11,12)","v":"2034-02-01"},{"$f":"EDATE(R11,14)","v":"2035-04-01"},{"$f":"EDATE(S11,11)","v":"2036-03-01"}]
[null,null,null,"Construction months","months",{"$f":"INDEX(I12:AG12,InputC!$J$2)","v":8},null,null,6,18,8,9,16,7,11,17,5,12,18,8]
[]
[null,null,null,"Commercial Operation Date","date",{"$f":"INDEX(I14:AG14,InputC!$J$2)","v":"2027-11-01"},null,null,{"$f":"EDATE(I11,I12)","v":"2025-07-01"},"2027-06-01","2027-11-01","2029-03-01","2030-10-01","2030-09-01","2032-05-01","2033-09-01","2033-07-01","2035-02-01","2036-10-01","2036-11-01"]
[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$2)","v":20},null,null,35,30,20,32,33,18,35,28,17,35,30,20]
[null,null,null,"Operations End Date","date",{"$f":"INDEX(I19:AG19,InputC!$J$2)","v":"2047-11-01"},null,null,{"$f":"EDATE(I14,I18*months)","v":"2060-07-01"},"2057-06-01","2047-11-01","2061-03-01","2063-10-01","2048-09-01","2067-05-01","2061-09-01","2050-07-01","2070-02-01","2066-10-01","2056-11-01"]
[]
[null,"Operations - Capacity and Production"]
[]
[null,null,"Solar"]
[null,null,null,"Capacity - DC","kWp",{"$f":"INDEX(I24:AG24,InputC!$J$2)","v":0},null,null,1200,null,null,2000,null,null,800,null,null,1500]
[null,null,null,"DC/AC Ratio","Ratio",{"$f":"INDEX(I25:AG25,InputC!$J$2)","v":0},null,null,1.2,null,null,1.2,null,null,1.2,null,null,1.2]
[null,null,null,"Capacity - AC","kWac",{"$f":"INDEX(I26:AG26,InputC!$J$2)","v":0},null,null,{"$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$2)","v":0},null,null,{"$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$2)","v":400},null,null,null,null,400,null,null,600,null,null,550,null,null,2000]
[null,null,null,"Duration","Hours",{"$f":"INDEX(I35:AG35,InputC!$J$2)","v":2},null,null,null,null,2,null,null,1,null,null,4,null,null,4]
[null,null,null,"Storage Capacity","kWh",{"$f":"INDEX(I36:AG36,InputC!$J$2)","v":800},null,null,null,null,{"$f":"K34*K35","v":800},null,null,{"$f":"N34*N35","v":600},null,null,{"$f":"Q34*Q35","v":2200},null,null,{"$f":"T34*T35","v":8000}]
[null,null,null,"Availability Factor","%",{"$f":"INDEX(I37:AG37,InputC!$J$2)","v":0.97},null,null,null,null,0.97,null,null,0.95,null,null,0.98,null,null,0.98]
[]
[null,null,"Degradation",null,"% p.a",{"$f":"INDEX(I39:AG39,InputC!$J$2)","v":2.3E-2},null,null,5.0000000000000001E-3,0,2.3E-2,4.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2,5.0000000000000001E-3,0,2.3E-2]
[]
[null,"Operating Cash Flows"]
[]
[null,null,"Inflation Code",null,"Code",{"$f":"INDEX(I43:AG43,InputC!$J$2)","v":3},null,null,1,2,3,1,2,3,1,1,1,1,1,1]
[]
[null,null,"Capital Expenditure"]
[null,null,null,"Capital Expenditure - Solar","USD/kWp",{"$f":"INDEX(I46:AG46,InputC!$J$2)","v":0},null,null,360,null,null,400,null,null,380,null,null,450]
[null,null,null,"Capital Expenditure - Wind","USD/kW",{"$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$2)","v":350},null,null,null,null,350,null,null,250,null,null,100,null,null,75]
[]
[null,null,"Price"]
[null,null,null,"Price per kWh - Solar/Wind","USD/kWh",{"$f":"INDEX(I51:AG51,InputC!$J$2)","v":0},null,null,1.4E-2,2.7E-2,null,1.6E-2,0.04,null,1.6E-2,0.03,null,1.4999999999999999E-2,2.5000000000000001E-2]
[null,null,null,"Price per kWh - Battery","USD/kWh",{"$f":"INDEX(I52:AG52,InputC!$J$2)","v":5.4999999999999997E-3},null,null,null,null,5.4999999999999997E-3,null,null,3.2000000000000002E-3,null,null,1.8E-3,null,null,1.6000000000000001E-3]
[null,null,null,"Inflate PPA","Flag",{"$f":"INDEX(I53:AG53,InputC!$J$2)","v":false},null,null,true,true,false,true,false,true,true,false,true,true,false,true]
[]
[null,null,"Operating and Maintenance"]
[null,null,null,"Solar O&M","USD/kWy",{"$f":"INDEX(I56:AG56,InputC!$J$2)","v":0},null,null,6,null,null,5,null,null,4,null,null,4]
[null,null,null,"Wind O&M","USD/kWy",{"$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$2)","v":3},null,null,null,null,3,null,null,2,null,null,4,null,null,3]
[]
[]
[null,"Valuation"]
[null,null,null,"Risk Free Rate","% p.a.",{"$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$2)","v":1.4},null,null,1.2,1.3,1.4,1.3,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(I69:AG69,InputC!$J$2)","v":12},null,null,23,20,12,24,20,10,25,22,12,21,15,11]
[]
[null,null,"Base SOFR Swap Rate",null,"% p.a.",{"$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$2)","v":1.4999999999999999E-2},null,null,0.01,1.2E-2,1.4999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,1.0999999999999999E-2,0.01,1.2E-2,1.4999999999999999E-2]
[]
[null,null,"Pro-Rata Funding",null,"Flag",{"$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":3,"n_rows":22,"n_cols":19,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"General"]
[null,null,"Start of Timeline",null,"Date",null,"2025-01-01"]
[]
[null,null,"Year",null,null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
[]
[null,null,"Inflation Code",null,{"$f":"InputC!F43","v":3}]
[null,null,null,null,"Row"]
[null,null,"Inflation Rate 1",null,{"$f":"ROW()","v":10},1,0.03,2.7E-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,{"$f":"ROW()","v":11},2,2.5000000000000001E-2,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Inflation Rate 3 ",null,{"$f":"ROW()","v":12},3,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,{"$f":"INDEX(C10:C12,$E$8)","v":"Inflation Rate 3 "},null,null,null,{"$f":"INDEX(G10:G12,$E$8)","v":0.02},{"$f":"INDEX(H10:H12,$E$8)","v":0.02},{"$f":"INDEX(I10:I12,$E$8)","v":0.02},{"$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$8)","v":0.02},{"$f":"INDEX(S10:S12,$E$8)","v":0.02}]
[]
[]
[null,null,"Month",null,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,null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Seasonal Factor 2",null,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":"Template Model","index":4,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,2,"PIRR",{"$f":"G73","v":9.5917831694535494E-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",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2025-12-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"SUM(K6:XFD6)","v":18},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(U$4>=$F6,U$4<$G6))*1","v":0},1,1,1,1,1,1,1,1,1,{"$f":"(AND(AE$4>=$F6,AE$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,0,{"$f":"(AND(AO$4>=$F6,AO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AY$4>=$F6,AY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(BI$4>=$F6,BI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(BS$4>=$F6,BS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CC$4>=$F6,CC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(CW$4>=$F6,CW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DG$4>=$F6,DG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(DQ$4>=$F6,DQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EA$4>=$F6,EA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EK$4>=$F6,EK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(EU$4>=$F6,EU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FE$4>=$F6,FE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(FY$4>=$F6,FY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(GI$4>=$F6,GI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(GS$4>=$F6,GS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HC$4>=$F6,HC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HM$4>=$F6,HM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(HW$4>=$F6,HW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(IG$4>=$F6,IG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JA$4>=$F6,JA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JK$4>=$F6,JK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(JU$4>=$F6,JU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KE$4>=$F6,KE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KO$4>=$F6,KO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(KY$4>=$F6,KY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(LI$4>=$F6,LI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MC$4>=$F6,MC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MM$4>=$F6,MM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(MW$4>=$F6,MW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(NG$4>=$F6,NG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(NQ$4>=$F6,NQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OA$4>=$F6,OA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OK$4>=$F6,OK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PE$4>=$F6,PE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PO$4>=$F6,PO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(PY$4>=$F6,PY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(QI$4>=$F6,QI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(QS$4>=$F6,QS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RC$4>=$F6,RC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RM$4>=$F6,RM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(SG$4>=$F6,SG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(SQ$4>=$F6,SQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TA$4>=$F6,TA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TK$4>=$F6,TK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(TU$4>=$F6,TU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UE$4>=$F6,UE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UO$4>=$F6,UO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(VI$4>=$F6,VI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(VS$4>=$F6,VS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WC$4>=$F6,WC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WM$4>=$F6,WM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(WW$4>=$F6,WW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(XG$4>=$F6,XG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(XQ$4>=$F6,XQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YK$4>=$F6,YK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(YU$4>=$F6,YU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZE$4>=$F6,ZE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZO$4>=$F6,ZO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZY$4>=$F6,ZY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAI$4>=$F6,AAI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAS$4>=$F6,AAS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABM$4>=$F6,ABM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2057-06-01"},{"$f":"SUM(K7:XFD7)","v":360},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":101},102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,{"$f":"GU8+GV7","v":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,{"$f":"IZ8+JA7","v":222},{"$f":"JA8+JB7","v":223},{"$f":"JB8+JC7","v":224},{"$f":"JC8+JD7","v":225},{"$f":"JD8+JE7","v":226},{"$f":"JE8+JF7","v":227},{"$f":"JF8+JG7","v":228},{"$f":"JG8+JH7","v":229},{"$f":"JH8+JI7","v":230},{"$f":"JI8+JJ7","v":231},{"$f":"JJ8+JK7","v":232},{"$f":"JK8+JL7","v":233},{"$f":"JL8+JM7","v":234},{"$f":"JM8+JN7","v":235},{"$f":"JN8+JO7","v":236},{"$f":"JO8+JP7","v":237},{"$f":"JP8+JQ7","v":238},{"$f":"JQ8+JR7","v":239},{"$f":"JR8+JS7","v":240},{"$f":"JS8+JT7","v":241},{"$f":"JT8+JU7","v":242},{"$f":"JU8+JV7","v":243},{"$f":"JV8+JW7","v":244},{"$f":"JW8+JX7","v":245},{"$f":"JX8+JY7","v":246},{"$f":"JY8+JZ7","v":247},{"$f":"JZ8+KA7","v":248},{"$f":"KA8+KB7","v":249},{"$f":"KB8+KC7","v":250},{"$f":"KC8+KD7","v":251},{"$f":"KD8+KE7","v":252},{"$f":"KE8+KF7","v":253},{"$f":"KF8+KG7","v":254},{"$f":"KG8+KH7","v":255},{"$f":"KH8+KI7","v":256},{"$f":"KI8+KJ7","v":257},{"$f":"KJ8+KK7","v":258},{"$f":"KK8+KL7","v":259},{"$f":"KL8+KM7","v":260},{"$f":"KM8+KN7","v":261},{"$f":"KN8+KO7","v":262},{"$f":"KO8+KP7","v":263},{"$f":"KP8+KQ7","v":264},{"$f":"KQ8+KR7","v":265},{"$f":"KR8+KS7","v":266},{"$f":"KS8+KT7","v":267},{"$f":"KT8+KU7","v":268},{"$f":"KU8+KV7","v":269},{"$f":"KV8+KW7","v":270},{"$f":"KW8+KX7","v":271},{"$f":"KX8+KY7","v":272},{"$f":"KY8+KZ7","v":273},{"$f":"KZ8+LA7","v":274},{"$f":"LA8+LB7","v":275},{"$f":"LB8+LC7","v":276},{"$f":"LC8+LD7","v":277},{"$f":"LD8+LE7","v":278},{"$f":"LE8+LF7","v":279},{"$f":"LF8+LG7","v":280},{"$f":"LG8+LH7","v":281},{"$f":"LH8+LI7","v":282},{"$f":"LI8+LJ7","v":283},{"$f":"LJ8+LK7","v":284},{"$f":"LK8+LL7","v":285},{"$f":"LL8+LM7","v":286},{"$f":"LM8+LN7","v":287},{"$f":"LN8+LO7","v":288},{"$f":"LO8+LP7","v":289},{"$f":"LP8+LQ7","v":290},{"$f":"LQ8+LR7","v":291},{"$f":"LR8+LS7","v":292},{"$f":"LS8+LT7","v":293},{"$f":"LT8+LU7","v":294},{"$f":"LU8+LV7","v":295},{"$f":"LV8+LW7","v":296},{"$f":"LW8+LX7","v":297},{"$f":"LX8+LY7","v":298},{"$f":"LY8+LZ7","v":299},{"$f":"LZ8+MA7","v":300},{"$f":"MA8+MB7","v":301},{"$f":"MB8+MC7","v":302},{"$f":"MC8+MD7","v":303},{"$f":"MD8+ME7","v":304},{"$f":"ME8+MF7","v":305},{"$f":"MF8+MG7","v":306},{"$f":"MG8+MH7","v":307},{"$f":"MH8+MI7","v":308},{"$f":"MI8+MJ7","v":309},{"$f":"MJ8+MK7","v":310},{"$f":"MK8+ML7","v":311},{"$f":"ML8+MM7","v":312},{"$f":"MM8+MN7","v":313},{"$f":"MN8+MO7","v":314},{"$f":"MO8+MP7","v":315},{"$f":"MP8+MQ7","v":316},{"$f":"MQ8+MR7","v":317},{"$f":"MR8+MS7","v":318},{"$f":"MS8+MT7","v":319},{"$f":"MT8+MU7","v":320},{"$f":"MU8+MV7","v":321},{"$f":"MV8+MW7","v":322},{"$f":"MW8+MX7","v":323},{"$f":"MX8+MY7","v":324},{"$f":"MY8+MZ7","v":325},{"$f":"MZ8+NA7","v":326},{"$f":"NA8+NB7","v":327},{"$f":"NB8+NC7","v":328},{"$f":"NC8+ND7","v":329},{"$f":"ND8+NE7","v":330},{"$f":"NE8+NF7","v":331},{"$f":"NF8+NG7","v":332},{"$f":"NG8+NH7","v":333},{"$f":"NH8+NI7","v":334},{"$f":"NI8+NJ7","v":335},{"$f":"NJ8+NK7","v":336},{"$f":"NK8+NL7","v":337},{"$f":"NL8+NM7","v":338},{"$f":"NM8+NN7","v":339},{"$f":"NN8+NO7","v":340},{"$f":"NO8+NP7","v":341},{"$f":"NP8+NQ7","v":342},{"$f":"NQ8+NR7","v":343},{"$f":"NR8+NS7","v":344},{"$f":"NS8+NT7","v":345},{"$f":"NT8+NU7","v":346},{"$f":"NU8+NV7","v":347},{"$f":"NV8+NW7","v":348},{"$f":"NW8+NX7","v":349},{"$f":"NX8+NY7","v":350},{"$f":"NY8+NZ7","v":351},{"$f":"NZ8+OA7","v":352},{"$f":"OA8+OB7","v":353},{"$f":"OB8+OC7","v":354},{"$f":"OC8+OD7","v":355},{"$f":"OD8+OE7","v":356},{"$f":"OE8+OF7","v":357},{"$f":"OF8+OG7","v":358},{"$f":"OG8+OH7","v":359},{"$f":"OH8+OI7","v":360},{"$f":"OI8+OJ7","v":360},{"$f":"OJ8+OK7","v":360},{"$f":"OK8+OL7","v":360},{"$f":"OL8+OM7","v":360},{"$f":"OM8+ON7","v":360},{"$f":"ON8+OO7","v":360},{"$f":"OO8+OP7","v":360},{"$f":"OP8+OQ7","v":360},{"$f":"OQ8+OR7","v":360},{"$f":"OR8+OS7","v":360},{"$f":"OS8+OT7","v":360},{"$f":"OT8+OU7","v":360},{"$f":"OU8+OV7","v":360},{"$f":"OV8+OW7","v":360},{"$f":"OW8+OX7","v":360},{"$f":"OX8+OY7","v":360},{"$f":"OY8+OZ7","v":360},{"$f":"OZ8+PA7","v":360},{"$f":"PA8+PB7","v":360},{"$f":"PB8+PC7","v":360},{"$f":"PC8+PD7","v":360},{"$f":"PD8+PE7","v":360},{"$f":"PE8+PF7","v":360},{"$f":"PF8+PG7","v":360},{"$f":"PG8+PH7","v":360},{"$f":"PH8+PI7","v":360},{"$f":"PI8+PJ7","v":360},{"$f":"PJ8+PK7","v":360},{"$f":"PK8+PL7","v":360},{"$f":"PL8+PM7","v":360},{"$f":"PM8+PN7","v":360},{"$f":"PN8+PO7","v":360},{"$f":"PO8+PP7","v":360},{"$f":"PP8+PQ7","v":360},{"$f":"PQ8+PR7","v":360},{"$f":"PR8+PS7","v":360},{"$f":"PS8+PT7","v":360},{"$f":"PT8+PU7","v":360},{"$f":"PU8+PV7","v":360},{"$f":"PV8+PW7","v":360},{"$f":"PW8+PX7","v":360},{"$f":"PX8+PY7","v":360},{"$f":"PY8+PZ7","v":360},{"$f":"PZ8+QA7","v":360},{"$f":"QA8+QB7","v":360},{"$f":"QB8+QC7","v":360},{"$f":"QC8+QD7","v":360},{"$f":"QD8+QE7","v":360},{"$f":"QE8+QF7","v":360},{"$f":"QF8+QG7","v":360},{"$f":"QG8+QH7","v":360},{"$f":"QH8+QI7","v":360},{"$f":"QI8+QJ7","v":360},{"$f":"QJ8+QK7","v":360},{"$f":"QK8+QL7","v":360},{"$f":"QL8+QM7","v":360},{"$f":"QM8+QN7","v":360},{"$f":"QN8+QO7","v":360},{"$f":"QO8+QP7","v":360},{"$f":"QP8+QQ7","v":360},{"$f":"QQ8+QR7","v":360},{"$f":"QR8+QS7","v":360},{"$f":"QS8+QT7","v":360},{"$f":"QT8+QU7","v":360},{"$f":"QU8+QV7","v":360},{"$f":"QV8+QW7","v":360},{"$f":"QW8+QX7","v":360},{"$f":"QX8+QY7","v":360},{"$f":"QY8+QZ7","v":360},{"$f":"QZ8+RA7","v":360},{"$f":"RA8+RB7","v":360},{"$f":"RB8+RC7","v":360},{"$f":"RC8+RD7","v":360},{"$f":"RD8+RE7","v":360},{"$f":"RE8+RF7","v":360},{"$f":"RF8+RG7","v":360},{"$f":"RG8+RH7","v":360},{"$f":"RH8+RI7","v":360},{"$f":"RI8+RJ7","v":360},{"$f":"RJ8+RK7","v":360},{"$f":"RK8+RL7","v":360},{"$f":"RL8+RM7","v":360},{"$f":"RM8+RN7","v":360},{"$f":"RN8+RO7","v":360},{"$f":"RO8+RP7","v":360},{"$f":"RP8+RQ7","v":360},{"$f":"RQ8+RR7","v":360},{"$f":"RR8+RS7","v":360},{"$f":"RS8+RT7","v":360},{"$f":"RT8+RU7","v":360},{"$f":"RU8+RV7","v":360},{"$f":"RV8+RW7","v":360},{"$f":"RW8+RX7","v":360},{"$f":"RX8+RY7","v":360},{"$f":"RY8+RZ7","v":360},{"$f":"RZ8+SA7","v":360},{"$f":"SA8+SB7","v":360},{"$f":"SB8+SC7","v":360},{"$f":"SC8+SD7","v":360},{"$f":"SD8+SE7","v":360},{"$f":"SE8+SF7","v":360},{"$f":"SF8+SG7","v":360},{"$f":"SG8+SH7","v":360},{"$f":"SH8+SI7","v":360},{"$f":"SI8+SJ7","v":360},{"$f":"SJ8+SK7","v":360},{"$f":"SK8+SL7","v":360},{"$f":"SL8+SM7","v":360},{"$f":"SM8+SN7","v":360},{"$f":"SN8+SO7","v":360},{"$f":"SO8+SP7","v":360},{"$f":"SP8+SQ7","v":360},{"$f":"SQ8+SR7","v":360},{"$f":"SR8+SS7","v":360},{"$f":"SS8+ST7","v":360},{"$f":"ST8+SU7","v":360},{"$f":"SU8+SV7","v":360},{"$f":"SV8+SW7","v":360},{"$f":"SW8+SX7","v":360},{"$f":"SX8+SY7","v":360},{"$f":"SY8+SZ7","v":360},{"$f":"SZ8+TA7","v":360},{"$f":"TA8+TB7","v":360},{"$f":"TB8+TC7","v":360},{"$f":"TC8+TD7","v":360},{"$f":"TD8+TE7","v":360},{"$f":"TE8+TF7","v":360},{"$f":"TF8+TG7","v":360},{"$f":"TG8+TH7","v":360},{"$f":"TH8+TI7","v":360},{"$f":"TI8+TJ7","v":360},{"$f":"TJ8+TK7","v":360},{"$f":"TK8+TL7","v":360},{"$f":"TL8+TM7","v":360},{"$f":"TM8+TN7","v":360},{"$f":"TN8+TO7","v":360},{"$f":"TO8+TP7","v":360},{"$f":"TP8+TQ7","v":360},{"$f":"TQ8+TR7","v":360},{"$f":"TR8+TS7","v":360},{"$f":"TS8+TT7","v":360},{"$f":"TT8+TU7","v":360},{"$f":"TU8+TV7","v":360},{"$f":"TV8+TW7","v":360},{"$f":"TW8+TX7","v":360},{"$f":"TX8+TY7","v":360},{"$f":"TY8+TZ7","v":360},{"$f":"TZ8+UA7","v":360},{"$f":"UA8+UB7","v":360},{"$f":"UB8+UC7","v":360},{"$f":"UC8+UD7","v":360},{"$f":"UD8+UE7","v":360},{"$f":"UE8+UF7","v":360},{"$f":"UF8+UG7","v":360},{"$f":"UG8+UH7","v":360},{"$f":"UH8+UI7","v":360},{"$f":"UI8+UJ7","v":360},{"$f":"UJ8+UK7","v":360},{"$f":"UK8+UL7","v":360},{"$f":"UL8+UM7","v":360},{"$f":"UM8+UN7","v":360},{"$f":"UN8+UO7","v":360},{"$f":"UO8+UP7","v":360},{"$f":"UP8+UQ7","v":360},{"$f":"UQ8+UR7","v":360},{"$f":"UR8+US7","v":360},{"$f":"US8+UT7","v":360},{"$f":"UT8+UU7","v":360},{"$f":"UU8+UV7","v":360},{"$f":"UV8+UW7","v":360},{"$f":"UW8+UX7","v":360},{"$f":"UX8+UY7","v":360},{"$f":"UY8+UZ7","v":360},{"$f":"UZ8+VA7","v":360},{"$f":"VA8+VB7","v":360},{"$f":"VB8+VC7","v":360},{"$f":"VC8+VD7","v":360},{"$f":"VD8+VE7","v":360},{"$f":"VE8+VF7","v":360},{"$f":"VF8+VG7","v":360},{"$f":"VG8+VH7","v":360},{"$f":"VH8+VI7","v":360},{"$f":"VI8+VJ7","v":360},{"$f":"VJ8+VK7","v":360},{"$f":"VK8+VL7","v":360},{"$f":"VL8+VM7","v":360},{"$f":"VM8+VN7","v":360},{"$f":"VN8+VO7","v":360},{"$f":"VO8+VP7","v":360},{"$f":"VP8+VQ7","v":360},{"$f":"VQ8+VR7","v":360},{"$f":"VR8+VS7","v":360},{"$f":"VS8+VT7","v":360},{"$f":"VT8+VU7","v":360},{"$f":"VU8+VV7","v":360},{"$f":"VV8+VW7","v":360},{"$f":"VW8+VX7","v":360},{"$f":"VX8+VY7","v":360},{"$f":"VY8+VZ7","v":360},{"$f":"VZ8+WA7","v":360},{"$f":"WA8+WB7","v":360},{"$f":"WB8+WC7","v":360},{"$f":"WC8+WD7","v":360},{"$f":"WD8+WE7","v":360},{"$f":"WE8+WF7","v":360},{"$f":"WF8+WG7","v":360},{"$f":"WG8+WH7","v":360},{"$f":"WH8+WI7","v":360},{"$f":"WI8+WJ7","v":360},{"$f":"WJ8+WK7","v":360},{"$f":"WK8+WL7","v":360},{"$f":"WL8+WM7","v":360},{"$f":"WM8+WN7","v":360},{"$f":"WN8+WO7","v":360},{"$f":"WO8+WP7","v":360},{"$f":"WP8+WQ7","v":360},{"$f":"WQ8+WR7","v":360},{"$f":"WR8+WS7","v":360},{"$f":"WS8+WT7","v":360},{"$f":"WT8+WU7","v":360},{"$f":"WU8+WV7","v":360},{"$f":"WV8+WW7","v":360},{"$f":"WW8+WX7","v":360},{"$f":"WX8+WY7","v":360},{"$f":"WY8+WZ7","v":360},{"$f":"WZ8+XA7","v":360},{"$f":"XA8+XB7","v":360},{"$f":"XB8+XC7","v":360},{"$f":"XC8+XD7","v":360},{"$f":"XD8+XE7","v":360},{"$f":"XE8+XF7","v":360},{"$f":"XF8+XG7","v":360},{"$f":"XG8+XH7","v":360},{"$f":"XH8+XI7","v":360},{"$f":"XI8+XJ7","v":360},{"$f":"XJ8+XK7","v":360},{"$f":"XK8+XL7","v":360},{"$f":"XL8+XM7","v":360},{"$f":"XM8+XN7","v":360},{"$f":"XN8+XO7","v":360},{"$f":"XO8+XP7","v":360},{"$f":"XP8+XQ7","v":360},{"$f":"XQ8+XR7","v":360},{"$f":"XR8+XS7","v":360},{"$f":"XS8+XT7","v":360},{"$f":"XT8+XU7","v":360},{"$f":"XU8+XV7","v":360},{"$f":"XV8+XW7","v":360},{"$f":"XW8+XX7","v":360},{"$f":"XX8+XY7","v":360},{"$f":"XY8+XZ7","v":360},{"$f":"XZ8+YA7","v":360},{"$f":"YA8+YB7","v":360},{"$f":"YB8+YC7","v":360},{"$f":"YC8+YD7","v":360},{"$f":"YD8+YE7","v":360},{"$f":"YE8+YF7","v":360},{"$f":"YF8+YG7","v":360},{"$f":"YG8+YH7","v":360},{"$f":"YH8+YI7","v":360},{"$f":"YI8+YJ7","v":360},{"$f":"YJ8+YK7","v":360},{"$f":"YK8+YL7","v":360},{"$f":"YL8+YM7","v":360},{"$f":"YM8+YN7","v":360},{"$f":"YN8+YO7","v":360},{"$f":"YO8+YP7","v":360},{"$f":"YP8+YQ7","v":360},{"$f":"YQ8+YR7","v":360},{"$f":"YR8+YS7","v":360},{"$f":"YS8+YT7","v":360},{"$f":"YT8+YU7","v":360},{"$f":"YU8+YV7","v":360},{"$f":"YV8+YW7","v":360},{"$f":"YW8+YX7","v":360},{"$f":"YX8+YY7","v":360},{"$f":"YY8+YZ7","v":360},{"$f":"YZ8+ZA7","v":360},{"$f":"ZA8+ZB7","v":360},{"$f":"ZB8+ZC7","v":360},{"$f":"ZC8+ZD7","v":360},{"$f":"ZD8+ZE7","v":360},{"$f":"ZE8+ZF7","v":360},{"$f":"ZF8+ZG7","v":360},{"$f":"ZG8+ZH7","v":360},{"$f":"ZH8+ZI7","v":360},{"$f":"ZI8+ZJ7","v":360},{"$f":"ZJ8+ZK7","v":360},{"$f":"ZK8+ZL7","v":360},{"$f":"ZL8+ZM7","v":360},{"$f":"ZM8+ZN7","v":360},{"$f":"ZN8+ZO7","v":360},{"$f":"ZO8+ZP7","v":360},{"$f":"ZP8+ZQ7","v":360},{"$f":"ZQ8+ZR7","v":360},{"$f":"ZR8+ZS7","v":360},{"$f":"ZS8+ZT7","v":360},{"$f":"ZT8+ZU7","v":360},{"$f":"ZU8+ZV7","v":360},{"$f":"ZV8+ZW7","v":360},{"$f":"ZW8+ZX7","v":360},{"$f":"ZX8+ZY7","v":360},{"$f":"ZY8+ZZ7","v":360},{"$f":"ZZ8+AAA7","v":360},{"$f":"AAA8+AAB7","v":360},{"$f":"AAB8+AAC7","v":360},{"$f":"AAC8+AAD7","v":360},{"$f":"AAD8+AAE7","v":360},{"$f":"AAE8+AAF7","v":360},{"$f":"AAF8+AAG7","v":360},{"$f":"AAG8+AAH7","v":360},{"$f":"AAH8+AAI7","v":360},{"$f":"AAI8+AAJ7","v":360},{"$f":"AAJ8+AAK7","v":360},{"$f":"AAK8+AAL7","v":360},{"$f":"AAL8+AAM7","v":360},{"$f":"AAM8+AAN7","v":360},{"$f":"AAN8+AAO7","v":360},{"$f":"AAO8+AAP7","v":360},{"$f":"AAP8+AAQ7","v":360},{"$f":"AAQ8+AAR7","v":360},{"$f":"AAR8+AAS7","v":360},{"$f":"AAS8+AAT7","v":360},{"$f":"AAT8+AAU7","v":360},{"$f":"AAU8+AAV7","v":360},{"$f":"AAV8+AAW7","v":360},{"$f":"AAW8+AAX7","v":360},{"$f":"AAX8+AAY7","v":360},{"$f":"AAY8+AAZ7","v":360},{"$f":"AAZ8+ABA7","v":360},{"$f":"ABA8+ABB7","v":360},{"$f":"ABB8+ABC7","v":360},{"$f":"ABC8+ABD7","v":360},{"$f":"ABD8+ABE7","v":360},{"$f":"ABE8+ABF7","v":360},{"$f":"ABF8+ABG7","v":360},{"$f":"ABG8+ABH7","v":360},{"$f":"ABH8+ABI7","v":360},{"$f":"ABI8+ABJ7","v":360},{"$f":"ABJ8+ABK7","v":360},{"$f":"ABK8+ABL7","v":360},{"$f":"ABL8+ABM7","v":360},{"$f":"ABM8+ABN7","v":360},{"$f":"ABN8+ABO7","v":360},{"$f":"ABO8+ABP7","v":360},{"$f":"ABP8+ABQ7","v":360},{"$f":"ABQ8+ABR7","v":360},{"$f":"ABR8+ABS7","v":360},{"$f":"ABS8+ABT7","v":360},{"$f":"ABT8+ABU7","v":360},{"$f":"ABU8+ABV7","v":360},{"$f":"ABV8+ABW7","v":360},{"$f":"ABW8+ABX7","v":360},{"$f":"ABX8+ABY7","v":360},{"$f":"ABY8+ABZ7","v":360}]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","v":0.35},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"BX15*BX20*BX24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"EJ15*EJ20*EJ24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"GV15*GV20*GV24","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"JH15*JH20*JH24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"LT15*LT20*LT24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"OF15*OF20*OF24","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(BX32:BX34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(EJ32:EJ34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(GV32:GV34)","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(JH32:JH34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(LT32:LT34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(OF32:OF34)","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":850},{"$f":"F41*F15","v":680000},null,null,null,{"$f":"$G41","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":680000},null,null,"USD",null,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.5555555555555552E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":679999.99999999977},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":2},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":11},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+EI49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+JG49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+OE49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+TC49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+YA49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,{"$f":"BV51*(1+BW50*BW7)","v":1.0927270000000031},1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,{"$f":"EH51*(1+EI50*EI7)","v":1.2793131751589666},1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,{"$f":"GT51*(1+GU50*GU7)","v":1.4977594587992347},1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,{"$f":"JF51*(1+JG50*JG7)","v":1.7535060530771356},1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,{"$f":"LR51*(1+LS50*LS7)","v":2.0529220898015428},2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,{"$f":"OD51*(1+OE50*OE7)","v":2.403464247756288},2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"QP51*(1+QQ50*QQ7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"TB51*(1+TC50*TC7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"VN51*(1+VO50*VO7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"XZ51*(1+YA50*YA7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,{"$f":"IF($F$52,BX51,1)","v":1.0954219595694832},1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,{"$f":"IF($F$52,EJ51,1)","v":1.2824683065721709},1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,{"$f":"IF($F$52,GV51,1)","v":1.5014533376786532},1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,{"$f":"IF($F$52,JH51,1)","v":1.7578306720513912},1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,{"$f":"IF($F$52,LT51,1)","v":2.0579851494965147},2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,{"$f":"IF($F$52,OF51,1)","v":2.4093918389793418},2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,QR51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,TD51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,VP51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,YB51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,AAN51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":2.7E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":2.7E-2},{"$f":"$F55*L$52","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7066589283852201E-2,2.7133342794842322E-2,2.7200260937998794E-2,2.726734411934895E-2,2.7334592745921503E-2,2.7402007225748998E-2,2.7469587967870312E-2,2.7537335382333109E-2,2.7605249880196348E-2,2.7673331873532766E-2,2.7741581775431391E-2,2.7810000000000026E-2,2.787858696236779E-2,2.7947343078687618E-2,2.8016268766138785E-2,2.8085364442929452E-2,2.8154630528299179E-2,2.8224067442521501E-2,2.8293675606906449E-2,2.8363455443803129E-2,2.8433407376602261E-2,2.8503531829738773E-2,2.8573829228694354E-2,2.8644300000000053E-2,2.8714944571238851E-2,2.8785763371048271E-2,2.8856756829122976E-2,2.8927925376217363E-2,2.8999269444148185E-2,2.9070789465797178E-2,2.9142485875113675E-2,2.9214359107117255E-2,2.9286409597900364E-2,2.9358637784630971E-2,2.9431044105555217E-2,2.9503629000000083E-2,{"$f":"$F55*BX$52","v":2.9576392908376044E-2},2.9649336272179753E-2,2.9722459533996694E-2,2.979576313750391E-2,2.9869247527472657E-2,2.9942913149771117E-2,3.0016760451367114E-2,3.0090789880330801E-2,3.01650018858374E-2,3.0239396918169924E-2,3.0313975428721902E-2,3.0388737870000116E-2,3.0463684695627359E-2,3.0538816360345177E-2,3.0614133320016629E-2,3.0689636031629063E-2,3.0765324953296876E-2,3.0841200544264293E-2,3.0917263264908169E-2,3.099351357674077E-2,3.1069951942412567E-2,3.1146578825715063E-2,3.1223394691583601E-2,3.1300400006100161E-2,3.137759523649622E-2,3.1454980851155577E-2,3.1532557319617169E-2,3.1610325112577976E-2,3.1688284701895823E-2,3.1766436560592262E-2,3.1844781162855447E-2,3.1923318984043027E-2,3.2002050500684984E-2,3.2080976190486554E-2,3.2160096532331151E-2,3.2239412006283205E-2,3.2318923093591148E-2,3.239863027669028E-2,3.2478534039205725E-2,3.2558634865955352E-2,3.2638933242952729E-2,3.2719429657410065E-2,3.2800124597741155E-2,3.2881018553564352E-2,3.2962112015705571E-2,3.3043405476201188E-2,3.3124899428301123E-2,3.3206594366471741E-2,3.3288490786398915E-2,3.3370589184991029E-2,3.3452890060381928E-2,3.3535393911934046E-2,3.3618101240241345E-2,3.3701012547132404E-2,3.3784128335673416E-2,3.3867449110171317E-2,3.3950975376176765E-2,3.4034707640487258E-2,3.4118646411150179E-2,3.4202792197465914E-2,3.4287145509990909E-2,3.4371706860540779E-2,3.4456476762193412E-2,3.4541455729292098E-2,{"$f":"$F55*EJ$52","v":3.4626644277448618E-2},3.4712042923546398E-2,3.4797652185743648E-2,3.4883472583476488E-2,3.4969504637462102E-2,3.5055748869701905E-2,3.5142205803484719E-2,3.522887596338993E-2,3.5315759875290675E-2,3.5402858066357033E-2,3.5490171065059251E-2,3.5577699401170892E-2,3.5665443605772111E-2,3.5753404211252823E-2,3.5841581751315993E-2,3.5929976760980815E-2,3.6018589776586001E-2,3.6107421335792998E-2,3.6196471977589302E-2,3.6285742242291669E-2,3.6375232671549435E-2,3.6464943808347791E-2,3.6554876197011067E-2,3.6645030383206059E-2,3.6735406913945307E-2,3.682600633759045E-2,3.6916829203855514E-2,3.7007876063810279E-2,3.7099147469883617E-2,3.7190643975866827E-2,3.728236613691701E-2,3.7374314509560448E-2,3.7466489651695946E-2,3.7558892122598254E-2,3.7651522482921439E-2,3.7744381294702277E-2,3.7837469121363709E-2,3.7930786527718197E-2,3.8024334079971217E-2,3.8118112345724625E-2,3.8212121893980162E-2,3.8306363295142865E-2,3.8400837121024566E-2,3.8495543944847305E-2,3.8590484341246865E-2,3.8685658886276238E-2,3.8781068157409115E-2,3.887671273354338E-2,3.8972593195004651E-2,3.9068710123549781E-2,3.9165064102370389E-2,3.9261655716096404E-2,3.9358485550799606E-2,3.945555419399719E-2,3.9552862234655331E-2,3.9650410263192756E-2,3.9748198871484307E-2,3.9846228652864565E-2,3.994450020213143E-2,4.0043014115549724E-2,4.0141770990854836E-2,4.0240771427256322E-2,4.0340016025441544E-2,4.0439505387579337E-2,{"$f":"$F55*GV$52","v":4.0539240117323634E-2},4.0639220819817155E-2,4.0739448101695046E-2,4.0839922571088587E-2,4.0940644837628895E-2,4.1041615512450558E-2,4.1142835208195422E-2,4.1244304539016265E-2,4.1346024120580527E-2,4.1447994570074059E-2,4.1550216506204843E-2,4.1652690549206769E-2,4.1755417320843397E-2,4.1858397444411721E-2,4.1961631544745949E-2,4.2065120248221295E-2,4.2168864182757809E-2,4.2272863977824128E-2,4.2377120264441334E-2,4.2481633675186807E-2,4.2586404844197998E-2,4.2691434407176328E-2,4.2796723001391035E-2,4.2902271265683016E-2,4.3008079840468741E-2,4.3114149367744117E-2,4.322048049108837E-2,4.3327073855667982E-2,4.3433930108240586E-2,4.3541049897158887E-2,4.3648433872374617E-2,4.3756082685442448E-2,4.3863996989523972E-2,4.3972177439391656E-2,4.4080624691432799E-2,4.4189339403653542E-2,4.4298322235682842E-2,4.4407573848776472E-2,4.4517094905821057E-2,4.4626886071338058E-2,4.4736948011487844E-2,4.48472813940737E-2,4.4957886888545899E-2,4.5068765166005768E-2,4.5179916899209742E-2,4.5291342762573461E-2,4.5403043432175841E-2,4.5515019585763206E-2,4.5627271902753383E-2,4.5739801064239825E-2,4.5852607752995746E-2,4.5965692653478253E-2,4.607905645183253E-2,4.619269983589596E-2,4.6306623495202329E-2,4.6420828120985996E-2,4.6535314406186093E-2,4.6650083045450715E-2,4.6765134735141163E-2,4.6880470173336151E-2,4.6996090059836036E-2,4.7111995096167078E-2,4.7228185985585674E-2,4.7344663433082662E-2,{"$f":"$F55*JH$52","v":4.7461428145387563E-2},4.7578480830972901E-2,4.7695822200058455E-2,4.781345296461563E-2,4.7931373838371732E-2,4.8049585536814293E-2,4.8168088777195459E-2,4.8286884278536293E-2,4.8405972761631173E-2,4.8525354949052142E-2,4.8645031565153297E-2,4.8765003336075197E-2,4.8885270989749249E-2,4.9005835255902144E-2,4.912669686606027E-2,4.924785655355416E-2,4.9369315053522933E-2,4.9491073102918774E-2,4.9613131440511375E-2,4.9735490806892435E-2,4.9858151944480157E-2,4.9981115597523759E-2,5.0104382512107949E-2,5.0227953436157505E-2,5.0351829119441777E-2,5.0476010313579255E-2,5.0600497772042126E-2,5.0725292250160828E-2,5.0850394505128668E-2,5.0975805296006385E-2,5.1101525383726767E-2,5.1227555531099263E-2,5.1353896502814619E-2,5.1480549065449521E-2,5.160751398747123E-2,5.1734792039242271E-2,5.186238399302507E-2,5.1990290622986678E-2,5.2118512705203429E-2,5.2247051017665698E-2,5.2375906340282573E-2,5.2505079454886625E-2,5.2634571145238611E-2,5.2764382197032285E-2,5.2894513397899107E-2,5.3024965537413059E-2,5.315573940709542E-2,5.3286835800419589E-2,5.3418255512815878E-2,5.3549999341676334E-2,5.3682068086359593E-2,5.3814462548195725E-2,5.3947183530491105E-2,5.4080231838533277E-2,5.4213608279595822E-2,5.4347313662943313E-2,5.4481348799836134E-2,5.4615714503535508E-2,5.4750411589308344E-2,5.4885440874432243E-2,5.5020803178200413E-2,5.5156499321926677E-2,5.5292530128950433E-2,5.5428896424641654E-2,{"$f":"$F55*LT$52","v":5.5565599036405892E-2},5.5702638793689328E-2,5.584001652798376E-2,5.5977733072831666E-2,5.6115789263831269E-2,5.6254185938641628E-2,5.6392923936987645E-2,5.6532004100665258E-2,5.6671427273546481E-2,5.6811194301584537E-2,5.6951306032819005E-2,5.7091763317380959E-2,5.7232567007498132E-2,5.7373717957500077E-2,5.7515217023823333E-2,5.765706506501668E-2,5.7799262941746268E-2,5.7941811516800938E-2,5.8084711655097342E-2,5.8227964223685279E-2,5.8371570091752936E-2,5.8515530130632133E-2,5.865984521380363E-2,5.8804516216902442E-2,5.8949544017723128E-2,5.9094929496225121E-2,5.9240673534538081E-2,5.9386777016967228E-2,5.9533240829998717E-2,5.9680065862305023E-2,5.9827253004750315E-2,5.9974803150395904E-2,6.0122717194505584E-2,6.0270996034551161E-2,6.0419640570217807E-2,6.0568651703409589E-2,6.0718030338254902E-2,6.0867777381111959E-2,6.1017893740574307E-2,6.1168380327476325E-2,6.1319238054898757E-2,6.1470467838174253E-2,6.1622070594892907E-2,6.1774047244907856E-2,6.1926398710340835E-2,6.2079125915587778E-2,6.2232229787324428E-2,6.2385711254511957E-2,6.2539571248402634E-2,6.2693810702545399E-2,6.2848430552791615E-2,6.3003431737300691E-2,6.3158815196545787E-2,6.331458187331955E-2,6.3470732712739758E-2,6.3627268662255168E-2,6.3784190671651128E-2,6.3941499693055473E-2,6.4099196680944215E-2,6.4257282592147386E-2,6.4415758385854782E-2,6.4574625023621823E-2,6.4733883469375419E-2,6.4893534689419774E-2,{"$f":"$F55*OF$52","v":6.5053579652442226E-2},6.5214019329519202E-2,6.537485469412202E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*QR$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*TD$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*VP$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*YB$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*AAN$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(BW32:BW33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(EI32:EI33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(GU32:GU33)","v":208320},188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(JG32:JG33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(LS32:LS33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(OE32:OE33)","v":208320},188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":3203930.9096238394},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5456.6243996246039,5652.4179710215521,5666.3583586039085,5497.0965744607483,5694.3423608303674,5524.2446567109982,5722.4645654667438,5736.5777068476336,5379.7110966526643,5764.9084958943458,5592.7028859269685,5793.3792000000058,5620.323131613346,5821.9905101522045,5836.3491093620314,5662.0094716945778,5865.1726316552849,5689.9719964123342,5894.1385024307519,5908.6750380530675,5350.0299319814812,5937.8557507711812,5760.4839725047814,5967.1805760000107,5788.932825561752,5996.6502254567758,6011.4395826428981,5831.8697558454205,6041.1278106049494,5860.6711563047111,6070.9626575036809,6085.9352891946664,5510.5308299409326,6115.9914232943238,5933.2984916799314,6146.1959932800173,{"$f":"BX55*BX57+BX56*BX58","v":5962.6008103286104},6176.5497322204865,6191.7827701221913,6006.825848520788,6222.361644923104,6036.4912909938575,6253.0915372287973,6268.5133478705129,5675.8467548391654,6299.4711659931581,6111.2974464303352,6330.581873078424,6141.4788346384757,6361.8462241871075,6377.5362532258641,6187.0306239764195,6409.0324942708048,6217.5860297236813,6440.6842833456694,6456.5687483066376,6054.9122345373607,6488.4553009729616,6294.6363698232535,6520.4993292707859,6325.7231996776381,6552.7016109127298,6568.8623408226485,6372.6415426957201,6601.303469098938,6404.1136106153999,6633.9048118460469,6650.2658107558436,6021.5058222088865,6683.1089600021587,6483.4754609179599,6716.1143091489175,6515.4948956679755,6749.2826592401188,6765.9282110473368,6563.820788976599,6799.3425731719126,6596.237018933869,6832.9219562014378,6849.7737850785261,6202.1509968751598,6883.6022288022314,6677.9797247455062,6917.5977384233929,6710.9597425380216,6951.7611390173315,6968.9060573787629,6760.735412645904,7003.3228503670771,6794.1241295018926,7037.909614887486,7055.2669986308892,6388.2155267814196,7090.1102956663053,6878.3191164878763,7125.1256705760989,6912.2885348141672,7160.3139731878555,7177.9732391001317,6963.5574750252872,{"$f":"EJ55*EJ57+EJ56*EJ58","v":7213.4225358780959},6997.9478533869542,7249.0469033341169,7266.925008589822,6814.8570637486146,7302.8136045363008,7084.668689982519,7338.8794406933903,7119.6571908586002,7375.123392383497,7393.3124362731432,7172.4641992760517,7429.8252119544459,7207.8862889885695,7466.5183104341477,7484.9327588475235,6777.2578523624215,7521.8980126723973,7297.2087506820035,7559.0458239142008,7333.2469065843661,7596.3770941550119,7615.1118093613459,7387.6381252543415,7652.7199683130866,7424.1228776582348,7690.5138597471805,7709.480741612957,6980.575587933301,7747.5549530525777,7516.1250132024688,7785.8171986316329,7553.2443137819027,7824.2684069796687,7843.5651636421944,7609.2672690119789,7882.3015673624877,7646.8465639879887,7921.2292755396038,7940.7651638613543,7189.9928555713077,7979.9816016441619,7741.6087635985523,8019.3917145905907,7779.8416431953683,8058.9964591890657,8078.8721185514669,7837.5452870823456,8118.7706143833693,7876.2519609076362,8158.8661538057995,8178.9881187772025,7670.1816641398273,8219.3810496934948,7973.8570265065146,8259.9734660283157,8013.2368924912362,8300.7663529647471,8321.2382821080191,8072.6716456948243,8362.3337328148791,8112.5395197348744,8403.6321384199819,8424.3577623405272,{"$f":"GV55*GV57+GV56*GV58","v":7627.8634204756154},8465.9624811843096,8213.0727373017216,8507.7726700091753,8253.633999265985,8549.7893435537007,8570.87543057127,8314.8517950656787,8613.2037447993353,8355.91570532693,8655.7411025725924,8677.0884952107535,7856.6993230898934,8719.9413556198506,8459.4649194207832,8763.0058501094609,8501.2430192439751,8806.2830238603219,8828.0016934884188,8564.2973489176602,8871.5998571433265,8606.5931764867473,8915.4133356497805,8937.4011500670858,8092.4003027825984,8981.539596288454,8713.2488670034145,9025.8960256127539,8756.2803098213026,9070.4715145761402,9092.8417442930804,8821.2262693851972,9137.7478528576339,8864.7909717813582,9182.8757357192808,9205.5231845691051,8632.8570372898721,9250.9857841771154,8974.6463330135248,9296.6729063811435,9018.9687191159501,9342.5856600134339,9365.6269966218824,9085.8630574667623,9411.8802884433735,9130.7347009348105,9458.3620077908708,9481.6888801061905,8585.2274812220767,9528.5153577024412,9243.885723003943,9575.5730935725896,9289.5377806894376,9622.8632298138473,9646.5958065205486,9358.4389491907768,9694.2366970966868,9404.6567419628645,9742.1128680246075,9766.1395465093865,8842.7843056587481,9814.3708184335264,9521.2022946940724,9862.8402863797801,{"$f":"JH55*JH57+JH56*JH58","v":9568.2239141101327},9911.5491267082743,9935.9936807161776,9639.192117666511,9985.0637980095999,9686.7964442217617,10034.376254065359,10059.12373290468,9108.0678348285219,10108.801942986542,9806.8383635349055,10158.725494971184,9855.270631533449,10208.895600509535,10234.073491137675,9928.3678811965183,10284.615711949897,9977.4003375484244,10335.407541687329,10360.897444891832,9716.3566509402935,10412.066001276149,10101.043514440962,10463.487259820331,10150.928750479463,10515.16246852483,10541.095695871816,10226.218917632423,10593.154183308405,10276.722347674888,10645.469767937961,10671.724368238598,9662.7491659695988,10724.427981314444,10404.0748198742,10777.391877614949,10455.456612993854,10830.617342580585,10857.328566747978,10533.005485161404,10910.948808807665,10585.024018105143,10964.833860976107,10991.876099285766,9952.6316409486953,11046.160820753888,10716.197064470436,11100.713633943409,10769.120311383682,11155.535862858014,11183.04842375043,10848.995649716258,11238.277273071906,10902.574738648309,11293.778876805402,11321.632382264352,10251.210590177167,11377.545645376516,11037.682976404561,11433.735042961725,11092.193920725203,11490.201938743765,11518.539876462954,11174.465519207757,{"$f":"LT55*LT57+LT56*LT58","v":11575.425591264075},11229.651980807768,11632.592243109577,11661.281353732293,10935.845011735437,11718.872014737824,11368.813465696709,11776.747094250586,11424.95973834697,11834.907996906091,11864.096072756854,11509.699484784001,11922.688359002012,11566.541540232016,11981.570010402877,12011.119794344275,10875.509315118978,12070.438175179972,11709.877869667624,12130.049507078118,11767.708530497392,12189.955236813286,12220.018954939573,11854.990469327533,12280.369009772083,11913.537786438985,12341.017110714973,12371.453388174614,11201.774594572558,12432.551320435383,12061.174205757663,12493.950992290474,12120.739786412325,12555.653893917697,12586.619523587773,12210.640183407373,12648.780080065262,12270.94392003217,12711.247624036439,12742.596989819867,11537.82783240975,12805.52786004846,12423.00943193041,12868.769522059205,12484.361980004713,12932.323510735247,12964.218109295425,12576.95938890961,13028.243482467236,12639.072237633152,13092.585052757549,13124.87489951448,12308.389905502843,13189.693695849928,12795.699714888335,13254.832607720997,12858.892839404867,13320.293216057316,13353.144652574299,12954.268170576914,13419.090786941268,13018.244404762159,13485.362604340287,13518.621146499927,{"$f":"OF55*OF57+OF56*OF58","v":12240.481547403529},13585.384506725441,13179.570706335,13652.477585952638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":16},{"$f":"F64/(months/Months_Period)","v":1.3333333333333333},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(BW14+BW15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(EI14+EI15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(GU14+GU15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(JG14+JG15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(LS14+LS15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(OE14+OE15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":384000.00000000128},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(BX64:BX65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(EJ64:EJ65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(GV64:GV65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(JH64:JH65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(LT64:LT65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(OF64:OF65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":618816.31995431974},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1069.2973544237905,1071.9345301666101,1074.5782098962484,1077.2284096532917,1079.8851455178863,1082.5484336098368,1085.2182900887035,1087.8947311539005,1090.5777730447937,1093.2674320408005,1095.9637244614869,1098.6666666666674,1101.3762750565052,1104.0925660716096,1106.8155561931371,1109.5452619428918,1112.2816998834242,1115.0248866181332,1117.7748387913657,1120.5315730885186,1123.2951062361385,1126.0654550020254,1128.8426361953323,1131.6266666666686,1134.4175633082014,1137.2153430537587,1140.0200228789322,1142.8316198011796,1145.6501508799281,1148.4756332166785,1151.308083955108,1154.1475202811755,1156.9939594232242,1159.8474186520875,1162.7079152811937,1165.5754666666699,{"$f":"BX66*BX51","v":1168.4500902074485},1171.3318033453727,1174.2206235653014,1177.1165683952161,1180.019655406327,1182.9299022131797,1185.8473264737625,1188.7719458896117,1191.7037782059219,1194.6428412116511,1197.5891527396304,1200.5427306666711,1203.5035929136734,1206.4717574457352,1209.4472422722617,1212.430065447074,1215.4202450685184,1218.4177992795769,1221.4227462679769,1224.4351042663018,1227.4548915521013,1230.4821264480024,1233.5168273218212,1236.5590125866729,1239.6087007010851,1242.6659101691089,1245.7306595404311,1248.8029674104878,1251.8828524205755,1254.9703332579656,1258.0654286560177,1261.1681573942922,1264.2785382986658,1267.3965902414441,1270.5223321414774,1273.6557829642747,1276.7969617221192,1279.9458874741838,1283.1025793266458,1286.2670564328039,1289.4393379931942,1292.6194432557061,1295.8073915156997,1299.0032021161226,1302.2068944476273,1305.4184879486888,1308.6380021057232,1311.8654564532044,1315.1008705737843,1318.3442640984108,1321.5956567064466,1324.8550681257893,1328.1225181329914,1331.3980265533787,1334.6816132611718,1337.9732981796076,1341.2731012810573,1344.5810425871507,1347.8971421688959,1351.2214201468014,1354.5538966909987,1357.8945920213639,1361.2435264076407,1364.6007201695641,{"$f":"EJ66*EJ51","v":1367.9661936769821},1371.339967349981,1374.7220616590082,1378.1124971249969,1381.5112943194902,1384.9184738647666,1388.3340564339642,1391.7580627512068,1395.19051359173,1398.6314297820061,1402.0808321998716,1405.5387417746524,1409.0051794872929,1412.4801663704818,1415.9637235087798,1419.4558720387481,1422.9566331490764,1426.4660280807109,1429.9840781269845,1433.5108046337446,1437.0462289994837,1440.590372675468,1444.1432571658693,1447.7049040278935,1451.2753348719132,1454.8545713615977,1458.4426352140447,1462.0395481999121,1465.6453321435499,1469.2600089231337,1472.8836004707953,1476.5161287727583,1480.1576158694693,1483.8080838557335,1487.4675548808466,1491.1360511487317,1494.8135949180721,1498.5002085024471,1502.1959142704677,1505.9007346459109,1509.614692107858,1513.3378091908291,1517.0701084849209,1520.8116126359425,1524.5623443455549,1528.3223263714069,1532.0915815272733,1535.8701326831952,1539.6580027656157,1543.4552147575221,1547.261791698583,1551.0777566852896,1554.9031328710953,1558.7379434665554,1562.5822117394698,1566.4359610150223,1570.2992146759232,1574.1719961625506,1578.0543289730933,1581.9462366636926,1585.847742848586,1589.7588712002496,1593.6796454495422,1597.6100893858502,{"$f":"GV66*GV51","v":1601.5502268572297},1605.5000817705541,1609.4596780916559,1613.429039845475,1617.4081911162029,1621.3971560474292,1625.3959588422881,1629.4046237636053,1633.4231751340453,1637.451637336259,1641.4900348130304,1645.5383920674276,1649.5967336629487,1653.6650842236727,1657.7434684344078,1661.8319110408413,1665.930436849691,1670.0390707288541,1674.1578376075588,1678.2867624765156,1682.4258703880687,1686.5751864563485,1690.7347358574232,1694.9045438294525,1699.0846356728391,1703.2750367503847,1707.4757724874416,1711.6868683720681,1715.9083499551834,1720.1402428507213,1724.3825727357871,1728.6353653508124,1732.8986464997122,1737.1724420500404,1741.4567779331476,1745.7516801443373,1750.0571747430256,1754.3732878528976,1758.7000456620663,1763.0374744232317,1767.3856004538404,1771.7444501362445,1776.1140499178625,1780.4944263113389,1784.8856058947056,1789.2876153115437,1793.7004812711441,1798.1242305486696,1802.5588899853185,1807.0044864884865,1811.4610470319303,1815.928598655931,1820.4071684674577,1824.896783640334,1829.3974714154003,1833.9092591006811,1838.4321740715491,1842.9662437708923,1847.5114957092803,1852.0679574651317,1856.6356566848804,1861.2146210831436,1865.8048784428906,1870.406456615611,{"$f":"JH66*JH51","v":1875.0193835214836},1879.6436871495464,1884.2793955578647,1888.9265368737038,1893.5851392936977,1898.2552310840213,1902.936840580561,1907.6299961890879,1912.3347263854289,1917.0510597156401,1921.7790247961793,1926.5186503140815,1931.2699650271304,1936.0329977640349,1940.8077774246028,1945.594332979917,1950.3926934725107,1955.202888016544,1960.0249457979799,1964.8588960747625,1969.7047681769936,1974.5625915071112,1979.4323955400669,1984.314209823506,1989.2080639779465,1994.1139876969578,1999.0320107473428,2003.9621629693165,2008.904474276688,2013.8589746570422,2018.8256941719214,2023.8046629570076,2028.7959112223057,2033.7994692523264,2038.8153674062708,2043.843636118213,2048.8843058972866,2053.9374073278682,2059.002971069765,2064.0810278583976,2069.1716085049902,2074.2747438967554,2079.3904649970809,2084.5188028457196,2089.6597885589767,2094.813453329898,2099.9798284284607,2105.1589452017615,2110.3508350742072,2115.5555295477066,2120.7730602018601,2126.003458694152,2131.2467567601425,2136.5029862136603,2141.7721789469952,2147.0543669310932,2152.3495822157483,2157.6578569297976,2162.979223281317,2168.3137135578168,2173.6613601264357,2179.02219543414,2184.3962520079181,2189.7835624549784,{"$f":"LT66*LT51","v":2195.1841594629486},2200.5980758000719,2206.0253443154074,2211.4659979390285,2216.9200696822227,2222.3875926376936,2227.8685999797585,2233.3631249645532,2238.8712009302312,2244.3928612971667,2249.9281395681578,2255.47706932863,2261.0396842468394,2266.6160180740767,2272.2061046448721,2277.8099778772016,2283.4276717726921,2289.059220416827,2294.704657979154,2300.364018713492,2306.0373369581403,2311.7246471360841,2317.4259837552049,2323.1413814084913,2328.8708747742467,2334.6144986163008,2340.3722877842201,2346.1442772135197,2351.930501925875,2357.730997029334,2363.5457977185306,2369.3749392748996,2375.2184570668869,2381.076386550169,2386.9487632678638,2392.8356228507487,2398.7370010174773,2404.6529335747932,2410.5834564177499,2416.5286055299289,2422.4884169836546,2428.4629269402171,2434.4521716500899,2440.4561874531496,2446.4750107788968,2452.5086781466775,2458.5572261659031,2464.6206915362745,2470.6991110480049,2476.7925215820401,2482.9009601102857,2489.0244636958291,2495.1630694931669,2501.3168147484262,2507.4857367995951,2513.6698730767471,2519.8692611022666,2526.0839384910801,2532.3139429508824,2538.5593122823657,2544.820084379448,2551.0962972295038,2557.3879889135969,2563.6951976067066,{"$f":"OF66*OF51","v":2570.0179615779643},2576.3563191908815,2582.7103089035854,2589.0799692690516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2585114.5896695228},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX59-BX68","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ59-EJ68","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV59-GV68","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH59-JH68","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT59-LT68","v":9380.2414318011251},9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,10954.92594889322,{"$f":"OF59-OF68","v":9670.4635858255642},11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70-BW46","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70-EI46","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70-GU46","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70-JG46","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70-LS46","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70-OE46","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.6618877418455078E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.5917831694535494E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YA82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAM82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K80:XFD80)","v":46148.505601912868},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":726148.5056019125},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX79+BX80+BX81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ79+EJ80+EJ81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV79+GV80+GV81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH79+JH80+JH81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT79+LT80+LT81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF79+OF80+OF81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR79+QR80+QR81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD79+TD80+TD81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP79+VP80+VP81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB79+YB80+YB81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN79+AAN80+AAN81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.7777777777777779E-3},null,{"$f":"SUM(K85:XFD85)","v":726148.50560190913},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*BW84*BW7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*EI84*EI7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*GU84*GU7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*JG84*JG7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*LS84*LS7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*OE84*OE7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":46148.505601909128},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2370.2478629732786,2563.4042586274072,2574.7009664801253,2402.7889825799211,2597.3780330849459,2424.6170408736261,2620.167093150505,2631.6037934661981,2272.0541413803358,2654.5618816260103,2479.6599792379466,2677.6333511058037,2501.8676743293054,2700.8187618530601,2712.4543709413592,2535.3850275241512,2735.8117495443257,2557.8679275666655,2759.2844814118507,2771.0642827370139,2209.6556435178081,2794.7111135416208,2614.5621540819138,2818.4747271058068,2637.4360800260156,2842.3557001754816,2854.3403775364313,2671.9589538167056,2878.3984774974861,2695.1163408604971,2902.5753913210374,2914.7085866859561,2336.4576882901729,2939.0648224147008,2753.5113941712025,2963.5413443858124,{"$f":"BX70-BX85","v":2777.0715378936266},2988.138746647579,3000.4829643293551,2812.6300978980371,3025.2628072892421,2836.4822065531425,3050.1650285275,3062.6622197533661,2467.0637944057089,3087.749142553972,2896.6291114631695,3112.9599601842183,2920.8960594972668,3138.295284513837,3151.0098287260671,2957.521376301811,3176.5330669747509,2982.0890482165696,3202.1823548501579,3215.0544618128006,2810.3781607577239,3240.8939922974241,3044.040360273897,3266.8611344565779,3069.0353167490175,3292.9565185160864,3306.0524990546819,3106.7593930576968,3332.3414344508274,3132.0640951298992,3358.7602009624943,3372.0184711340162,2740.1481016826856,3398.6331875331798,3195.8739465489471,3425.3793439571073,3221.6187517183207,3452.2575895383998,3465.7464494931555,3260.4745503162603,3492.8240529511831,3286.5383934506281,3520.0353824582035,3533.6914007348687,2882.8649201999979,3561.1045586260079,3352.2625404122482,3588.6530997426535,3378.7796897367025,3616.3376926913861,3630.231218444781,3418.8011622925796,3658.121150006551,3445.6469207209793,3686.1488193987789,3700.2145182237464,3029.8632432728273,3728.4500708516198,3513.3427920914455,3756.8250682017624,3540.6554558956332,3785.3401989389567,3799.6505304649563,3581.8775726281883,{"$f":"EJ70-EJ85","v":3828.3771599735792},3609.5287038094384,3857.2456594475734,3871.7333292372896,3416.2665872015896,3900.8159484439993,3679.2554513210198,3930.0421957146482,3707.3874950393347,3959.4127803739557,3974.1524218457362,3749.8462752738642,4003.7408502396174,3778.3269403905524,4033.4754046978323,4048.3977045812408,3337.2220369858096,4078.3528023641511,3850.1454903274844,4108.4558370529212,3879.1214953573472,4138.7075392520092,4153.8893699679411,3922.854038998913,4184.3654512136382,3952.189124069102,4214.992042305601,4230.3620111855098,3497.8510735622158,4261.215761901909,4026.1622305041383,4292.22188763134,4056.007515684898,4323.3811408964002,4339.018426533813,4101.0520356357119,4370.4087902168803,4131.2671732580066,4401.9541790416006,4417.7852469879081,3663.2989812359147,4449.5646102257979,4207.4594728860966,4481.5009197271129,4238.2001166222781,4513.5949505901235,4529.7013547966581,4284.5959721716154,4562.0334293902188,4315.7175639225788,4594.5251798796817,4610.8311798643781,4098.1993490411969,4643.5639239994043,4394.1956325395095,4676.4583227857584,4425.8584955877777,4709.5151745746616,4726.104770907391,4473.6462268035966,4759.4068077387583,4505.7014663070895,4792.8733107429043,4809.6684907271419,{"$f":"GV70-GV85","v":4009.2340113908504},4843.3832171862205,4586.5338769825303,4877.2644479361652,4619.146625922247,4911.3130052787365,4928.4002895014473,4668.3679890745389,4962.7013874377553,4701.3848857631365,4997.1718855320269,5014.4709209157909,4190.0234071994091,5049.1970891686433,4784.6422687588401,5084.0947568410847,4818.2334001667496,5119.1647709039325,5136.7646736533252,4868.9314042136093,5172.0948045277228,4902.9388078028642,5207.599417564822,5225.4174240100983,4376.2364848822244,5261.185377310534,4988.6939122884378,5297.1299750131511,5023.2927776385841,5333.2520894978843,5351.3799893297582,5075.5117218068499,5387.7700241303864,5110.5393475037827,5424.3397755585984,5442.6923221972329,4865.7206803193112,5479.5333140966832,5198.8671051239235,5516.5562497303763,5234.5039364345748,5553.7620276496546,5572.4337644764846,5288.2894489278879,5609.9155003211326,5324.3679033957314,5647.5823442921919,5666.485467329986,4765.5894090092233,5704.4316889864194,5415.3454937444776,5742.5653126891239,5452.0514299944443,5780.8872639459787,5800.1191528776135,5507.4505078625607,5838.7253407976023,5544.6113159644374,5877.5221900877923,5896.9924068167202,4969.0694667463322,5936.077015122848,5638.3182340236472,5975.3546475366338,{"$f":"JH70-JH85","v":5676.1253483611144},6014.8262573311931,6034.635102930778,5733.1863985652726,6074.3994764883673,5771.4620309102056,6114.360231257263,6134.4145544880566,5178.6539262155584,6174.6717010433667,5867.9801565111911,6215.1276624295679,5906.9214842787833,6255.7834205179643,6276.1865314855368,5965.6943659890658,6317.1438362498502,6005.1182673043459,6358.3034136618153,6378.9593665895354,5729.5727005357649,6420.4242275415036,6104.5319366733602,6462.0938677692902,6144.6415042739809,6503.9692986003374,6524.9845028969376,6205.1775724355721,6567.1705268041824,6245.7841907903112,6609.5648915385045,6630.8405230540557,5616.8740725197586,6673.5493298345827,6348.1802702403947,6716.4690592692023,6389.4931248690318,6759.6007530251809,6781.2464134506772,6451.8452750754714,6824.6980180751398,6493.6700919808536,6868.3642137514908,6890.2781142125114,5845.892670162184,6934.2681851964553,6599.1380538144404,6978.4755065141126,6641.69029408194,7022.9011510827731,7045.1961813210346,6705.9130087945705,7089.9513340842277,6748.9925702071141,7134.9275156308722,7157.498833105723,6081.7818257338831,7202.8086062191833,6857.6245708957103,7248.3421471763741,6901.4533783712322,7294.1005610820903,7317.0644422275,6967.6027745252431,{"$f":"LT70-LT85","v":7363.1622495735901},7011.9747227801618,7409.4877165666348,7432.7361735657287,6701.8457598256791,7479.4052398725962,7123.8656834894155,7526.3047870584978,7169.0093551892041,7573.4359533813895,7597.0887509611621,7237.1432332278364,7644.5694925276366,7282.8463399304037,7692.2847235304689,7716.2306342395386,6575.0024611187509,7764.2997725356108,7398.0940294609354,7812.6063061370915,7444.5920113117172,7861.1514074496663,7885.5137889568323,7514.7699056915062,7934.418952770302,7561.844105595148,7983.5656407032184,8008.2299287335591,6832.7649104191478,8057.7411411785142,7680.5492258115974,8107.4968707880398,7728.442147117903,8157.4983251399935,8182.5915780923751,7800.7253783290889,8232.9638968202489,7849.2118042298425,8283.584985391155,8308.9892020624029,7098.2602331985599,8359.9857508807072,7971.4780780527853,8411.2341523785199,8020.8077869982808,8462.7356503610335,8488.5817009019866,8095.2595151458008,8540.4651891916965,8145.2005338235776,8592.6049104197282,8618.771253591116,7796.1476537821418,8671.2976988739665,8271.1347958612041,8724.0835524167142,8321.944396075065,8777.1300953387017,8803.7515273958816,8398.629676067012,8857.1915203342851,8450.0689253051205,8910.8954331991554,8937.8467666656852,{"$f":"OF70-OF85","v":7653.3844035980292},8991.949005307024,8579.7812152038787,9046.3184344560505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BY82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EK82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,4034.1583644550697,6051.2375466826043,8068.3167289101393,10085.395911137673,12102.475093365209,14119.554275592744,16136.633457820279,18153.712640047812,20170.791822275347,22187.871004502882,24204.950186730417,26222.029368957952,28239.108551185487,30256.187733413022,32273.266915640557,34290.346097868089,36307.425280095624,38324.504462323159,40341.583644550694,42358.662826778229,44375.742009005764,46392.821191233299,48409.900373460834,50426.979555688369,52444.058737915904,54461.137920143439,56478.217102370974,58495.296284598509,60512.375466826044,62529.454649053579,64546.533831281115,66563.613013508642,68580.692195736177,70597.771377963712,72614.850560191247,{"$f":"BW89+BX85","v":74631.929742418783},76649.008924646318,78666.088106873853,80683.167289101388,82700.246471328923,84717.325653556458,86734.404835783993,88751.484018011528,90768.563200239063,92785.642382466598,94802.721564694133,96819.800746921668,98836.879929149203,100853.95911137674,102871.03829360427,104888.11747583181,106905.19665805934,108922.27584028688,110939.35502251441,112956.43420474195,114973.51338696948,116990.59256919702,119007.67175142455,121024.75093365209,123041.83011587962,125058.90929810716,127075.98848033469,129093.06766256223,131110.14684478976,133127.22602701728,135144.30520924481,137161.38439147233,139178.46357369985,141195.54275592737,143212.62193815489,145229.70112038241,147246.78030260993,149263.85948483745,151280.93866706497,153298.01784929249,155315.09703152001,157332.17621374753,159349.25539597505,161366.33457820257,163383.41376043009,165400.49294265761,167417.57212488513,169434.65130711265,171451.73048934017,173468.80967156769,175485.88885379522,177502.96803602274,179520.04721825026,181537.12640047778,183554.2055827053,185571.28476493282,187588.36394716034,189605.44312938786,191622.52231161538,193639.6014938429,195656.68067607042,197673.75985829794,199690.83904052546,201707.91822275298,{"$f":"EI89+EJ85","v":203724.9974049805},205742.07658720802,207759.15576943554,209776.23495166306,211793.31413389058,213810.3933161181,215827.47249834563,217844.55168057315,219861.63086280067,221878.71004502819,223895.78922725571,225912.86840948323,227929.94759171075,229947.02677393827,231964.10595616579,233981.18513839331,235998.26432062083,238015.34350284835,240032.42268507587,242049.50186730339,244066.58104953091,246083.66023175843,248100.73941398595,250117.81859621347,252134.89777844099,254151.97696066851,256169.05614289604,258186.13532512356,260203.21450735108,262220.2936895786,264237.37287180615,266254.4520540337,268271.53123626125,270288.6104184888,272305.68960071635,274322.76878294389,276339.84796517144,278356.92714739899,280374.00632962654,282391.08551185409,284408.16469408164,286425.24387630919,288442.32305853674,290459.40224076429,292476.48142299184,294493.56060521939,296510.63978744694,298527.71896967449,300544.79815190204,302561.87733412959,304578.95651635714,306596.03569858469,308613.11488081224,310630.19406303979,312647.27324526734,314664.35242749489,316681.43160972244,318698.51079194999,320715.58997417754,322732.66915640509,324749.74833863263,326766.82752086018,328783.90670308773,330800.98588531528,{"$f":"GU89+GV85","v":332818.06506754283},334835.14424977038,336852.22343199793,338869.30261422548,340886.38179645303,342903.46097868058,344920.54016090813,346937.61934313568,348954.69852536323,350971.77770759078,352988.85688981833,355005.93607204588,357023.01525427343,359040.09443650098,361057.17361872853,363074.25280095608,365091.33198318363,367108.41116541118,369125.49034763873,371142.56952986628,373159.64871209383,375176.72789432138,377193.80707654892,379210.88625877647,381227.96544100402,383245.04462323157,385262.12380545912,387279.20298768667,389296.28216991422,391313.36135214177,393330.44053436932,395347.51971659687,397364.59889882442,399381.67808105197,401398.75726327952,403415.83644550707,405432.91562773462,407449.99480996217,409467.07399218972,411484.15317441727,413501.23235664482,415518.31153887237,417535.39072109992,419552.46990332747,421569.54908555502,423586.62826778257,425603.70745001012,427620.78663223766,429637.86581446521,431654.94499669276,433672.02417892031,435689.10336114786,437706.18254337541,439723.26172560296,441740.34090783051,443757.42009005806,445774.49927228561,447791.57845451316,449808.65763674071,451825.73681896826,453842.81600119581,455859.89518342336,457876.97436565091,459894.05354787846,{"$f":"JG89+JH85","v":461911.13273010601},463928.21191233356,465945.29109456111,467962.37027678866,469979.44945901621,471996.52864124376,474013.60782347131,476030.68700569886,478047.76618792641,480064.84537015395,482081.9245523815,484099.00373460905,486116.0829168366,488133.16209906415,490150.2412812917,492167.32046351925,494184.3996457468,496201.47882797435,498218.5580102019,500235.63719242945,502252.716374657,504269.79555688455,506286.8747391121,508303.95392133965,510321.0331035672,512338.11228579475,514355.1914680223,516372.27065024985,518389.3498324774,520406.42901470495,522423.5081969325,524440.58737915999,526457.66656138748,528474.74574361497,530491.82492584246,532508.90410806995,534525.98329029744,536543.06247252494,538560.14165475243,540577.22083697992,542594.30001920741,544611.3792014349,546628.45838366239,548645.53756588988,550662.61674811738,552679.69593034487,554696.77511257236,556713.85429479985,558730.93347702734,560748.01265925483,562765.09184148232,564782.17102370982,566799.25020593731,568816.3293881648,570833.40857039229,572850.48775261978,574867.56693484727,576884.64611707476,578901.72529930226,580918.80448152975,582935.88366375724,584952.96284598473,586970.04202821222,588987.12121043971,{"$f":"LS89+LT85","v":591004.2003926672},593021.2795748947,595038.35875712219,597055.43793934968,599072.51712157717,601089.59630380466,603106.67548603215,605123.75466825964,607140.83385048714,609157.91303271463,611174.99221494212,613192.07139716961,615209.1505793971,617226.22976162459,619243.30894385208,621260.38812607958,623277.46730830707,625294.54649053456,627311.62567276205,629328.70485498954,631345.78403721703,633362.86321944452,635379.94240167201,637397.02158389951,639414.100766127,641431.17994835449,643448.25913058198,645465.33831280947,647482.41749503696,649499.49667726445,651516.57585949195,653533.65504171944,655550.73422394693,657567.81340617442,659584.89258840191,661601.9717706294,663619.05095285689,665636.13013508439,667653.20931731188,669670.28849953937,671687.36768176686,673704.44686399435,675721.52604622184,677738.60522844933,679755.68441067683,681772.76359290432,683789.84277513181,685806.9219573593,687824.00113958679,689841.08032181428,691858.15950404177,693875.23868626927,695892.31786849676,697909.39705072425,699926.47623295174,701943.55541517923,703960.63459740672,705977.71377963421,707994.79296186171,710011.8721440892,712028.95132631669,714046.03050854418,716063.10969077167,718080.18887299916,{"$f":"OE89+OF85","v":720097.26805522665},722114.34723745415,724131.42641968164,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"QQ89+QR85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"TC89+TD85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"VO89+VP85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"YA89+YB85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"AAM89+AAN85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,724131.42641968501,722114.3472374574,720097.26805522991,718080.18887300242,716063.10969077481,714046.03050854732,712028.95132631972,710011.87214409222,707994.79296186473,705977.71377963712,703960.63459740963,701943.55541518214,699926.47623295453,697909.39705072704,695892.31786849943,693875.23868627194,691858.15950404445,689841.08032181684,687824.00113958935,685806.92195736186,683789.84277513425,681772.76359290676,679755.68441067915,677738.60522845166,675721.52604622417,673704.44686399656,671687.36768176907,669670.28849954158,667653.20931731397,665636.13013508648,663619.05095285887,661601.97177063138,659584.89258840389,657567.81340617628,655550.73422394879,653533.6550417213,{"$f":"BX88-BX89","v":651516.57585949369},649499.4966772662,647482.41749503859,645465.3383128111,643448.25913058361,641431.179948356,639414.10076612851,637397.02158390102,635379.94240167341,633362.86321944592,631345.78403721843,629328.70485499082,627311.62567276333,625294.54649053572,623277.46730830823,621260.38812608074,619243.30894385313,617226.22976162564,615209.15057939803,613192.07139717054,611174.99221494305,609157.91303271544,607140.83385048795,605123.75466826046,603106.67548603285,601089.59630380536,599072.51712157787,597055.43793935026,595038.35875712277,593021.27957489528,591004.20039266767,588987.12121044018,586970.04202821269,584952.96284598508,582935.88366375759,580918.8044815301,578901.7252993026,576884.64611707511,574867.56693484751,572850.48775262001,570833.40857039252,568816.32938816492,566799.25020593742,564782.17102370993,562765.09184148244,560748.01265925495,558730.93347702734,556713.85429479985,554696.77511257236,552679.69593034475,550662.61674811726,548645.53756588977,546628.45838366228,544611.37920143479,542594.30001920718,540577.22083697969,538560.14165475219,536543.06247252459,534525.9832902971,532508.9041080696,530491.82492584211,528474.74574361462,526457.66656138701,524440.58737915952,{"$f":"EJ88-EJ89","v":522423.50819693203},520406.42901470448,518389.34983247693,516372.27065024944,514355.19146802195,512338.1122857944,510321.03310356685,508303.95392133936,506286.87473911187,504269.79555688432,502252.71637465677,500235.63719242928,498218.55801020178,496201.47882797424,494184.39964574669,492167.32046351919,490150.2412812917,488133.16209906415,486116.0829168366,484099.00373460911,482081.92455238162,480064.84537015407,478047.76618792652,476030.68700569903,474013.60782347154,471996.52864124399,469979.44945901644,467962.37027678895,465945.29109456146,463928.21191233391,461911.13273010636,459894.05354787881,457876.97436565126,455859.89518342371,453842.81600119616,451825.73681896861,449808.65763674106,447791.57845451351,445774.49927228596,443757.42009005841,441740.34090783086,439723.26172560331,437706.18254337576,435689.10336114821,433672.02417892066,431654.94499669311,429637.86581446556,427620.78663223801,425603.70745001046,423586.62826778291,421569.54908555537,419552.46990332782,417535.39072110027,415518.31153887272,413501.23235664517,411484.15317441762,409467.07399219007,407449.99480996252,405432.91562773497,403415.83644550742,401398.75726327987,399381.67808105232,397364.59889882477,395347.51971659722,{"$f":"GV88-GV89","v":393330.44053436967},391313.36135214212,389296.28216991457,387279.20298768702,385262.12380545947,383245.04462323192,381227.96544100437,379210.88625877682,377193.80707654927,375176.72789432172,373159.64871209417,371142.56952986663,369125.49034763908,367108.41116541153,365091.33198318398,363074.25280095643,361057.17361872888,359040.09443650133,357023.01525427378,355005.93607204623,352988.85688981868,350971.77770759113,348954.69852536358,346937.61934313603,344920.54016090848,342903.46097868093,340886.38179645338,338869.30261422583,336852.22343199828,334835.14424977073,332818.06506754318,330800.98588531563,328783.90670308808,326766.82752086053,324749.74833863298,322732.66915640543,320715.58997417788,318698.51079195034,316681.43160972279,314664.35242749524,312647.27324526769,310630.19406304014,308613.11488081259,306596.03569858504,304578.95651635749,302561.87733412994,300544.79815190239,298527.71896967484,296510.63978744729,294493.56060521974,292476.48142299219,290459.40224076464,288442.32305853709,286425.24387630954,284408.16469408199,282391.08551185444,280374.00632962689,278356.92714739934,276339.84796517179,274322.76878294424,272305.68960071669,270288.61041848914,268271.5312362616,266254.45205403405,{"$f":"JH88-JH89","v":264237.3728718065},262220.29368957895,260203.2145073514,258186.13532512385,256169.0561428963,254151.97696066875,252134.8977784412,250117.81859621365,248100.7394139861,246083.66023175855,244066.581049531,242049.50186730345,240032.4226850759,238015.34350284835,235998.2643206208,233981.18513839325,231964.1059561657,229947.02677393815,227929.9475917106,225912.86840948305,223895.7892272555,221878.71004502795,219861.6308628004,217844.55168057285,215827.47249834531,213810.39331611776,211793.31413389021,209776.23495166266,207759.15576943511,205742.07658720756,203724.99740498001,201707.91822275252,199690.83904052502,197673.75985829753,195656.68067607004,193639.60149384255,191622.52231161506,189605.44312938757,187588.36394716008,185571.28476493258,183554.20558270509,181537.1264004776,179520.04721825011,177502.96803602262,175485.88885379513,173468.80967156764,171451.73048934015,169434.65130711265,167417.57212488516,165400.49294265767,163383.41376043018,161366.33457820269,159349.2553959752,157332.17621374771,155315.09703152021,153298.01784929272,151280.93866706523,149263.85948483774,147246.78030261025,145229.70112038276,143212.62193815527,141195.54275592777,139178.46357370028,137161.38439147279,{"$f":"LT88-LT89","v":135144.3052092453},133127.22602701781,131110.14684479032,129093.06766256283,127075.98848033533,125058.90929810784,123041.83011588035,121024.75093365286,119007.67175142537,116990.59256919788,114973.51338697039,112956.43420474289,110939.3550225154,108922.27584028791,106905.19665806042,104888.11747583293,102871.03829360544,100853.95911137795,98836.879929150455,96819.800746922963,94802.721564695472,92785.64238246798,90768.563200240489,88751.484018012998,86734.404835785506,84717.325653558015,82700.246471330523,80683.167289103032,78666.088106875541,76649.008924648049,74631.929742420558,72614.850560193066,70597.771377965575,68580.692195738084,66563.613013510592,64546.533831283101,62529.454649055609,60512.375466828118,58495.296284600627,56478.217102373135,54461.137920145644,52444.058737918152,50426.979555690661,48409.90037346317,46392.821191235678,44375.742009008187,42358.662826780695,40341.583644553204,38324.504462325713,36307.425280098221,34290.34609787073,32273.266915643238,30256.187733415747,28239.108551188256,26222.029368960764,24204.950186733273,22187.871004505781,20170.79182227829,18153.712640050799,16136.633457823307,14119.554275595816,12102.475093368324,10085.395911140833,8068.3167289133416,{"$f":"OF88-OF89","v":6051.2375466858502},4034.1583644583588,2017.0791822308674,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"QR88-QR89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"TD88-TD89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"VP88-VP89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"YB88-YB89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"AAN88-AAN89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2641365294948229E-3,3.5399710123086613E-3,3.5655031316438727E-3,3.3367561427765789E-3,3.6171141793529004E-3,3.3860381969972931E-3,3.6694652462172616E-3,3.6959224601250036E-3,3.2000227468298409E-3,3.7494087640401546E-3,3.5123771343466858E-3,3.8036691535132845E-3,3.5642006469444867E-3,3.8587178133180867E-3,3.8865422680993168E-3,3.6433582645228378E-3,3.9428006607125704E-3,3.6970987368281703E-3,3.9998842633793578E-3,4.0287403145948739E-3,3.2219792083918153E-3,4.0870907093316792E-3,3.834946618141957E-3,4.1463054914344863E-3,3.8915240472940011E-3,4.2064009959940866E-3,4.2367842320516083E-3,3.9779800579525289E-3,4.2982323195893983E-3,4.0367009448157923E-3,4.3606037291455003E-3,4.3921412179184207E-3,3.5315156060329754E-3,4.455931079441422E-3,4.1874181461347961E-3,{"$f":"IF(BV90,BW86/BV90)","v":4.5206895357902373E-3},4.2493167971836728E-3,4.586435491231465E-3,4.6196848183552687E-3,4.3439482245393778E-3,4.6869485125212293E-3,4.4082522041255486E-3,4.7552490803036427E-3,4.7897946199243462E-3,3.8705292162727304E-3,4.8596893551322773E-3,4.5734116723221158E-3,4.9306735530536246E-3,4.6412884665260837E-3,5.0027692076456539E-3,5.0392408608248753E-3,4.7451119788979217E-3,5.1130462004123373E-3,4.8156984583372477E-3,5.1880205351720861E-3,5.2259535782016465E-3,4.5831938993506887E-3,5.302726769876801E-3,4.997128486961662E-3,5.3807303879367498E-3,5.0717482053427515E-3,5.4599901681777136E-3,5.5000993518838446E-3,5.1859487862755691E-3,5.5812931642527496E-3,5.2636339305451672E-3,5.6638105859712264E-3,5.7055744593585318E-3,4.6523056328487246E-3,5.7901305759823166E-3,5.4634716798424065E-3,5.8760824988651674E-3,5.5457298453156717E-3,5.963460529943179E-3,6.0076940386966102E-3,5.6716968182791662E-3,6.0972699292865503E-3,5.7574387625305701E-3,6.1883514951908188E-3,6.2344673170456003E-3,5.1043837219128035E-3,6.3278703854450988E-3,5.9781978085213291E-3,6.422864539484467E-3,6.069149642443635E-3,6.5194856991145694E-3,6.5684179194133189E-3,6.2085223480067816E-3,6.6675492636577363E-3,6.3034532283765257E-3,6.7684021307152804E-3,6.8194865262918595E-3,5.6048666619390062E-3,6.9229966766492894E-3,6.5481096259097701E-3,7.0283301198502427E-3,6.6490070467949917E-3,7.1355297500920256E-3,7.1898431496825524E-3,{"$f":"IF(EH90,EI86/EH90)","v":6.8037333296399579E-3},7.2999253911782821E-3,6.9092003846978412E-3,7.4119869478756649E-3,7.4687748320610399E-3,6.6158986091557652E-3,7.5838953570404807E-3,7.181303446089608E-3,7.7011174158621593E-3,7.2936428419226058E-3,7.820492645428008E-3,7.881004289493343E-3,7.4660547430004465E-3,8.003709757086877E-3,7.5836736300641484E-3,8.1287049249125255E-3,8.1920791256933894E-3,6.78066563591187E-3,8.3206177593690717E-3,7.8874901139089522E-3,8.4515941385872317E-3,8.0130747335393077E-3,8.5850709775000273E-3,8.6527672459854547E-3,8.2059875946722659E-3,8.7901170353825164E-3,8.3377123754239252E-3,8.93013356356555E-3,9.0011638084494788E-3,7.4746417569714367E-3,9.1453135021319805E-3,8.6784164599693313E-3,9.292310973893058E-3,8.8194389216268345E-3,9.4422331389038914E-3,9.5183157640746797E-3,9.0362828077131079E-3,9.6727752185749357E-3,9.1844990155666544E-3,9.8303639256332054E-3,9.9103588343429586E-3,8.2551836102086277E-3,1.0072805669234089E-2,9.5684259603978847E-3,1.0238605481162025E-2,9.7275788720131949E-3,1.0407853628870336E-2,1.0493801605426668E-2,9.972575308392094E-3,1.0668408954856663E-2,1.0140225492348382E-2,1.0846719120168061E-2,1.0937296562016707E-2,9.7680257965958184E-3,1.1121366061879891E-2,1.0575215364794872E-2,1.1309418102900136E-2,1.0755841899242641E-2,1.1501572345385916E-2,1.1599226484495793E-2,1.1034245258249481E-2,1.1797768896912527E-2,1.1225001036442604E-2,1.2000734069153311E-2,{"$f":"IF(GT90,GU86/GT90)","v":1.2103917923377363E-2},1.0141037470691226E-2,1.2313776707966238E-2,1.1720872144856606E-2,1.2528412603250615E-2,1.1927174478483696E-2,1.2747977809930609E-2,1.2859658222969474E-2,1.224560738526664E-2,1.3086916982787158E-2,1.2464109424810937E-2,1.3319514548726515E-2,1.3437870193689222E-2,1.1289525242299722E-2,1.3678809026202322E-2,1.303332237354534E-2,1.3925542217680635E-2,1.3270655693694117E-2,1.4178266338255049E-2,1.4306938844017592E-2,1.3637584122541594E-2,1.4569037525834719E-2,1.3889783521787654E-2,1.48376586048565E-2,1.4974486505245585E-2,1.2613900139073535E-2,1.5253325809057776E-2,1.4548391836145964E-2,1.5539283051137312E-2,1.4823687890541032E-2,1.5832616555593343E-2,1.5982133540133676E-2,1.5250108856851893E-2,1.6287043430995869E-2,1.5543763679768278E-2,1.6600031945446826E-2,1.675965062341438E-2,1.5076628879988733E-2,1.7085335061316671E-2,1.6312806395627613E-2,1.7419891724276916E-2,1.6635198413969394E-2,1.7763666927274945E-2,1.7939124627870527E-2,1.7135660132169831E-2,1.8297416949762023E-2,1.7481076054280148E-2,1.8665875536115095E-2,1.8854046059602773E-2,1.5963641250658279E-2,1.9238539612189375E-2,1.8388672005646881E-2,1.9634280625743634E-2,1.8770442230254213E-2,2.0041744230345812E-2,2.0250027806146684E-2,1.9364600568997522E-2,2.0676025697533924E-2,1.9775768048361134E-2,2.1115056306737597E-2,2.1339638312169663E-2,1.8113952001840832E-2,2.1799313205048892E-2,2.0860361912008841E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.2273532416953529E-2},2.1318424178722067E-2,2.2762965707539249E-2,2.3013608207130935E-2,2.2033495663841215E-2,2.3527210199878124E-2,2.2529895366014727E-2,2.4057889709838808E-2,2.4329890897842148E-2,2.070485803562799E-2,2.4887760172049224E-2,2.3845468451602191E-2,2.5464885998334474E-2,2.4403774594492163E-2,2.6062243385867885E-2,2.6368831685888473E-2,2.527855187055205E-2,2.6998512006482223E-2,2.5888135763725159E-2,2.7651166022306037E-2,2.7986490735373321E-2,2.5361869560039888E-2,2.8675948974747071E-2,2.7512923323893986E-2,2.9391639834609483E-2,2.820654203591888E-2,3.0135038988839579E-2,3.051762078398956E-2,2.9298269389716528E-2,3.1305598216677936E-2,3.0062618264206347E-2,3.2125489356266503E-2,3.2547996600892172E-2,2.7846572023597332E-2,3.3419406528109485E-2,3.2114430740787694E-2,3.4327828909604237E-2,3.2996830584121027E-2,3.5275606810105394E-2,3.5765040821233836E-2,3.439363262900906E-2,3.6776692184462383E-2,3.5377397490655493E-2,3.7834487908548389E-2,3.8381663892031563E-2,3.2934055891255934E-2,3.9514676823808284E-2,3.8042216732268673E-2,4.0702275133630061E-2,3.9199126287593866E-2,4.1948411161069996E-2,4.2594771369656788E-2,4.1044025549787325E-2,4.3936991892495621E-2,4.2353461605052337E-2,4.5349449091313221E-2,4.6083728947825038E-2,3.9672931920834639E-2,4.7612135869086053E-2,4.5942967001950726E-2,4.9225810793826118E-2,4.7520950088925193E-2,5.0931967185350216E-2,5.182220556973148E-2,{"$f":"IF(LR90,LS86/LR90)","v":5.0062363066938391E-2},5.368247252855339E-2,5.1885092101538799E-2,5.5657193030243864E-2,5.6690777582338356E-2,5.1914838505067333E-2,5.885773802995059E-2,5.6964079756268916E-2,6.1168667435865111E-2,5.9235894309911337E-2,6.363821627567201E-2,6.4937603820303905E-2,6.2946177950303467E-2,6.7677149569640466E-2,6.5647094653221424E-2,7.0621777448073339E-2,7.21782558327837E-2,6.2685865847803821E-2,7.5476051387519116E-2,7.3354522664706295E-2,7.904545663255888E-2,7.6891213924010424E-2,8.2921157512182209E-2,8.4986357657063707E-2,8.2790446832495368E-2,8.9400408799473516E-2,8.7183904932673584E-2,9.423769670623354E-2,9.6834414290527554E-2,8.4686374370208595E-2,0.10242966613811136,0.10020415571664046,0.10863308638500559,0.10643060045563985,0.11554894957613418,0.11931334193504799,0.11719203668745798,0.1275508289622527,0.12552823062800197,0.1368907586503868,0.14204542467203152,0.12568137943044771,0.15350369217658738,0.15199964056727822,0.16680027688529911,0.16568527770395997,0.18241476661824083,0.19128878338933061,0.19111225366698029,0.21170376612978611,0.21253244231326163,0.23666246901648882,0.25134687264431843,0.24156673305370446,0.28659584529537913,0.29289645531367769,0.33270054844586078,0.34381167207013386,0.39558234738052578,0.43646038316018365,0.46263978297959391,0.54888719778413086,0.59846569943855721,0.73628702926081391,{"$f":"IF(OD90,OE86/OD90)","v":0.88621674800019423},0.94857262806399567,1.4859686032705404,2.1267834428100922,4.484860343683148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9169638353937872E-2,4.2479652147703939E-2,4.2786037579726474E-2,4.0041073713318949E-2,4.3405370152234807E-2,4.0632458363967519E-2,4.4033582954607138E-2,4.4351069521500044E-2,3.8400272961958089E-2,4.4992905168481853E-2,4.2148525612160231E-2,4.5644029842159414E-2,4.2770407763333837E-2,4.6304613759817037E-2,4.6638507217191802E-2,4.3720299174274058E-2,4.7313607928550841E-2,4.4365184841938042E-2,4.799861116055229E-2,4.8344883775138486E-2,3.8663750500701782E-2,4.9045088511980153E-2,4.6019359417703486E-2,4.9755665897213835E-2,4.6698288567528015E-2,5.0476811951929039E-2,5.0841410784619304E-2,4.7735760695430347E-2,5.1578787835072776E-2,4.8440411337789507E-2,5.2327244749746003E-2,5.2705694615021045E-2,4.2378187272395701E-2,5.3471172953297064E-2,5.024901775361755E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":5.4248274429482851E-2},5.0991801566204073E-2,5.5037225894777581E-2,5.5436217820263228E-2,5.2127378694472537E-2,5.6243382150254748E-2,5.2899026449506587E-2,5.7062988963643715E-2,5.7477535439092155E-2,4.6446350595272766E-2,5.8316272261587324E-2,5.488094006786539E-2,5.9168082636643499E-2,5.5695461598313005E-2,6.0033230491747844E-2,6.0470890329898504E-2,5.6941343746775064E-2,6.1356554404948048E-2,5.7788381500046976E-2,6.2256246422065037E-2,6.2711442938419765E-2,5.4998326792208264E-2,6.3632721238521608E-2,5.9965541843539943E-2,6.4568764655241001E-2,6.0860978464113022E-2,6.5519882018132566E-2,6.6001192222606142E-2,6.2231385435306832E-2,6.6975517971032988E-2,6.3163607166542013E-2,6.796572703165471E-2,6.8466893512302382E-2,5.5827667594184699E-2,6.9481566911787807E-2,6.5561660158108881E-2,7.0512989986382002E-2,6.6548758143788064E-2,7.1561526359318145E-2,7.2092328464359326E-2,6.806036181934999E-2,7.3167239151438607E-2,6.9089265150366841E-2,7.4260217942289819E-2,7.4813607804547211E-2,6.1252604662953639E-2,7.5934444625341185E-2,7.1738373702255942E-2,7.7074374473813601E-2,7.2829795709323616E-2,7.8233828389374829E-2,7.8821015032959824E-2,7.4502268176081382E-2,8.0010591163892836E-2,7.5641438740518305E-2,8.1220825568583371E-2,8.1833838315502311E-2,6.7258399943268071E-2,8.3075960119791473E-2,7.8577315510917234E-2,8.4339961438202909E-2,7.9788084561539907E-2,8.5626357001104311E-2,8.6278117796190629E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":8.1644799955679498E-2},8.7599104694139382E-2,8.2910404616374098E-2,8.8943843374507975E-2,8.9625297984732483E-2,7.9390783309869178E-2,9.1006744284485769E-2,8.6175641353075288E-2,9.2413408990345919E-2,8.7523714103071276E-2,9.3845911745136096E-2,9.4572051473920116E-2,8.9592656916005362E-2,9.6044517085042524E-2,9.1004083560769777E-2,9.7544459098950306E-2,9.8304949508320666E-2,8.136798763094244E-2,9.9847413112428868E-2,9.4649881366907426E-2,0.10141912966304678,9.6156896802471692E-2,0.10302085173000033,0.10383320695182546,9.8471851136067184E-2,0.1054814044245902,0.1000525485050871,0.10716160276278661,0.10801396570139374,8.9695701083657237E-2,0.10974376202558377,0.10414099751963198,0.1115077316867167,0.10583326705952201,0.1133067976668467,0.11421978916889616,0.10843539369255729,0.11607330262289922,0.11021398818679985,0.11796436710759847,0.11892430601211551,9.9062203322503539E-2,0.12087366803080907,0.11482111152477462,0.1228632657739443,0.11673094646415834,0.12489424354644403,0.12592561926512003,0.11967090370070513,0.12802090745827996,0.12168270590818059,0.13016062944201673,0.13124755874420047,0.11721630955914983,0.13345639274255869,0.12690258437753846,0.13571301723480164,0.12907010279091169,0.13801886814463099,0.13919071781394951,0.13241094309899376,0.14157322676295031,0.13470001243731125,0.14400880882983974,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.14524701508052834},0.1216924496482947,0.14776532049559485,0.14065046573827927,0.15034095123900737,0.14312609374180435,0.15297573371916731,0.15431589867563369,0.14694728862319967,0.15704300379344588,0.14956931309773125,0.15983417458471819,0.16125444232427066,0.13547430290759666,0.16414570831442787,0.15639986848254409,0.16710650661216761,0.15924786832432941,0.17013919605906058,0.17168326612821111,0.16365100947049913,0.17482845031001665,0.16667740226145183,0.17805190325827799,0.17969383806294703,0.15136680166888242,0.1830399097086933,0.17458070203375156,0.18647139661364776,0.17788425468649238,0.18999139866712011,0.19178560248160412,0.18300130628222272,0.19544452117195044,0.18652516415721934,0.19920038334536191,0.20111580748097257,0.18091954655986481,0.20502402073580006,0.19575367674753136,0.20903870069132299,0.19962238096763274,0.21316400312729933,0.21526949553444633,0.20562792158603799,0.21956900339714427,0.20977291265136178,0.22399050643338114,0.22624855271523328,0.19156369500789935,0.23086247534627249,0.22066406406776257,0.23561136750892361,0.22524530676305055,0.24050093076414975,0.24300033367376023,0.23237520682797025,0.2481123083704071,0.2373092165803336,0.25338067568085115,0.25607565974603597,0.21736742402208997,0.26159175846058669,0.2503243429441061,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.26728238900344237},0.25582109014466481,0.273155588490471,0.2761632984855712,0.26440194796609456,0.2823265223985375,0.27035874439217672,0.28869467651806568,0.29195869077410574,0.24845829642753586,0.29865312206459071,0.28614562141922628,0.30557863198001367,0.29284529513390595,0.31274692063041465,0.31642598023066171,0.30334262244662458,0.32398214407778669,0.31065762916470191,0.33181399226767244,0.33583788882447985,0.30434243472047867,0.34411138769696487,0.33015507988672782,0.35269967801531377,0.33847850443102656,0.36162046786607493,0.3662114494078747,0.35157923267659835,0.37566717860013521,0.36075141917047615,0.38550587227519806,0.39057595921070609,0.33415886428316799,0.40103287833731383,0.38537316888945233,0.41193394691525087,0.3959619670094523,0.42330728172126475,0.42918048985480606,0.41272359154810873,0.44132030621354856,0.42452876988786592,0.45401385490258067,0.46057996670437873,0.39520867069507121,0.47417612188569941,0.45650660078722405,0.48842730160356074,0.47038951545112639,0.50338093393283989,0.51113725643588148,0.4925283065974479,0.52724390270994748,0.50824153926062809,0.54419338909575865,0.55300474737390048,0.47607518305001567,0.57134563042903264,0.55131560402340873,0.59070972952591339,0.57025140106710226,0.61118360622420265,0.62186646683677771,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.60074835680326066},0.64418967034264063,0.62262110521846559,0.66788631636292639,0.68028933098806021,0.62297806206080797,0.70629285635940708,0.68356895707522702,0.73402400923038136,0.71083073171893607,0.76365859530806413,0.77925124584364691,0.7553541354036416,0.81212579483568559,0.78776513583865704,0.84746132937688001,0.8661390699934044,0.75223039017364579,0.9057126166502294,0.88025427197647554,0.94854547959070656,0.92269456708812503,0.9950538901461865,1.0198362918847645,0.99348536198994442,1.0728049055936821,1.046206859192083,1.1308523604748024,1.1620129714863308,1.0162364924425031,1.2291559936573364,1.2024498685996856,1.3035970366200671,1.2771672054676781,1.3865873949136103,1.4317601032205758,1.4063044402494957,1.5306099475470325,1.5063387675360236,1.6426891038046416,1.7045450960643782,1.5081765531653726,1.8420443061190486,1.8239956868073386,2.0016033226235894,1.9882233324475196,2.1889771994188898,2.2954654006719672,2.2933470440037635,2.5404451935574333,2.5503893077591395,2.839949628197866,3.0161624717318212,2.8988007966444536,3.4391501435445493,3.5147574637641323,3.9924065813503296,4.1257400648416063,4.7469881685663093,5.2375245979222038,5.5516773957551271,6.5866463734095699,7.1815883932626861,8.835444351129766,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":10.63460097600233},11.382871536767947,17.831623239246483,25.521401313721107,53.818324124197773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":9.5917831694535494E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99239637041446938,0.98485055601181282,0.97736211718679511,0.96993061767677691,0.96255562453629773,0.95523670811185479,0.94797344201687073,0.94076540310685386,0.93361217145474706,0.92651333032646244,0.91946846615660349,0.91247716852437288,0.90553903012965975,0.89865364676931325,0.89182061731359319,0.88503954368280136,0.87831003082409043,0.87163168668844804,0.86500412220785783,0.85842695127263235,0.85189979070891897,0.84542226025637734,0.83899398254602586,0.83261458307825675,0.82628369020101866,0.82000093508816485,0.81376595171796573,0.80757837685178557,0.80143785001292067,0.79534401346559835,0.78929651219413677,0.78329499388226131,0.77733910889258018,0.77142851024621462,0.76556285360258469,{"$f":"1/(1+$F$95)^BW8","v":0.75974179723934898},0.75396500203249561,0.74823213143658684,0.74254285146515098,0.73689683067122635,0.73129374012805082,0.72573325340989991,0.72021504657306901,0.71473879813700192,0.7093041890655607,0.70391090274844104,0.69855862498272558,0.69324704395457937,0.68797585022108476,0.68274473669221303,0.67755339861293484,0.67240153354546484,0.66728884135164246,0.66221502417544664,0.65717978642564334,0.65218283475856464,0.64722387806101922,0.64230262743333277,0.63741879617251651,0.63257209975556594,0.62776225582288336,0.62298898416182902,0.61825200669039659,0.61355104744101185,0.60888583254445616,0.6042560902139108,0.59966155072912319,0.59510194642069414,0.59057701165448284,0.58608648281613263,0.58163009829571233,0.57720759847247605,0.57281872569973769,0.56846322428986129,0.56414084049936464,0.55985132251413772,0.55559442043477081,0.55136988626199723,0.54717747388224491,0.54301693905329795,0.53888803939006813,0.53479053435047319,0.53072418522142417,0.52668875510491808,0.52268400890423605,0.51870971331024807,0.51476563678782017,0.51085154956232581,0.50696722360625956,0.50311243262595273,0.49928695204838974,0.49549055900812528,0.49172303233430004,0.48798415253775612,0.48427370179824997,0.48059146395176244,0.47693722447790537,0.47331077048742431,0.46971189070979591,{"$f":"1/(1+$F$95)^EI8","v":0.46614037548091947},0.46259601673090228,0.45907860797193867,0.45558794428627902,0.45212382231429288,0.44868604024262077,0.4452743977924174,0.44188869620768356,0.43852873824368749,0.43519432815547227,0.43188527168645424,0.42860137605710424,0.42534244995371734,0.42210830351726725,0.41889874833234519,0.41571359741618363,0.41255266520776263,0.40941576755699943,0.40630272171402032,0.40321334631851397,0.40014746138916568,0.39710488831317214,0.39408544983583527,0.39108897005023635,0.38811527438698773,0.38516418960406257,0.38223554377670216,0.37932916628740032,0.3764448878159628,0.37358254032964361,0.3707419570733555,0.36792297255995499,0.36512542256060182,0.36234914409519059,0.35959397542285676,0.35685975603255304,0.35414632663369866,0.3514535291468997,0.34878120669473922,0.34612920359263805,0.34349736533978492,0.34088553861013554,0.33829357124348003,0.33572131223657831,0.33316861173436307,0.33063532102120957,0.32812129251227123,0.32562637974488245,0.32315043737002508,0.32069332114386118,0.31825488791932965,0.31583499563780654,0.31343350332082898,0.31105027106188227,0.30868516001824881,0.30633803240291979,0.30400875147656775,0.30169718153958036,0.29940318792415477,0.29712663698645253,0.29486739609881318,0.29262533364202786,0.29040031899767155,0.28819222254049337,{"$f":"1/(1+$F$95)^GU8","v":0.28600091563086472},0.28382627060728499,0.28166816077894469,0.27952646041834389,0.27740104475396832,0.27529178996301995,0.27319857316420348,0.27112127241056738,0.26905976668239978,0.26701393588017747,0.26498366081756997,0.26296882321449538,0.26096930569022947,0.25898499175656786,0.25701576581103924,0.25506151313017056,0.25312211986280386,0.25119747302346285,0.24928746048577111,0.24739197097591969,0.24551089406618448,0.24364412016849279,0.24179154052803906,0.23995304721694907,0.23812853312799201,0.23631789196834105,0.23452101825338034,0.23273780730056021,0.23096815522329817,0.22921195892492691,0.22746911609268794,0.22573952519177107,0.22402308545939928,0.22231969689895834,0.22062926027417126,0.21895167710331687,0.21728684965349251,0.21563468093492053,0.21399507469529733,0.21236793541418628,0.21075316829745297,0.20915067927174216,0.20756037497899774,0.2059821627710236,0.20441595070408627,0.20286164753355834,0.20131916270860267,0.19978840636689729,0.19826928932940002,0.19676172309515283,0.19526561983612656,0.19378089239210361,0.19230745426560053,0.19084521961682849,0.18939410325869294,0.18795402065183006,0.18652488789968241,0.18510662174361062,0.18369913955804329,0.18230235934566322,0.18091619973263054,0.17954057996384173,0.17817541989822536,0.17682064000407288,{"$f":"1/(1+$F$95)^JG8","v":0.1754761613544055},0.17414190562237578,0.17281779507670483,0.17150375257715342,0.17019970157002828,0.16890556608372193,0.16762127072428695,0.16634674067104352,0.16508190167222064,0.16382668004063006,0.16258100264937389,0.16134479692758391,0.16011799085619391,0.15890051296374405,0.15769229232221693,0.15649325854290555,0.15530334177231267,0.15412247268808096,0.15295058249495475,0.15178760292077198,0.15063346621248677,0.14948810513222252,0.14835145295335425,0.14722344345662167,0.14610401092627121,0.14499309014622755,0.14389061639629419,0.14279652544838312,0.14171075356277282,0.14063323748439507,0.13956391443914978,0.13850272213024781,0.13744959873458176,0.13640448289912419,0.13536731373735339,0.13433803082570628,0.13331657420005799,0.13230288435222887,0.13129690222651724,0.13029856921625915,0.12930782716041414,0.1283246183401765,0.12734888547561324,0.12638057172232653,0.12541962066814236,0.12446597632982408,0.12351958314981068,0.12258038599298035,0.12164833014343839,0.12072336130132934,0.11980542557967387,0.11889446950122919,0.11799043999537366,0.11709328439501508,0.11620295043352219,0.11531938624167991,0.11444254034466747,0.11357236165905947,0.11270879948985008,0.11185180352749943,0.11100132384500278,0.11015731089498183,0.10931971550679828,0.108488488883689,{"$f":"1/(1+$F$95)^LS8","v":0.10766358259992351},0.10684494859798248,0.1060325391857584,0.10522630703377663,0.10442620517243847,0.10363218698928463,0.1028442062262797,0.10206221697711713,0.10128617368454511,0.10051603113771208,9.9751744469533263E-2,9.8993269154076455E-2,9.8240561003968135E-2,9.7493576167819229E-2,9.6752271127670431E-2,9.6016602696456788E-2,9.5286528015491881E-2,9.4562004551970807E-2,9.3842990096492371E-2,9.3129442760600034E-2,9.2421320974341539E-2,9.1718583483847232E-2,9.1021189348926487E-2,9.0329097940682807E-2,8.9642268939146744E-2,8.8960662330926976E-2,8.8284238406879129E-2,8.7612957759792554E-2,8.6946781282094376E-2,8.6285670163571179E-2,8.5629585889108115E-2,8.4978490236444965E-2,8.4332345273949408E-2,8.3691113358407232E-2,8.3054757132829254E-2,8.2423239524275022E-2,8.1796523741692967E-2,8.1174573273777084E-2,8.0557351886839781E-2,7.9944823622701E-2,7.9336952796593418E-2,7.8733703995083393E-2,7.8135042074007968E-2,7.7540932156427364E-2,7.6951339630593141E-2,7.6366230147931743E-2,7.5785569621043505E-2,7.5209324221716639E-2,7.4637460378956647E-2,7.4069944777030342E-2,7.3506744353525111E-2,7.2947826297422608E-2,7.2393158047187378E-2,7.1842707288869795E-2,7.1296441954223536E-2,7.0754330218837327E-2,7.0216340500280985E-2,6.9682441456265357E-2,6.9152601982816503E-2,6.8626791212463539E-2,6.810497851244042E-2,6.758713348290131E-2,6.7073225955149501E-2,6.6563225989879959E-2,{"$f":"1/(1+$F$95)^OE8","v":6.6057103875434967E-2},6.555483012607323E-2,6.5056375480252199E-2,6.4561710898923166E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^QQ8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^TC8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^VO8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^YA8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^AAM8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":62615703.318118155},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720627.14134122897,713161.23793505388,705767.20726696192,698444.38799216878,691192.12466779549,684009.76770135376,676896.67329967103,669852.20341825555,662875.72571109619,655966.61348089157,649124.24562970863,642348.006610065,635637.28637642914,628991.48033713968,622409.98930673697,615892.21945870365,609437.58227861265,603045.4945176756,596715.37814669358,590446.66031040135,584238.77328220452,578091.1544193069,572003.24611822306,565974.49577067269,560004.35571985645,554092.28321710555,548237.74037890579,542440.19414429157,536699.11623260495,531013.98310161976,525384.27590602625,519809.48045627167,514289.08717775659,508822.59107038192,503409.49166844424,498049.29300087766,{"$f":"BX95*BW90*BX7","v":492741.50355183566},487485.63622161571,482281.2082879176,477127.74136743776,472024.76137779327,466971.79849977477,461968.38713992381,457014.06589343451,452108.37750737258,447250.86884421442,442441.09084569826,437678.59849698795,432962.95079114643,428293.71069391491,423670.4451087963,419092.72484243975,414560.12457032409,410072.22280273726,405628.60185105022,401228.84779428045,396872.55044594611,392559.30332120461,388288.703604276,384060.35211614834,379873.85328256025,375728.81510226149,371624.84911554807,367561.57037306763,363538.59740489617,359555.55218988139,355612.0601252506,351707.74999648251,347842.25394743844,344015.20745075273,340226.24927847844,336475.02147298818,332761.16931812512,329084.34131060512,325444.18913166528,321840.36761895899,318272.53473869269,314740.3515580055,311243.48221758701,307781.59390453249,304354.35682543321,300961.44417969952,297602.53213311592,294277.2997916243,290985.42917533475,287726.60519276158,284500.51561528275,281306.85105182085,278145.30492374289,275015.5734399787,271917.35557235416,268850.35303113941,265814.2702408082,262808.81431600812,259833.69503773918,256888.62482973919,253973.31873507379,251087.49439293015,248230.87201561188,245403.17436573363,{"$f":"EJ95*EI90*EJ7","v":242604.1267336139},239833.45691486425,237090.89518817261,234376.17429328061,231689.02940915129,229029.19813232703,226396.42045547548,223790.43874612224,221210.9977255674,218657.84444798715,216130.72827971526,213629.40087870604,211153.61617417552,208703.13034641944,206277.70180680745,203877.0911779509,201501.06127404343,199149.37708137257,196821.80573900128,194518.11651961732,192238.08081054984,189981.4720949505,187748.06593313953,185537.63994411365,183349.97378721522,181184.8491439611,179042.04970003015,176921.36112740741,174822.57106668412,172745.46910951202,170689.8467812106,168655.49752352631,166642.21667754164,164649.801466734,162678.05098018178,160726.76615591723,158795.74976442481,156884.80639228338,154993.74242595106,153122.3660356921,151270.48715964373,149437.91748802245,147624.4704474679,145829.96118552421,144054.20655525618,142297.02510000038,140558.23703824953,138837.66424866871,137135.13025524284,135450.46021255426,133783.4808911884,132134.02066326779,130501.90948811232,128886.97889802487,127289.0619842017,125707.99338276584,124143.60926092276,122595.74730323747,121064.2466980317,119548.94812390003,118049.69373634436,116566.32715452541,115098.69344813032,113646.63912435518,{"$f":"GV95*GU90*GV7","v":112210.01211500187},110788.66176368798,109382.43881316866,107991.19539276995,106614.78500593211,105253.06251786224,103905.88414329532,102573.10743436261,101254.59126856631,99950.19583686025,98659.782631834722,97383.214436005146,96120.35531020393,94871.070582073837,93635.226834662666,92412.691895118216,91203.334823482175,90007.025901583067,88823.636622026403,87653.039677281777,86495.108948865905,85349.719496620775,84216.747548086161,83096.07048796551,81987.566847684648,80891.116295042229,79806.599623951406,78733.898744271733,77672.896671730559,76623.477517933279,75585.526480461413,74558.929833058137,73543.574915899968,72539.350125954457,71546.144907422684,70563.849742266073,69592.356140816759,68631.556632470543,67681.344756462262,66741.615052722249,65812.263052813505,64893.185270948925,63984.27919508778,63085.443278110703,62196.576929072631,61317.580504532991,60448.355299962481,59588.803541225665,58738.828376138765,57898.333866102344,57067.224977807527,56245.407575015837,55432.788410411449,54629.275117525838,53834.776202733345,53049.20103731806,52272.459849610437,51504.463717193845,50745.124559179792,49994.355128551775,49252.069004576668,48518.180585283517,47792.605080008769,47075.258502007673,{"$f":"JH95*JG90*JH7","v":46366.057661130973},45664.920156566703,44971.764369646051,44286.509456713262,43609.075342058481,42939.382710913487,42277.353002509393,41622.90840319603,40975.971839622245,40336.466971976894,39704.318187289638,39079.450592791312,38461.790009333243,37851.262964864924,37247.79668796972,36651.319101457957,36061.758816016831,35479.045123916949,34903.107992774647,34333.878059369817,33771.286623518754,33215.265642001315,32665.747722542328,32122.666117846398,31585.954719685826,31055.548053041137,30531.381270293812,30013.390145470647,29501.511068539432,28995.681039755433,28495.83766405817,28001.919145518212,27513.864281833386,27031.612458874089,26555.103645277235,26084.278387088343,25619.077802451535,25159.443576346741,24705.317955373994,24256.643742584238,23813.364292356186,23375.423505319079,22942.765823320617,22515.336224439932,22093.08021804511,21675.943839894782,21263.873647283603,20856.81671423107,20454.720626713315,20057.533477937613,19665.203863659084,19277.680877539344,18894.914106546643,18516.853626397173,18143.449997037216,17774.654258165694,17410.417924796828,17050.692982862562,16695.431884854355,16344.587545504015,15998.113337503295,15655.963087261793,15318.091070702905,14984.452009097526,{"$f":"LT95*LS90*LT7","v":14655.001064935026},14329.693837831395,14008.486360473955,13691.335094602611,13378.196927027084,13069.029165679951,12763.789535705095,12462.43617558135,12164.9276332809,11871.222862462275,11581.281218697502,11295.062455733212,11012.526721785363,10733.634555867297,10458.346884150798,10186.625016359943,9918.4306421973615,9653.725827802702,9392.4730122429683,9134.6350040344696,8880.1749776961078,8629.0564703337022,8381.2433782551198,8136.6999536158964,7895.3908010951163,7657.2808746012579,7422.3354740077684,7190.5202419180723,6961.8011604597796,6736.1445481078454,6513.5170565363869,6293.8856674989447,6077.2176897369191,5863.4807559159353,5652.6428195898989,5444.6721521924819,5239.5373400558219,5037.2072814561625,4837.6511836862328,4640.8385601541067,4446.739227508303,4255.323302788931,4066.5612006046031,3880.4236303349289,3696.8815933583351,3515.906380305014,3337.4695683347481,3161.5430184394281,2988.0988727700064,2817.1095519877085,2648.5477526392556,2482.3864445559107,2318.5988682761231,2157.1585324915659,1998.0392115163668,1841.2149427793172,1686.6600243388605,1534.3490124206633,1384.2567189775591,1236.3582092716777,1090.6287994785553,947.04405431303542,805.57978467676935,666.21204532711704,{"$f":"OF95*OE90*OF7","v":528.91713256726894},393.67158195739484,260.45216604663329,129.23589212574095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999878},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1508728691908058E-2,1.1389494969206826E-2,1.127140908537467E-2,1.1154460478447913E-2,1.1038638680718863E-2,1.0923933317913116E-2,1.0810334108373862E-2,1.0697830862253217E-2,1.0586413480710516E-2,1.0476071955117438E-2,1.0366796366270015E-2,1.0258576883607384E-2,1.0151403764437225E-2,1.0045267353167906E-2,9.9401580805471793E-3,9.8360664629074321E-3,9.7329831014174514E-3,9.6308986813405557E-3,9.5298039712991799E-3,9.4296898225457258E-3,9.3305471682396997E-3,9.2323670227310757E-3,9.135140480849813E-3,9.03885871720146E-3,8.9435129854688791E-3,8.8490946177199013E-3,8.7555950237209988E-3,8.6630056902568392E-3,8.5713181804556761E-3,8.4805241331205854E-3,8.3906152620664368E-3,8.3015833554625634E-3,8.2134202751811079E-3,8.1261179561509713E-3,8.0396684057173293E-3,7.9540637030066658E-3,{"$f":"BX96/$H$96","v":7.8692959982972592E-3},7.7853575123951278E-3,7.7022405360153033E-3,7.619937429168484E-3,7.5384406205529376E-3,7.4577426069516693E-3,7.3778359526347611E-3,7.2987132887668976E-3,7.2203673128199593E-3,7.1427907879907217E-3,7.0659765426235466E-3,6.9899174696380602E-3,6.9146065259617796E-3,6.8400367319676192E-3,6.7662011709162615E-3,6.69309298840333E-3,6.6207053918113405E-3,6.5490316497663755E-3,6.4780650915994683E-3,6.4077991068126026E-3,6.338227144549363E-3,6.2693427130701201E-3,6.2011393792317715E-3,6.1336107679719797E-3,6.066750561797841E-3,6.000552500278992E-3,5.9350103795451047E-3,5.8701180517876884E-3,5.8058694247662395E-3,5.7422584613186362E-3,5.6792791788757655E-3,5.6169256489803599E-3,5.5551919968099854E-3,5.4940724007041582E-3,5.4335610916955452E-3,5.3736523530452385E-3,5.3143405197820254E-3,5.2556199782456646E-3,5.1974851656341045E-3,5.1399305695546335E-3,5.0829507275788914E-3,5.0265402268017626E-3,4.9706937034040659E-3,4.9154058422190465E-3,4.8606713763026093E-3,4.8064850865072832E-3,4.7528418010598823E-3,4.6997363951428103E-3,4.6471637904790045E-3,4.5951189549204748E-3,4.5435969020404046E-3,4.4925926907288024E-3,4.4421014247916337E-3,4.3921182525534551E-3,4.3426383664634744E-3,4.293657002705043E-3,4.245169440808526E-3,4.1971710032675325E-3,4.1496570551584787E-3,4.1026230037634545E-3,4.0560642981963503E-3,4.0099764290322483E-3,3.9643549279400189E-3,3.9191953673181059E-3,{"$f":"EJ96/$H$96","v":3.8744933599334855E-3},3.8302445585637508E-3,3.7864446556423047E-3,3.7430893829066476E-3,3.7001745110497061E-3,3.6576958493741989E-3,3.6156492454500083E-3,3.5740305847745289E-3,3.5328357904359582E-3,3.4920608227795385E-3,3.4517016790766731E-3,3.4117543931969437E-3,3.3722150352829658E-3,3.3330797114280784E-3,3.294344563356841E-3,3.2560057681083028E-3,3.2180595377220354E-3,3.1805021189268944E-3,3.1433297928324948E-3,3.1065388746233658E-3,3.0701257132557803E-3,3.0340866911572075E-3,2.9984182239284011E-3,2.9631167600480731E-3,2.9281787805801427E-3,2.8936007988835349E-3,2.8593793603245128E-3,2.825511041991512E-3,2.7919924524124665E-3,2.7588202312745927E-3,2.7259910491466231E-3,2.6935016072034607E-3,2.6613486369532306E-3,2.6295288999667243E-3,2.5980391876091902E-3,2.5668763207744752E-3,2.5360371496214833E-3,2.5055185533129358E-3,2.4753174397564083E-3,2.4454307453476358E-3,2.4158554347160528E-3,2.3865885004725621E-3,2.3576269629594984E-3,2.3289678700027889E-3,2.3006082966662679E-3,2.2725453450081435E-3,2.2447761438395969E-3,2.2172978484854828E-3,2.1901076405471298E-3,2.1632027276672146E-3,2.136580343296687E-3,2.1102377464637403E-3,2.0841722215447982E-3,2.0583810780375089E-3,2.0328616503357236E-3,2.0076112975064456E-3,1.9826274030687319E-3,1.9579073747745287E-3,1.9334486443914329E-3,1.9092486674873452E-3,1.8853049232170184E-3,1.8616149141104734E-3,1.8381761658632677E-3,1.8149862271286024E-3,{"$f":"GV96/$H$96","v":1.7920426693112518E-3},1.7693430863633013E-3,1.7468850945816705E-3,1.7246663324074199E-3,1.7026844602268103E-3,1.6809371601741118E-3,1.6594221359361406E-3,1.6381371125585135E-3,1.6170798362535968E-3,1.5962480742101508E-3,1.575639614404635E-3,1.5552522654141753E-3,1.5350838562311739E-3,1.5151322360795465E-3,1.495395274232572E-3,1.4758708598323475E-3,1.4565569017108214E-3,1.4374513282124086E-3,1.4185520870181594E-3,1.3998571449714747E-3,1.3813644879053547E-3,1.3630721204711666E-3,1.3449780659689186E-3,1.3270803661790261E-3,1.3093770811955592E-3,1.2918662892609559E-3,1.2745460866021923E-3,1.2574145872683937E-3,1.2404699229698747E-3,1.2237102429185987E-3,1.2071337136700399E-3,1.1907385189664419E-3,1.1745228595814524E-3,1.1584849531661309E-3,1.1426230340963121E-3,1.1269353533213142E-3,1.111420178213983E-3,1.0960757924220533E-3,1.0809004957208288E-3,1.0658926038671554E-3,1.0510504484546835E-3,1.0363723767704094E-3,1.0218567516524825E-3,1.0075019513492653E-3,9.9330636937964016E-4,9.7926841439454769E-4,9.6538651003975006E-4,9.5165909481980315E-4,9.3808462196323206E-4,9.2466155928890102E-4,9.1138838907355772E-4,8.9826360792055434E-4,8.8528572662972393E-4,8.7245327006841417E-4,8.5976477704365246E-4,8.4721880017545081E-4,8.3481390577122452E-4,8.2254867370132659E-4,8.1042169727568074E-4,7.984315831215086E-4,7.8657695106213626E-4,7.7485643399687802E-4,7.6326867778197974E-4,7.5181234111262028E-4,{"$f":"JH96/$H$96","v":7.4048609540595435E-4},7.2928862468519683E-4,7.1821862546472836E-4,7.0727480663622519E-4,6.9645588935579334E-4,6.8576060693210754E-4,6.7518770471553956E-4,6.6473593998827196E-4,6.5440408185538416E-4,6.4419091113690876E-4,6.3409522026084157E-4,6.2411581315710443E-4,6.1425150515244853E-4,6.0450112286629029E-4,5.9486350410747348E-4,5.8533749777194824E-4,5.759219637413573E-4,5.6661577278252679E-4,5.5741780644784778E-4,5.4832695697654404E-4,5.3934212719681889E-4,5.3046223042886944E-4,5.2168619038876686E-4,5.1301294109318979E-4,5.0444142676500572E-4,4.9597060173969278E-4,4.8759943037259489E-4,4.7932688694700214E-4,4.7115195558304987E-4,4.6307363014742967E-4,4.5509091416390371E-4,4.4720282072461718E-4,4.3940837240220084E-4,4.3170660116265694E-4,4.2409654827902234E-4,4.1657726424580032E-4,4.091478086941576E-4,4.0180725030787502E-4,3.9455466674005068E-4,3.873891445305456E-4,3.803097790241649E-4,3.7331567428957213E-4,3.6640594303892482E-4,3.595797065482296E-4,3.5283609457840862E-4,3.461742452970698E-4,3.3959330520097822E-4,3.3309242903921914E-4,3.2667077973704792E-4,3.2032752832042167E-4,3.1406185384120507E-4,3.0787294330304608E-4,3.0175999158791385E-4,2.9572220138329475E-4,2.8975878311004007E-4,2.8386895485085946E-4,2.7805194227945436E-4,2.7230697859028697E-4,2.6663330442897786E-4,2.6103016782332667E-4,2.5549682411495273E-4,2.5003253589154633E-4,2.4463657291972859E-4,2.3930821207851388E-4,{"$f":"LT96/$H$96","v":2.340467372933673E-4},2.2885143947085602E-4,2.2372161643388475E-4,2.1865657285751445E-4,2.136556202053557E-4,2.087180766665343E-4,2.0384326709322183E-4,1.9903052293872875E-4,1.9427918219615237E-4,1.8958858933757722E-4,1.8495809525382115E-4,1.8038705719472341E-4,1.7587483870996998E-4,1.7142080959045089E-4,1.6702434581014481E-4,1.6268482946852716E-4,1.5840164873349617E-4,1.541741977848127E-4,1.5000187675804979E-4,1.4588409168904629E-4,1.4182025445886169E-4,1.378097827392261E-4,1.3385209993848246E-4,1.299466351480157E-4,1.2609282308916503E-4,1.2229010406061488E-4,1.1853792388626065E-4,1.1483573386354443E-4,1.1118299071225714E-4,1.0757915652380303E-4,1.0402369871092177E-4,1.0051608995786491E-4,9.7055808171022276E-5,9.3642336429994373E-5,9.0275162939106989E-5,8.6953780979364003E-5,8.3677688860834632E-5,8.0446389875471095E-5,7.7259392250353197E-5,7.4116209101355852E-5,7.1016358387235713E-5,6.7959362864133683E-5,6.4944750040489034E-5,6.1972052132361967E-5,5.9040806019160768E-5,5.6150553199770087E-5,5.3300839749076734E-5,5.0491216274889634E-5,4.772123787525015E-5,4.4990464096129766E-5,4.2298458889511277E-5,3.964479057185037E-5,3.7029031782914199E-5,3.4450759444993435E-5,3.1909554722484841E-5,2.9405002981840703E-5,2.6936693751882162E-5,2.4504220684473125E-5,2.2107181515551511E-5,1.974517802651482E-5,1.7417816005956713E-5,1.5124705211751628E-5,1.2865459333484336E-5,1.0639695955221274E-5,{"$f":"OF96/$H$96","v":8.4470365186207882E-6},6.2871062863791883E-6,4.1595343060096268E-6,2.0639533739509387E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":7.6618877418455E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K98:XFD98)","v":7.6618877418455E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7566061731302259E-5,4.0318482035827496E-5,4.0188244391942585E-5,3.7219714520819652E-5,3.9928016492781595E-5,3.6988855475905188E-5,3.9668145310674951E-5,3.95383533584201E-5,3.3876763945619721E-5,3.9279076001232598E-5,3.641209851331511E-5,3.9020232451121844E-5,3.6181639864601853E-5,3.8761852075211628E-5,3.8632844531635588E-5,3.5836314038029712E-5,3.8375212202973012E-5,3.5606383349304257E-5,3.8118112937889695E-5,3.7989771542214949E-5,3.0062828978987442E-5,3.7733521483744356E-5,3.5032776093286682E-5,3.7477869535432888E-5,3.480389585023831E-5,3.7222840413622907E-5,3.7095566938730659E-5,3.4461263877770987E-5,3.6841516824718779E-5,3.4233339780700994E-5,3.6588148201592053E-5,3.6461726429512635E-5,2.9005821880709737E-5,3.6209421556020118E-5,3.3665453371007352E-5,3.5957852549191178E-5,{"$f":"BX92*BX97","v":3.3439131667574802E-5},3.5707040006774527E-5,3.5581923671550443E-5,3.3100613666537587E-5,3.5332283053230201E-5,3.2875610284895712E-5,3.5083447628397595E-5,3.495933764290602E-5,2.7946642636490277E-5,3.47117443583354E-5,3.2315619596388795E-5,3.4465001205571893E-5,3.2092683519512397E-5,3.4219125141852812E-5,3.4096517413042343E-5,3.1759475715150329E-5,3.385197254765045E-5,3.1538161619381779E-5,3.3608334723399484E-5,3.3486860670644635E-5,2.9049323981597578E-5,3.3244611434128977E-5,3.098789024357884E-5,3.3003305847002898E-5,3.076903127406033E-5,3.2762957655157495E-5,3.2643146741959918E-5,3.0442131585962671E-5,3.2404259332991859E-5,3.0225146474956858E-5,3.2166361534002534E-5,3.2047787522938185E-5,2.584445101831525E-5,3.1811396593977715E-5,2.96861071451722E-5,3.1576024546714749E-5,2.9471896828725578E-5,3.1341682300648852E-5,3.1224900645794073E-5,2.9152127857518838E-5,3.0992122623311967E-5,2.893999754320767E-5,3.076039981159614E-5,3.0644937073329651E-5,2.4810731850766541E-5,3.0414814636992961E-5,2.8413428439344756E-5,3.0185770237287315E-5,2.8204332457362658E-5,2.9957812312334322E-5,2.9844243309953037E-5,2.7892362120881688E-5,2.9617930083962438E-5,2.7685511978469541E-5,2.9392722772497305E-5,2.9280536078465731E-5,2.3793608673069961E-5,2.9057000906949893E-5,2.7172409307107623E-5,2.8834588827741163E-5,2.6968800100961115E-5,2.8613306106527392E-5,2.8503090121559813E-5,2.6665160145992716E-5,{"$f":"EJ92*EJ97","v":2.8283512456130106E-5},2.6463927177515479E-5,2.8065078366474327E-5,2.7956291777208058E-5,2.4479979401287363E-5,2.7739582569535225E-5,2.5965074386201435E-5,2.7524029181231141E-5,2.5767242474601218E-5,2.730963598193466E-5,2.7202875738854634E-5,2.5472345069280651E-5,2.6990230380889341E-5,2.5276988714458941E-5,2.6778754876517557E-5,2.6673456886057298E-5,2.1820585721750243E-5,2.6463742414454082E-5,2.4792982665721776E-5,2.6255205744060212E-5,2.4601146781679239E-5,2.6047849595472831E-5,2.594461499777355E-5,2.4315299374519966E-5,2.5739034181823115E-5,2.4126011190387805E-5,2.5534639596600526E-5,2.5432887731548373E-5,2.086914336995131E-5,2.5230275911030406E-5,2.3657285590643118E-5,2.5028854542815309E-5,2.3471601752763845E-5,2.48286249189713E-5,2.4728957355104329E-5,2.3195020366940265E-5,2.4530517294244099E-5,2.3011932686386647E-5,2.4333271264272142E-5,2.4235096190929829E-5,1.9943330189301399E-5,2.4039642177688906E-5,2.2558779037315688E-5,2.3845383199260802E-5,2.2379348659429053E-5,2.3652319315815397E-5,2.3556235502047445E-5,2.2112169775157241E-5,2.3364963964512998E-5,2.1935363444208644E-5,2.3174886861411415E-5,2.3080296049435749E-5,2.0358248024598005E-5,2.2892009463702093E-5,2.1497949759132605E-5,2.2704915551606227E-5,2.1324826892513294E-5,2.2519013316533859E-5,2.2426508722437597E-5,2.106711805604138E-5,2.2242391784325802E-5,2.0896629340347073E-5,2.2059463338780924E-5,2.1968444325224946E-5,{"$f":"GV92*GV97","v":1.8173171858562931E-5},2.1787295685261516E-5,2.0475016845347501E-5,2.1607331415335135E-5,2.0308214638927999E-5,2.142854961778735E-5,2.1339601515768761E-5,2.0059983923625903E-5,2.116258957158987E-5,1.989581066609905E-5,2.0986754767612371E-5,2.0899278061076786E-5,1.7330367943968633E-5,2.0725204506775008E-5,1.9489968684949351E-5,2.0552301966439974E-5,1.9329465140878174E-5,2.0380567779674003E-5,2.0295137956022329E-5,1.9090669574089389E-5,2.0125151061148573E-5,1.8932776677928566E-5,1.9956325373866979E-5,1.9872347034724198E-5,1.6516351746592362E-5,1.9705257411835837E-5,1.8542595881115121E-5,1.9539321184192571E-5,1.8388338975708899E-5,1.9374535051282158E-5,1.9292572212672066E-5,1.8158892034284842E-5,1.9129504824700576E-5,1.8007216338581759E-5,1.8967578867602157E-5,1.8887042796839268E-5,1.6756469556663161E-5,1.872682216612896E-5,1.7632520519631795E-5,1.8567733749073433E-5,1.7484432753135173E-5,1.8409773713577849E-5,1.8331215619724825E-5,1.7264211020818914E-5,1.8174940799393606E-5,1.7118665629585417E-5,1.8019784440646501E-5,1.7942624406772451E-5,1.4975246367780429E-5,1.7789138036248317E-5,1.6759222156428538E-5,1.7636759753805118E-5,1.6617204588971856E-5,1.7485485291639976E-5,1.7410260641879466E-5,1.6406053659942932E-5,1.7260633768384501E-5,1.6266531779604523E-5,1.7112099770177849E-5,1.7038241200826021E-5,1.4248017137293842E-5,1.6891338093645238E-5,1.5922060854632559E-5,1.6745516551237673E-5,{"$f":"JH92*JH97","v":1.5785996680309792E-5},1.6600771954607598E-5,1.6528802053509371E-5,1.5583736385163401E-5,1.6385664103816813E-5,1.5450114720315136E-5,1.6243591333485664E-5,1.6172952895789202E-5,1.3549343612751207E-5,1.6032468901389259E-5,1.512029757004164E-5,1.5893038031803484E-5,1.4990055276067896E-5,1.5754655391171684E-5,1.5685855615887795E-5,1.4796484299207339E-5,1.5549036052867854E-5,1.4668626051662101E-5,1.5413252309879091E-5,1.5345747301379496E-5,1.3678724678200162E-5,1.5211507852808783E-5,1.4353112155300502E-5,1.5078291595104766E-5,1.4228548308706029E-5,1.4946093420743869E-5,1.4880374510600173E-5,1.4043448259507468E-5,1.4749693820485049E-5,1.3921205771342454E-5,1.4620018319106081E-5,1.4555555888854232E-5,1.2236016889869565E-5,1.4427378405123255E-5,1.3619619227113788E-5,1.4300193054660828E-5,1.3500580927345478E-5,1.4173994575310199E-5,1.4111263762166225E-5,1.332371992144968E-5,1.3986535677912621E-5,1.3206936998834273E-5,1.3862781221526472E-5,1.3801267439129489E-5,1.1620323659297773E-5,1.3678963427639448E-5,1.2918882117283075E-5,1.3557619691683445E-5,1.28052091493793E-5,1.3437230864194341E-5,1.3377392860296697E-5,1.2636344951018447E-5,1.3258426303877718E-5,1.2524858902048929E-5,1.3140401183409631E-5,1.3081739972049392E-5,1.1031135776508636E-5,1.2965116862741051E-5,1.2249925107001613E-5,1.2849421652751756E-5,1.2141451826645567E-5,1.2734648913298139E-5,1.267760677172078E-5,1.1980334597974453E-5,{"$f":"LT92*LT97","v":1.2564207545148743E-5},1.1873978014515097E-5,1.2451717190898901E-5,1.2395811138781714E-5,1.1091897018661042E-5,1.2284673878554019E-5,1.1611744124476716E-5,1.2174431867225421E-5,1.1508301103187291E-5,1.2065079651664303E-5,1.201073551295067E-5,1.1354675802110629E-5,1.1902707764911031E-5,1.1253278112716176E-5,1.1795556178214088E-5,1.1742307241492143E-5,9.9295445025788854E-6,1.1636459674636059E-5,1.1003316068396844E-5,1.1531474642986752E-5,1.0904731524353927E-5,1.1427346701238977E-5,1.1375602438520905E-5,1.0758339988283469E-5,1.1272749930851047E-5,1.0661728806627409E-5,1.1170740919380028E-5,1.1120051028299227E-5,9.4156843750576339E-6,1.1019297086152768E-5,1.0423606903850096E-5,1.0919373083475731E-5,1.0329707941349296E-5,1.0820273610340813E-5,1.0771031383995843E-5,1.0190290690646812E-5,1.0673158579844917E-5,1.0098292981478299E-5,1.0576096818018665E-5,1.052786839688318E-5,8.9254338842348304E-6,1.0432013117612981E-5,9.8715786628860604E-6,1.0336955454828168E-5,9.7821923411502825E-6,1.0242690057421175E-5,1.0195852789230562E-5,9.6494901326810711E-6,1.0102765782565849E-5,9.5619332151575674E-6,1.0010457716384189E-5,9.9645941268735514E-6,8.9449822359403725E-6,9.87344452420566E-6,9.3461954688536344E-6,9.7830606191105742E-6,9.2611497188757333E-6,9.6934371390943133E-6,9.6489089148693429E-6,9.1349048770802625E-6,9.5604162190291621E-6,9.051617283352929E-6,9.4726708327269923E-6,9.4290767491470181E-6,{"$f":"OF92*OF97","v":8.012627629820666E-6},9.3424425469843163E-6,8.8464286918218427E-6,9.2565426380436003E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":586421.83150734019},{"$f":"NPV($F$100,M70:ACA70)","v":590914.92974971724},595442.45360644034,600004.66684270219,604601.83524463419,609234.2266347924,613902.11088775692,618605.75994586165,623345.44783502631,628121.45068072819,632934.04672408826,637783.51633808133,642670.14204386261,647594.20852723904,652556.00265524443,657555.81349285645,662593.93231983553,667670.65264769935,672786.27023680962,677941.08311361971,683135.39158802188,688369.49827085005,693643.70809151174,698958.32831574697,704313.66856353031,709710.04082710994,715147.75948918902,720627.14134122652,726148.50560191134,727324.84689054056,728317.04477841605,729305.54806727334,730473.53714126151,731455.88616591459,732618.52283072926,733594.51743487746,734566.55329980329,735905.58644649247,736872.37137458881,738021.465602663,738981.39068984962,740124.43629207113,741077.28869385738,742025.80613469135,743158.66035309632,744099.76765133068,745226.02943001362,746159.50394616846,747088.35083795141,748585.72308956622,749509.51256925741,750620.52897969831,751536.14530013374,752639.81561710814,753547.02251200681,754449.19564693107,755540.66255486,756434.05263602932,757517.56990834861,758401.9299179134,759280.93259922985,760744.92099881137,761617.51917904173,762682.35653681529,763545.32260867348,{"$f":"NPV($F$100,BY70:AEM70)","v":764601.3704361897},765454.44237485819,766301.70623727492,767343.31460672338,768180.27095317945,769212.42056594288,770038.79557119729,770859.00497774861,772281.09716204589,773093.3999088686,774103.04645924107,774904.09795942146,775903.35092695779,776692.86083354079,777475.705332187,778458.03634992405,779228.88218697254,780200.07817704859,780958.62205514277,781710.10570431559,782872.02343790291,783612.32782319048,784555.1579695961,785282.39120056038,786213.02222861082,786926.86244535993,787633.07604517683,788543.99368031416,789236.30862272123,790134.20534381818,790812.28554296668,791482.30284630752,792789.32411646273,793447.87455101614,794314.2299660549,794957.7179016209,795809.89676175104,796437.96608282311,797057.35874057293,797886.76901451091,798490.18463422603,799304.50921618065,799891.57607266004,800469.48495121417,801702.64818325604,802267.02013512235,803044.55825974233,803591.66323485901,804352.83347688336,804882.27771689987,805401.88497349469,806136.90345871169,806638.23358533764,807355.87907640089,807838.52118797658,808310.79555040586,809457.03970093559,809913.47941789089,810588.52360347903,811025.25762572861,811681.50746733428,812098.10067851527,812503.57544858672,813129.92987866665,{"$f":"NPV($F$100,EK70:AGY70)","v":813514.58377873118},814121.03330996074,814484.41243378038,814836.08805786713,815645.92492314195,815977.41730632575,816533.01004405925,816842.07292658545,817376.15851489874,817662.31092169881,817935.91615464573,818435.92386674392,818685.86800683825,819163.14110072388,819388.92254317028,819601.51159779879,820526.90515349479,820718.25820535258,821139.28469485021,821305.22669532115,821701.77446646697,821841.77449822403,821967.66536379361,822325.55612201162,822424.67758682859,822756.73483632517,822828.53335295501,822885.51201287936,823675.43817452341,823708.05197340227,823975.9691869457,823979.87949497509,824220.0341352931,824194.65518829343,824153.44450501376,824349.8844610037,824278.47276330274,824445.65553414903,824343.43223483488,824224.59464413091,824859.33279889845,824712.66861716402,824806.98584827245,824627.98428057751,824690.91202606959,824478.92708291614,824249.21153071872,824262.84130637243,823999.13805461861,823979.73020362097,823681.36603588948,823364.40983541415,823557.65698293631,823207.02019344969,823103.06515570346,822716.05093588238,822576.67128375208,822152.56704138685,821708.62376359315,821513.73758634483,821031.59763214958,820799.46891717974,820278.38981362036,819736.52308047935,{"$f":"NPV($F$100,GW70:AJK70)","v":819990.93910459417},819413.15522992972,819087.79378028284,818469.20887678012,818104.00226720108,817443.8311062206,816761.51450369169,816334.00236837636,815608.88128470909,815139.52090637374,814370.7773417416,813578.84471482993,813605.2919027484,812772.76804408256,812198.42030147847,811320.21948286355,810701.15134483681,809776.40860549419,808826.98068834352,808138.11163051252,807140.80113497749,806405.00535510655,805358.91138080636,804286.98434546439,804056.0252646365,802938.34770883073,802084.59809808258,800915.87109093321,800012.02662602789,798791.29769443686,797543.08777497814,796561.18247876037,795259.49563206616,794225.06608350482,792868.91042381024,791484.01150505187,790665.47328812222,789226.85088948451,788057.87213649938,786562.24765492918,785337.21617977216,783783.54055975797,782199.28911472904,780887.04362852161,779243.11781331652,777872.14401998429,776167.45153845439,774430.79477145895,773581.72799358983,771787.31348140549,770268.23656190839,768410.30082663835,766828.6436790271,764906.03221795498,762949.45803476369,761270.56144483807,759247.52650477458,757503.10532293667,755412.4077077047,753286.221185314,752071.66700054123,749880.79948957101,747970.90457877493,745709.33985405997,{"$f":"NPV($F$100,JI70:ALW70)","v":743729.6765734792},741396.14442610508,739024.92417177674,736936.98459841369,734491.83438850509,732330.88715775439,729810.48479155882,727250.71706213744,725627.09730800078,722995.01978674496,720649.46712752606,717938.79560122069,715515.56139212695,712724.89869831188,709892.45114924293,707348.79387051542,704434.19790500391,701809.29620133678,698811.0976491255,695769.27128325205,693353.52545128716,690228.41891893861,687395.26046202623,684182.83273196605,681263.24410475441,677961.9581229029,674614.36285415769,671560.92561671953,668122.10033157351,664978.31348914199,661446.65860409138,657866.66894425335,655273.21625605808,651603.2175671882,648230.46881994582,644463.58966139134,640994.82503198704,637129.37548923341,633212.663645586,629595.34353385027,625577.4551784927,621859.81013969088,617738.98680016783,613564.67627435201,610402.76809393801,606128.25821296149,602156.12764850771,597774.22561287333,593695.53514817858,589204.38335800846,584656.52583675215,580413.10631422873,575753.13586239237,571398.42000395095,566624.40385603043,561791.23841483227,557996.75880995777,553052.17954782641,548414.89950978174,543351.37157637731,538595.93622917437,533411.41808746685,528164.21286861645,523226.26582012337,{"$f":"NPV($F$100,LU70:AOI70)","v":517854.92530062085},512793.61769982852,507296.01793458528,501733.04772009206,496858.34506604419,491168.7335074392,485791.06834016071,479969.7610024882,474461.14689335297,468505.89980310813,462481.37148060324,456770.62941612687,450608.70602773008,444761.29382665496,438459.64102611493,432085.75975851965,426804.27070129319,420293.01815638359,414098.08286849078,407441.17040517798,401101.26772068918,394296.23001739988,387414.69049764168,380851.16927785752,373817.71004821704,367102.93609069753,359914.9927537957,352647.31191392132,346499.41193762282,339079.43121109821,331979.79134056723,324398.80718136451,317138.7930962313,309394.0974201514,301564.96950225433,294057.72188489704,286060.7160605542,278386.1901679046,270218.48973823246,261962.80508808786,254854.5952777857,246430.19764418929,238329.76089445956,229727.50343336773,221449.76280666274,212666.67119715718,203790.43847517227,195239.51924025716,186177.87814802866,177442.07243436269,168191.92958138799,158844.7468291063,150248.57061168307,140711.38141198107,131501.28224227089,121767.66757007565,112361.61419128135,102428.30698814125,92392.270468248273,82684.460814495673,72443.709168689529,62531.616628410273,52082.752239906586,41526.878491961877,{"$f":"NPV($F$100,OG70:AQU70)","v":32174.58918741098},21412.07909037036,10979.275639248881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":726148.50560191134},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-1176.3412886292208,-992.19788787548896,-988.50328885728959,-1167.9890739881666,-982.34902465308551,-1162.636664814665,-975.99460414820351,-972.0358649258269,-1339.0331466891803,-966.7849280963419,-1149.0942280741874,-959.9250871866243,-1143.0456022215076,-952.85240178625099,-948.51744083396625,-1132.8542184049729,-941.10729823436122,-1126.261778682936,-933.47451615484897,-928.84689178294502,-1497.3722516148118,-923.78947969118599,-1111.016410440905,-915.6163204354234,-1103.6703169743996,-907.20689489867073,-902.17313492426183,-1091.4669079289306,-893.39008116931655,-1083.5172723192954,-884.36000956478529,-879.00268131645862,-1463.988399581518,-872.59818023035768,-1064.837357773562,{"$f":"IF(BW7,BV100-BW100)","v":-862.96607185818721},-1056.0478275162168,-853.07193866849411,-847.26386241673026,-1041.6083694484551,-836.95634645607788,-1032.1496127634309,-826.37500525440555,-820.2094065513229,-1422.0921842972748,-812.30274682270829,-1009.6465503724758,-801.05150018038694,-999.25296753633302,-789.50990658299997,-782.84449864621274,-982.33101773704402,-770.84583704848774,-971.19599007605575,-758.54387809417676,-751.48364917282015,-1161.9177335873246,-740.30438528757077,-942.83014640561305,-727.23323096428066,-930.63102805044036,-713.84021674911492,-706.21359981689602,-910.91763513733167,-692.31494240707252,-897.8967210969422,-678.08019914850593,-670.0173033408355,-1307.0212701552082,-658.55043455341365,-866.35541503876448,-643.48793556599412,-852.17886013013776,-628.06932107207831,-619.3926577498205,-829.41027393797413,-603.41561971511692,-814.32458195462823,-587.06685647938866,-577.90887855412439,-1233.1632320418721,-564.37195186631288,-777.53812461998314,-547.10497511667199,-761.17024202435277,-529.4442400165135,-519.6072565948125,-735.01848521700595,-501.33012662595138,-717.64549106324557,-482.64211157569662,-472.27436242927797,-1146.244150529732,-456.43971695529763,-675.04418558813632,-436.73402224958409,-656.24984160566237,-416.59321118099615,-405.47477007145062,{"$f":"IF(EI7,EH100-EI100)","v":-626.35443007992581},-384.65390006452799,-606.44953122956213,-363.3791238196427,-351.6756240867544,-809.83686527481768,-331.49238318379503,-555.59273773350287,-309.06288252619561,-534.08558831328992,-286.15240680007264,-273.60523294692393,-500.00771209818777,-249.9441400943324,-477.27309388562571,-225.78144244640134,-212.58905462850817,-925.39355569600593,-191.35305185778998,-421.02648949762806,-165.94200047093909,-396.54777114582248,-140.00003175705206,-125.890865569585,-357.89075821801089,-99.121464816969819,-332.05724949657451,-71.798516629845835,-56.978659924352542,-789.92616164404899,-32.613798878854141,-267.91721354343463,-3.9103080293862149,-240.15464031801093,25.378946999670006,41.210683279670775,-196.43995598994661,71.411697700968944,-167.18277084629517,102.22329931415152,118.83759070397355,-634.7381547675468,146.66418173443526,-94.317231108434498,179.0015676949406,-62.927745492081158,211.98494315345306,229.71555219742004,-13.629775653709657,263.70325175381731,19.407850997638889,298.36416773148812,316.95620047533885,-193.24714752216823,350.63678948662709,103.95503774622921,387.0142198210815,139.37965213030111,424.10424236522522,443.9432777937036,194.88617724832147,482.13995419524144,232.12871496984735,521.07910355937202,{"$f":"IF(GU7,GT100-GU100)","v":541.86673314101063},-254.41602411482017,577.78387466445565,325.36144964687992,618.58490350272041,365.20660957903601,660.171160980477,682.31660252891015,427.51213531533722,725.12108366726898,469.36037833534647,768.74356463213917,791.93262691167183,-26.447187918471172,832.52385866583791,574.34774260409176,878.20081861491781,619.06813802674878,924.74273934261873,949.42791715066414,688.86905783100519,997.31049553502817,735.79577987093944,1046.0939743001945,1071.9270353419706,230.9590808278881,1117.6775558057707,853.749610748142,1168.7270071493695,903.84446490532719,1220.7289315910311,1248.2099194587208,981.90529621776659,1301.6868466942105,1034.4295485613402,1356.1556596945738,1384.8989187583793,818.53821692964993,1438.6223986377008,1168.978752985131,1495.6244815702084,1225.0314751570113,1553.6756200141972,1584.2514450289309,1312.2454862074228,1643.9258152050897,1370.9737933322322,1704.6924815298989,1736.6567669954384,849.06677786912769,1794.4145121843321,1519.0769194971072,1857.9357352700317,1581.6571476112586,1922.6114610721124,1956.5741831912892,1678.8965899256291,2023.0349400634877,1744.4211818379117,2090.6976152319694,2126.1865223906934,1214.5541847727727,2190.8675109702162,1909.8949107960798,{"$f":"IF(JG7,JF100-JG100)","v":2261.5647247149609},1979.6632805807749,2333.5321473741205,2371.2202543283347,2087.9395733630517,2445.1502099086065,2160.9472307506949,2520.4023661955725,2559.767729421379,1623.6197541366564,2632.0775212558219,2345.552659218898,2710.6715263053775,2423.2342090937309,2790.662693815073,2832.447549068951,2543.6572787275072,2914.5959655115148,2624.9017036671285,2998.1985522112809,3041.8263658734504,2415.7458319648867,3125.1065323485527,2833.1584569123806,3212.4277300601825,2919.5886272116331,3301.2859818515135,3347.5952687452082,3053.4372374381637,3438.8252851460129,3143.7868424315238,3531.6548850506078,3579.9896598380292,2593.452688195277,3669.9986888698768,3372.7487472423818,3766.8791585544823,3468.7646294042934,3865.4495427536312,3916.711843647412,3617.3201117357239,4017.8883553575724,3717.6450388018275,4120.8233395230491,4174.3105258158175,3161.9081804140005,4274.5098809765186,3972.1305644537788,4381.9020356343826,4078.6904646947514,4491.1517901701154,4547.8575212563155,4243.4195225234143,4659.9704518363578,4354.7158584414283,4774.0161479205126,4833.1654411981581,3794.4796048745047,4944.5792621313594,4637.2800380446715,5063.5279334044317,4755.4353472029325,5184.5181417075219,5247.2052188504022,{"$f":"IF(LS7,LR100-LS100)","v":4937.9470484930789},5371.3405195025261,5061.3076007923228,5497.5997652432416,5562.9702144932235,4874.7026540478691,5689.6115586049855,5377.6651672784938,5821.3073376725079,5508.6141091352329,5955.2470902448404,6024.5283225048915,5710.7420644763624,6161.9233883967972,5847.4122010751162,6301.6528005400323,6373.8812675952795,5281.4890572264558,6511.2525449095992,6194.9352878928185,6656.912463312794,6339.9026844887994,6805.0377032893011,6881.5395197581965,6563.5212197841611,7033.459229640488,6714.773957519501,7187.943336901837,7267.6808398743742,6147.899976298504,7419.9807265246054,7099.6398705309839,7580.9841592027224,7260.0140851332108,7744.695676079893,7829.1279178970726,7507.2476173572941,7997.0058243428357,7674.5258926496026,8167.7004296721425,8255.684650144598,7108.2098103021563,8424.3976335964107,8100.4367497297353,8602.2574610918236,8277.7406267049955,8783.0916095055582,8876.2327219849103,8550.9192349151126,9061.6410922284995,8735.8057136659627,9250.1428529747063,9347.1827522816893,8596.1762174232281,9537.1891997019993,9210.0991697101854,9733.6146721952391,9406.0533787942986,9933.3072031400952,10036.036519892979,9707.8096537525998,10240.751645806144,9912.0925402792564,10448.864388503687,{"$f":"IF(OE7,OD100-OE100)","v":10555.873747944708},9352.2893045508972,10762.51009704062,10432.803451121479,10979.275639248881,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":1858966.0840676099},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5563.6683338300345,5572.6813287304312,5580.28343756495,5587.8572387956228,5596.8062399655664,5604.3328879158262,5613.2408795262436,5620.7188406195601,5628.1664702970511,5638.4259919498872,5645.833389539669,5654.6376205199631,5661.992458778348,5670.7503458668461,5678.0509940028605,5685.3184281566591,5693.998230006222,5701.2088884771365,5709.8381797942347,5716.9903567474939,5724.107077360155,5735.5797754603418,5742.6577467503539,5751.1702297687652,5758.1855792279503,5766.6417773016874,5773.5926946882282,5780.5050439731713,5788.8677408943377,5795.7127954073276,5804.0145831133577,5810.7904502299498,5817.525270099226,5828.7421848725935,5835.4279341722995,5843.5865984715347,{"$f":"BX70-BX101","v":5850.1985476373784},5858.2898675436081,5864.8260089736204,5871.3176495740272,5879.2983359728551,5885.7110015441085,5893.6192160094406,5899.9508085322241,5906.2351609305188,5917.1310716042153,5923.3548440631803,5931.0906425921403,5937.2282092611349,5944.8843733243721,5950.9335095998149,5956.93157626639,5964.4580862507737,5970.3642205201604,5977.8054151718698,5983.6172932131558,5989.3750765725836,5998.2775598125299,6003.9496889070451,6011.1735476483937,6016.7455270269929,6023.8759174927363,6029.345281099113,6034.7562104225635,6041.7355590854349,6047.0399984543765,6053.9195823385353,6059.1149567023867,6064.2485540654288,6074.2628043141285,6079.3085438152466,6085.9464617506364,6090.8767940759935,6097.4060928380131,6102.2182894705111,6106.9640064817695,6113.3188548938351,6117.9421576327913,6124.1814211651272,6128.6794615165281,6133.107334469405,6142.5556927198559,6146.8798472597664,6152.8372570868605,6157.0291139885903,6162.8611149354347,6166.9176572671286,6170.8988297371206,6176.5304588600375,6180.37159401176,6185.8701132020105,6189.5680628805594,6193.1865760300943,6201.9689700344525,6205.4661599071169,6210.6382726788815,6213.9844797288306,6219.012592347488,6222.204482763942,6225.3111849356492,{"$f":"EJ70-EJ101","v":6230.1102422656422},6233.0574172665356,6237.7039654947512,6240.488135551579,6243.1826347039423,6249.3875138553294,6251.9273712820577,6256.1842604683789,6258.5522655801597,6262.6443694015634,6264.8368370201952,6266.933169599587,6270.7641725614849,6272.6792165037132,6276.3360293717687,6278.065941437284,6279.6947749093506,6286.7850364494761,6288.2511620526475,6291.4770197513953,6292.7484487307047,6295.7867532365963,6296.8594177650612,6297.8239794444589,6300.566098258143,6301.3255557932116,6303.8697411629819,6304.4198533373974,6304.8564174337998,6310.9087430082982,6311.158626275108,6313.2113778882613,6313.2413382304439,6315.0813761242653,6314.8869254816773,6314.5711738531936,6316.0762747434464,6315.5291263318368,6316.8100619549841,6316.0268385114696,6315.1163182309965,6319.9796107188977,6318.8558862220661,6319.5785342597073,6318.2070443418943,6318.6891896642055,6317.0649848267731,6315.3049300528601,6315.4093598639365,6313.388895152475,6313.2401943757286,6310.9541616165743,6308.5256787909002,6310.0063167403123,6307.3197770208153,6306.5232851922119,6303.5580256850117,6302.4901144369715,6299.2406753412224,6295.8392317828102,6294.3460357710519,6290.6519335647772,6288.8733894110674,6284.8809398136664,{"$f":"GV70-GV101","v":6280.7292177332056},6282.6785247492999,6278.2516095631854,6275.7587266609798,6271.0191985707461,6268.2210265257945,6263.1628692000722,6257.9350359867367,6254.6594859980214,6249.1036896553251,6245.5075031274228,6239.6174762316541,6233.5497773454154,6233.7524127303404,6227.3737083822834,6222.973120453702,6216.2444443675358,6211.5012137888489,6204.4159387301961,6197.1415286101392,6191.8634912202297,6184.2222101594598,6178.5846254921626,6170.5695708956628,6162.3565862818714,6160.5870037322984,6152.0234837678308,6145.4821500913167,6136.527494960792,6129.6023401343882,6120.2492520985725,6110.6856078166184,6103.162359663711,6093.1889811699775,6085.2632980915596,6074.8725856663887,6064.2616456171963,6057.9900976865174,6046.9675343663275,6038.0109503877029,6026.5516435050986,6017.1655898629924,6005.2615016750888,5993.1231449480001,5983.0688673435779,5970.4732922910343,5959.969044989828,5946.9078825620827,5933.6018133676307,5927.0963590296224,5913.3477564749055,5901.7087596466272,5887.4734646107208,5875.3549851014013,5860.6241519138594,5845.6331001644667,5832.7695829616496,5817.2693163540607,5803.903757083358,5787.8850666535618,5771.5944642010945,5762.2886863801668,5745.5025054551024,5730.869105049208,{"$f":"JH70-JH101","v":5713.5412500078746},5698.3732921846076,5680.4940308299783,5662.3260074297559,5646.3284488072959,5627.5939823870458,5611.0370472892255,5591.7260072942126,5572.113354306437,5559.6733620150799,5539.5066795198281,5521.5353183517254,5500.7664574125874,5482.1999089304263,5460.8181646441208,5439.1162694890936,5419.6270529658705,5397.2957458647525,5377.1840436780694,5354.2121829436201,5330.9060507984132,5312.3968774204859,5288.4526619885146,5266.7453199366428,5242.1320592898828,5219.762498976359,5194.4684163792645,5168.8195172249434,5145.4244238857045,5119.0765305863224,5094.9891887154317,5067.9300454435615,5040.5005665520166,5020.629823192241,4992.510705225548,4966.669082942255,4937.8076776922735,4911.2303924990847,4881.6137520308002,4851.6043455672825,4823.8888449451024,4793.1042354065612,4764.6200564559767,4733.0467706242289,4701.0636719757185,4676.8374864474717,4644.0866715881966,4613.652653107265,4580.0790116147236,4548.8285431401928,4514.4178422922541,4479.5726684986912,4447.0600644754049,4411.3558939932209,4377.9905499378947,4341.4125741350999,4304.3814030869135,4275.3085263153589,4237.4237150785739,4201.8933959994774,4163.0972133958348,4126.6616016021035,4086.9384056046329,4046.7349082596993,{"$f":"LT70-LT101","v":4008.900912298599},3967.746304215374,3928.9671335509283,3886.8451413000403,3844.222288005345,3806.8728634951458,3763.2796984384568,3722.076631613525,3677.4744282815063,3635.2680453640842,3589.6396106838056,3543.480350979009,3499.7252863583744,3452.5133210828226,3407.7111052179716,3359.4285488717942,3310.5925861198302,3270.1264098535466,3220.237923795652,3172.7730250518325,3121.7685090504528,3073.1928863879002,3021.0534514261708,2968.3278681348802,2918.038905357349,2864.1493303031821,2812.7014860289164,2757.6282710867199,2701.9441163481788,2654.8395968814439,2597.9885375081485,2543.5918938128525,2485.5072442122273,2429.8818312876356,2370.5428424228376,2310.5569431993299,2253.0372547049483,2191.765093807775,2132.9637379465476,2070.38373414534,2007.1296051239387,1952.6672995118315,1888.1205105505851,1826.0558735142313,1760.1463425208203,1696.7232230830105,1629.4281611446113,1561.4194624582233,1495.9032791907321,1426.47400238515,1359.5412396725569,1288.6676835369617,1217.0506185864488,1151.1876813995023,1078.1148083785538,1007.5480624490101,932.97019950830145,860.90207442614155,784.79418973043721,707.89920454194726,633.5190567556765,555.0555672533992,479.11022692300321,399.05220094851211,{"$f":"OF70-OF101","v":318.17428127466701},246.51809049393887,164.05694630993457,84.121977434704604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694549704E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694524169E-2,9.5917831694565914E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":9.5917831694541045E-2},9.5917831694509292E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694512179E-2,9.59178316945688E-2,9.5917831694532607E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694549704E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694553923E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694546818E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694524169E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":9.5917831694543931E-2},9.5917831694543931E-2,9.591783169452972E-2,9.5917831694512179E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694521283E-2,9.5917831694556588E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.591783169453838E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694524169E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":9.591783169453838E-2},9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"BV108+BW7","v":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,{"$f":"EH108+EI7","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":228},229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":356},357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QP108+QQ7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TB108+TC7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VN108+VO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XZ108+YA7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAL108+AAM7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(BW108/$G$109,0)","v":3},4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,{"$f":"ROUNDUP(EI108/$G$109,0)","v":9},9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,{"$f":"ROUNDUP(GU108/$G$109,0)","v":14},14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,{"$f":"ROUNDUP(JG108/$G$109,0)","v":19},20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,{"$f":"ROUNDUP(LS108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,{"$f":"ROUNDUP(OE108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TC108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VO108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(YA108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":20},{"$f":"F110*G109","v":240},{"$f":"SUM(K110:XFD110)","v":240},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"EDATE(F111,5)","v":"2027-11-01"},{"$f":"EDATE(G111,6)","v":"2028-05-01"}]
[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",{"$f":"MONTH(G111)","v":11},{"$f":"MONTH(H111)","v":5},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2027-05-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"BW113+BW114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EI113+EI114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GU113+GU114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JG113+JG114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LS113+LS114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OE113+OE114","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,{"$f":"BW116+BW115","v":7},7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,{"$f":"EI116+EI115","v":17},17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,{"$f":"GU116+GU115","v":28},28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,{"$f":"JG116+JG115","v":39},39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,{"$f":"LS116+LS115","v":49},49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,{"$f":"OE116+OE115","v":60},60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"QQ116+QQ115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"TC116+TC115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"VO116+VO115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"YA116+YA115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"AAM116+AAM115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2585114.5896695228},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.3},null,{"$f":"SUM(K120:XFD120)","v":1988549.6843611707},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,{"$f":"BW119/$F$120","v":3831.2465589333442},3687.8082462470475,3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,{"$f":"EI119/$F$120","v":4306.8898114274798},4496.5048786162415,4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,{"$f":"GU119/$F$120","v":5251.3443638112894},4635.6255335526039,5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,{"$f":"JG119/$F$120","v":6148.026022895514},5917.8496389143456,6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,6095.3851280817835,6363.7404636503843,6379.4351643946702,6140.5950370896926,6410.9407834441427,6170.9211150245237,6442.6019968379615,6458.4911913977467,5958.9629867409994,6490.3872382838754,6247.3931683853034,6522.4408076898653,6278.2466819242427,6554.6526775599013,6570.8182193265175,6324.8128882023902,6603.2690069474747,6356.0487484752657,6635.8800567431072,6652.2459271396847,5872.271734420995,6685.0988554323985,6434.8149634368692,6718.114031920567,6466.5940823819747,6751.2922578867046,6767.9427659063167,6514.5572748484665,6801.3670771559036,6546.7302109295297,6834.9564584454047,6851.8133049538819,6048.4398864536297,6885.6518210953773,6627.8594123399807,6919.6574528781903,6660.5919048534424,6953.8310256233135,6970.9810488835146,6709.9939930939272,7005.4080894705867,6743.1321172574226,7040.0051521987743,7057.3677041025057,6229.8930830472445,7092.2213757282443,6826.6951947101888,7127.2471764645452,6860.4096619990514,7162.4459563920191,7180.1104803500266,{"$f":"LS119/$F$120","v":6911.2938128867527},7215.5703321547117,6945.4260807751516,7251.2053067647457,7269.0887352255868,6706.8653400409339,7304.9880170001006,7031.4960505515,7341.0645917584861,7066.22195185903,7377.3193350837882,7395.5137947605363,7118.6326272733622,7432.0374421193628,7153.7888631984142,7468.7414659676951,7487.1613972823643,6609.2935718048348,7524.1376575101121,7242.4409320680543,7561.2965295112508,7278.2086104148093,7598.6389151363082,7617.3792086033591,7332.1916060915701,7654.9985653829517,7368.4025290943709,7692.8037099467329,7711.7762392008417,6807.5723789589865,7749.8617872354225,7459.714160030102,7788.1354253965956,7496.5548687272594,7826.5980825904062,7845.9005848614688,7552.1573542743263,7884.6485223444488,7589.4546049672135,7923.5878212451462,7943.1295263768752,7011.7995503277652,7982.3576408524941,7683.5055848310158,8021.7794881585032,7721.4515147890888,8061.3960250681293,8081.2776024073237,7778.7220749025655,8121.1879780147929,7817.1382431162401,8161.2954558825095,8181.423412168193,7548.6360276997511,8221.8283700780776,7914.0107523759525,8262.4328728032688,7953.0950602327694,8303.2379058201823,8323.7159304795514,8012.0837371496509,8364.8236173552468,8051.6523904097348,8406.1343195589925,{"$f":"OE119/$F$120","v":8426.8661145332462},7438.8181429427414,8468.4832211804296,8151.4310749472406,8510.3058589873726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1123028.7312156223},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,{"$f":"BW120*BW110","v":3831.2465589333442},3687.8082462470475,3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,{"$f":"EI120*EI110","v":4306.8898114274798},4496.5048786162415,4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,{"$f":"GU120*GU110","v":5251.3443638112894},4635.6255335526039,5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,{"$f":"JG120*JG110","v":6148.026022895514},5917.8496389143456,6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1459937.3505803084},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW119*BW110","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI119*EI110","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU119*GU110","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG119*JG110","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.2E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,{"$f":"BV126*(1+BW125*BW110)","v":1.1272718745179144},1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,{"$f":"EH126*(1+EI125*EI110)","v":1.3948390179111612},1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,{"$f":"GT126*(1+GU125*GU110)","v":1.7259153979330961},1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,{"$f":"JF126*(1+JG125*JG110)","v":2.1355754481857199},2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"LR126*(1+LS125*LS110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"OD126*(1+OE125*OE110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"QP126*(1+QQ125*QQ110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"TB126*(1+TC125*TC110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"VN126*(1+VO125*VO110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"XZ126*(1+YA125*YA110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,{"$f":"1/BX126","v":0.884150277669283},0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,{"$f":"1/EJ126","v":0.71454678860099596},0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,{"$f":"1/GV126","v":0.57747775010141178},0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,{"$f":"1/JH126","v":0.46670219107010047},0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/LT126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/OF126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/QR126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/TD126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/VP126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/YB126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/AAN126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":742588.85227364488}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":965365.50795573799}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":679999.99999999977}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":543999.99999999988}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":543999.99999999988}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.80000000000000016}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.7745689484480482}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.7745689484480482}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":679999.99999999977},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JA144:JA147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LM144:LM147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NY144:NY147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QK144:QK147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SW144:SW147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VI144:VI147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XU144:XU147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAG144:AAG147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.80000000000000016},null,{"$f":"SUM(K151:XFD151)","v":544000.00000000023},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*IB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JA148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LM148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*NY148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QK148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*SW148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VI148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*XU148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":135999.99999999985},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA148-JA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM148-LM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY148-NY151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK148-QK151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW148-SW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI148-VI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU148-XU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG148-AAG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":679999.99999999977},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JA151:JA152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LM151:LM152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NY151:NY152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QK151:QK152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(SW151:SW152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VI151:VI152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(XU151:XU152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAG151:AAG152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX123","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ123","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV123","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH123","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.7745689484480482},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX158/$F$159","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ158/$F$159","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476971,3477.4464850138988,3347.2541184839424,3494.6202788370974,3363.7849414175025,3511.8788875368314,3520.5401282811545,3107.7576673551293,3537.9267453203979,3405.4700540189201,3555.3992282895983,3422.2883834542804,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629393,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512525,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772456,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.6659334328365,3675.6986276803341,3837.5248811414699,3846.9892527562924,{"$f":"GV158/$F$159","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312203,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927518,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.39570816478,4031.3135548422983,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.742892971864,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH158/$F$159","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,30222.222222222226,60444.444444444453,90666.666666666686,120888.88888888891,151111.11111111112,181333.33333333334,211555.55555555556,241777.77777777778,272000,302222.22222222225,332444.4444444445,362666.66666666674,392888.88888888899,423111.11111111124,453333.33333333349,483555.55555555574,513777.77777777798,544000.00000000023,543340.9993904694,542570.95517460885,541791.97825631301,541107.28009599051,540310.64534528647,539608.70892384078,538794.23691018322,537970.60521328007,537346.84046525776,536505.44683759869,535759.80878249893,534900.12388097518,534136.62033276167,533258.45942696056,532370.81445310626,531579.99227080448,530673.59012348577,529864.4410274562,528939.09308950847,528004.02253860503,527382.19847073685,526428.61287688639,525573.36568891408,524600.35944915435,523726.12823400029,522733.50719866273,521730.82385555579,520827.57329101441,519804.97968344972,518882.26005406008,517839.55796395993,516786.54293680191,516055.87214597117,514983.18634337559,514011.48745669809,{"$f":"BW165","v":512918.19409906934},511926.33536034881,510812.23043821554,509687.455654894,508664.78993036196,507518.89314603904,506475.55780800804,505308.33075504593,504130.17056391371,503283.71308715479,502084.66725973738,500989.32402421307,499768.42350566818,498651.68461673142,497408.71507758606,496154.43744318566,495005.01294064644,493728.34018383513,492556.98438647453,491257.69772140431,489946.82644801715,488859.62763128208,487526.20177288051,486299.26155527501,484942.66821387486,483693.03113161348,482313.04515954835,480921.07942488138,479636.77888346068,478221.07799579366,476913.51781653374,475473.85196450632,474021.91596395575,472921.20995357115,471445.76729772869,470079.66480516718,468579.67841486912,467189.51465398847,465664.74807805615,464127.29774322821,462700.3968053502,461137.80660623778,459686.2532758353,458098.28188132972,456497.32184862223,455257.77715261193,453631.90098676231,452118.29128832428,450466.42609478062,448927.32194549846,447249.21944512776,445557.69403000409,443979.67465517134,442261.53430323774,440657.39968458586,438912.39101094671,437153.63937950192,435766.77966886276,433981.63144870987,432311.74937075988,430499.09458588919,428802.21289782278,426961.79089342087,425107.17003205995,{"$f":"EI165","v":423369.08589325275},421486.30140075588,419720.56581377255,417809.35169371974,415883.60280983977,414208.09807408636,412253.95645737939,410418.15417064156,408434.90991662064,406570.52458622272,404557.90407269361,402530.26878366678,400622.2750661975,398564.84742757957,396627.58629626938,394540.0870976419,392437.22059675591,390728.10421166895,388595.65089044534,386584.68812090321,384421.45983701211,382380.25462211191,380185.96420750458,377975.80426984903,375888.46949893126,373646.81078509061,371528.51521295676,369255.0647094631,366965.37479688018,365080.83504551463,362759.84441701259,360563.5738443837,358210.05319557537,355981.79832277301,353595.44631593412,351192.32792408956,348915.29727513139,346478.88937884627,344169.12052044907,341699.11566802097,339211.95638811809,337141.67251203605,334621.41353939613,332229.18409555464,329674.55350406817,327248.51164745714,324659.19327832974,322052.16761330626,319574.5729443843,316932.37886704731,314420.18068558763,311742.49564275175,309046.69627280079,306630.78772276622,303899.50386439834,301299.63903030433,298532.04811911291,295896.44920016994,293092.2195539797,290269.29395392985,287579.22331598098,284719.15479360142,281992.52001523308,279094.97020080907,{"$f":"GU165","v":276178.29751538881},273702.96112786414,270749.31625298993,267930.56489811529,264938.5860485778,262082.08775035286,259051.42703169084,256001.03513327645,253087.00791739157,249997.40536568037,247044.7604637219,243915.59237102527,240766.24541525636,238070.99093268727,234882.59318147015,231832.64861075222,228603.79095161424,225513.98786218115,222244.3054468903,218953.80624353763,215803.26734469706,212471.38888040048,209280.07816922906,205906.44828339017,202511.53221275232,199583.82776048963,196147.6804337354,192853.63289075199,189374.79618457879,186038.67530747742,182516.76664575929,178972.90290642425,175572.68278220374,171985.16568870214,168541.91444000188,164910.35377067348,161256.34592471243,157915.2914560551,154217.20620570739,150664.95422096437,146921.83812141759,143325.18627817419,139536.63819230942,135724.93976928492,132060.65587392333,128202.91590964419,124493.22777431719,120589.03713791263,116661.18029908647,113227.90096492956,109254.12365962207,105430.00545289589,101408.74621238039,97537.792323664078,93468.630630080501,89375.067565338599,85432.783085126095,{"$f":"IZ165","v":81290.678613701864},{"$f":"JA165","v":77300.505418404282},{"$f":"JB165","v":73109.430665610445},{"$f":"JC165","v":68893.41386299803},{"$f":"JD165","v":65186.244142666212},{"$f":"JE165","v":60921.791872028785},{"$f":"JF165","v":56810.91693410954},{"$f":"JG165","v":52496.413287437317},{"$f":"JH165","v":48336.148797688467},{"$f":"JI165","v":43971.152995645098},{"$f":"JJ165","v":39580.444583783137},{"$f":"JK165","v":35344.971985802527},{"$f":"JL165","v":30903.101731595969},{"$f":"JM165","v":26617.135682971064},{"$f":"JN165","v":22123.654071266785},{"$f":"JO165","v":17603.893232861614},{"$f":"JP165","v":13607.654010766415},{"$f":"JQ165","v":9036.8209138225939},{"$f":"JR165","v":4623.5776453845419},{"$f":"JS165","v":-1.0346411727368832E-8},{"$f":"JT165","v":-1.0346411727368832E-8},{"$f":"JU165","v":-1.0346411727368832E-8},{"$f":"JV165","v":-1.0346411727368832E-8},{"$f":"JW165","v":-1.0346411727368832E-8},{"$f":"JX165","v":-1.0346411727368832E-8},{"$f":"JY165","v":-1.0346411727368832E-8},{"$f":"JZ165","v":-1.0346411727368832E-8},{"$f":"KA165","v":-1.0346411727368832E-8},{"$f":"KB165","v":-1.0346411727368832E-8},{"$f":"KC165","v":-1.0346411727368832E-8},{"$f":"KD165","v":-1.0346411727368832E-8},{"$f":"KE165","v":-1.0346411727368832E-8},{"$f":"KF165","v":-1.0346411727368832E-8},{"$f":"KG165","v":-1.0346411727368832E-8},{"$f":"KH165","v":-1.0346411727368832E-8},{"$f":"KI165","v":-1.0346411727368832E-8},{"$f":"KJ165","v":-1.0346411727368832E-8},{"$f":"KK165","v":-1.0346411727368832E-8},{"$f":"KL165","v":-1.0346411727368832E-8},{"$f":"KM165","v":-1.0346411727368832E-8},{"$f":"KN165","v":-1.0346411727368832E-8},{"$f":"KO165","v":-1.0346411727368832E-8},{"$f":"KP165","v":-1.0346411727368832E-8},{"$f":"KQ165","v":-1.0346411727368832E-8},{"$f":"KR165","v":-1.0346411727368832E-8},{"$f":"KS165","v":-1.0346411727368832E-8},{"$f":"KT165","v":-1.0346411727368832E-8},{"$f":"KU165","v":-1.0346411727368832E-8},{"$f":"KV165","v":-1.0346411727368832E-8},{"$f":"KW165","v":-1.0346411727368832E-8},{"$f":"KX165","v":-1.0346411727368832E-8},{"$f":"KY165","v":-1.0346411727368832E-8},{"$f":"KZ165","v":-1.0346411727368832E-8},{"$f":"LA165","v":-1.0346411727368832E-8},{"$f":"LB165","v":-1.0346411727368832E-8},{"$f":"LC165","v":-1.0346411727368832E-8},{"$f":"LD165","v":-1.0346411727368832E-8},{"$f":"LE165","v":-1.0346411727368832E-8},{"$f":"LF165","v":-1.0346411727368832E-8},{"$f":"LG165","v":-1.0346411727368832E-8},{"$f":"LH165","v":-1.0346411727368832E-8},{"$f":"LI165","v":-1.0346411727368832E-8},{"$f":"LJ165","v":-1.0346411727368832E-8},{"$f":"LK165","v":-1.0346411727368832E-8},{"$f":"LL165","v":-1.0346411727368832E-8},{"$f":"LM165","v":-1.0346411727368832E-8},{"$f":"LN165","v":-1.0346411727368832E-8},{"$f":"LO165","v":-1.0346411727368832E-8},{"$f":"LP165","v":-1.0346411727368832E-8},{"$f":"LQ165","v":-1.0346411727368832E-8},{"$f":"LR165","v":-1.0346411727368832E-8},{"$f":"LS165","v":-1.0346411727368832E-8},{"$f":"LT165","v":-1.0346411727368832E-8},{"$f":"LU165","v":-1.0346411727368832E-8},{"$f":"LV165","v":-1.0346411727368832E-8},{"$f":"LW165","v":-1.0346411727368832E-8},{"$f":"LX165","v":-1.0346411727368832E-8},{"$f":"LY165","v":-1.0346411727368832E-8},{"$f":"LZ165","v":-1.0346411727368832E-8},{"$f":"MA165","v":-1.0346411727368832E-8},{"$f":"MB165","v":-1.0346411727368832E-8},{"$f":"MC165","v":-1.0346411727368832E-8},{"$f":"MD165","v":-1.0346411727368832E-8},{"$f":"ME165","v":-1.0346411727368832E-8},{"$f":"MF165","v":-1.0346411727368832E-8},{"$f":"MG165","v":-1.0346411727368832E-8},{"$f":"MH165","v":-1.0346411727368832E-8},{"$f":"MI165","v":-1.0346411727368832E-8},{"$f":"MJ165","v":-1.0346411727368832E-8},{"$f":"MK165","v":-1.0346411727368832E-8},{"$f":"ML165","v":-1.0346411727368832E-8},{"$f":"MM165","v":-1.0346411727368832E-8},{"$f":"MN165","v":-1.0346411727368832E-8},{"$f":"MO165","v":-1.0346411727368832E-8},{"$f":"MP165","v":-1.0346411727368832E-8},{"$f":"MQ165","v":-1.0346411727368832E-8},{"$f":"MR165","v":-1.0346411727368832E-8},{"$f":"MS165","v":-1.0346411727368832E-8},{"$f":"MT165","v":-1.0346411727368832E-8},{"$f":"MU165","v":-1.0346411727368832E-8},{"$f":"MV165","v":-1.0346411727368832E-8},{"$f":"MW165","v":-1.0346411727368832E-8},{"$f":"MX165","v":-1.0346411727368832E-8},{"$f":"MY165","v":-1.0346411727368832E-8},{"$f":"MZ165","v":-1.0346411727368832E-8},{"$f":"NA165","v":-1.0346411727368832E-8},{"$f":"NB165","v":-1.0346411727368832E-8},{"$f":"NC165","v":-1.0346411727368832E-8},{"$f":"ND165","v":-1.0346411727368832E-8},{"$f":"NE165","v":-1.0346411727368832E-8},{"$f":"NF165","v":-1.0346411727368832E-8},{"$f":"NG165","v":-1.0346411727368832E-8},{"$f":"NH165","v":-1.0346411727368832E-8},{"$f":"NI165","v":-1.0346411727368832E-8},{"$f":"NJ165","v":-1.0346411727368832E-8},{"$f":"NK165","v":-1.0346411727368832E-8},{"$f":"NL165","v":-1.0346411727368832E-8},{"$f":"NM165","v":-1.0346411727368832E-8},{"$f":"NN165","v":-1.0346411727368832E-8},{"$f":"NO165","v":-1.0346411727368832E-8},{"$f":"NP165","v":-1.0346411727368832E-8},{"$f":"NQ165","v":-1.0346411727368832E-8},{"$f":"NR165","v":-1.0346411727368832E-8},{"$f":"NS165","v":-1.0346411727368832E-8},{"$f":"NT165","v":-1.0346411727368832E-8},{"$f":"NU165","v":-1.0346411727368832E-8},{"$f":"NV165","v":-1.0346411727368832E-8},{"$f":"NW165","v":-1.0346411727368832E-8},{"$f":"NX165","v":-1.0346411727368832E-8},{"$f":"NY165","v":-1.0346411727368832E-8},{"$f":"NZ165","v":-1.0346411727368832E-8},{"$f":"OA165","v":-1.0346411727368832E-8},{"$f":"OB165","v":-1.0346411727368832E-8},{"$f":"OC165","v":-1.0346411727368832E-8},{"$f":"OD165","v":-1.0346411727368832E-8},{"$f":"OE165","v":-1.0346411727368832E-8},{"$f":"OF165","v":-1.0346411727368832E-8},{"$f":"OG165","v":-1.0346411727368832E-8},{"$f":"OH165","v":-1.0346411727368832E-8},{"$f":"OI165","v":-1.0346411727368832E-8},{"$f":"OJ165","v":-1.0346411727368832E-8},{"$f":"OK165","v":-1.0346411727368832E-8},{"$f":"OL165","v":-1.0346411727368832E-8},{"$f":"OM165","v":-1.0346411727368832E-8},{"$f":"ON165","v":-1.0346411727368832E-8},{"$f":"OO165","v":-1.0346411727368832E-8},{"$f":"OP165","v":-1.0346411727368832E-8},{"$f":"OQ165","v":-1.0346411727368832E-8},{"$f":"OR165","v":-1.0346411727368832E-8},{"$f":"OS165","v":-1.0346411727368832E-8},{"$f":"OT165","v":-1.0346411727368832E-8},{"$f":"OU165","v":-1.0346411727368832E-8},{"$f":"OV165","v":-1.0346411727368832E-8},{"$f":"OW165","v":-1.0346411727368832E-8},{"$f":"OX165","v":-1.0346411727368832E-8},{"$f":"OY165","v":-1.0346411727368832E-8},{"$f":"OZ165","v":-1.0346411727368832E-8},{"$f":"PA165","v":-1.0346411727368832E-8},{"$f":"PB165","v":-1.0346411727368832E-8},{"$f":"PC165","v":-1.0346411727368832E-8},{"$f":"PD165","v":-1.0346411727368832E-8},{"$f":"PE165","v":-1.0346411727368832E-8},{"$f":"PF165","v":-1.0346411727368832E-8},{"$f":"PG165","v":-1.0346411727368832E-8},{"$f":"PH165","v":-1.0346411727368832E-8},{"$f":"PI165","v":-1.0346411727368832E-8},{"$f":"PJ165","v":-1.0346411727368832E-8},{"$f":"PK165","v":-1.0346411727368832E-8},{"$f":"PL165","v":-1.0346411727368832E-8},{"$f":"PM165","v":-1.0346411727368832E-8},{"$f":"PN165","v":-1.0346411727368832E-8},{"$f":"PO165","v":-1.0346411727368832E-8},{"$f":"PP165","v":-1.0346411727368832E-8},{"$f":"PQ165","v":-1.0346411727368832E-8},{"$f":"PR165","v":-1.0346411727368832E-8},{"$f":"PS165","v":-1.0346411727368832E-8},{"$f":"PT165","v":-1.0346411727368832E-8},{"$f":"PU165","v":-1.0346411727368832E-8},{"$f":"PV165","v":-1.0346411727368832E-8},{"$f":"PW165","v":-1.0346411727368832E-8},{"$f":"PX165","v":-1.0346411727368832E-8},{"$f":"PY165","v":-1.0346411727368832E-8},{"$f":"PZ165","v":-1.0346411727368832E-8},{"$f":"QA165","v":-1.0346411727368832E-8},{"$f":"QB165","v":-1.0346411727368832E-8},{"$f":"QC165","v":-1.0346411727368832E-8},{"$f":"QD165","v":-1.0346411727368832E-8},{"$f":"QE165","v":-1.0346411727368832E-8},{"$f":"QF165","v":-1.0346411727368832E-8},{"$f":"QG165","v":-1.0346411727368832E-8},{"$f":"QH165","v":-1.0346411727368832E-8},{"$f":"QI165","v":-1.0346411727368832E-8},{"$f":"QJ165","v":-1.0346411727368832E-8},{"$f":"QK165","v":-1.0346411727368832E-8},{"$f":"QL165","v":-1.0346411727368832E-8},{"$f":"QM165","v":-1.0346411727368832E-8},{"$f":"QN165","v":-1.0346411727368832E-8},{"$f":"QO165","v":-1.0346411727368832E-8},{"$f":"QP165","v":-1.0346411727368832E-8},{"$f":"QQ165","v":-1.0346411727368832E-8},{"$f":"QR165","v":-1.0346411727368832E-8},{"$f":"QS165","v":-1.0346411727368832E-8},{"$f":"QT165","v":-1.0346411727368832E-8},{"$f":"QU165","v":-1.0346411727368832E-8},{"$f":"QV165","v":-1.0346411727368832E-8},{"$f":"QW165","v":-1.0346411727368832E-8},{"$f":"QX165","v":-1.0346411727368832E-8},{"$f":"QY165","v":-1.0346411727368832E-8},{"$f":"QZ165","v":-1.0346411727368832E-8},{"$f":"RA165","v":-1.0346411727368832E-8},{"$f":"RB165","v":-1.0346411727368832E-8},{"$f":"RC165","v":-1.0346411727368832E-8},{"$f":"RD165","v":-1.0346411727368832E-8},{"$f":"RE165","v":-1.0346411727368832E-8},{"$f":"RF165","v":-1.0346411727368832E-8},{"$f":"RG165","v":-1.0346411727368832E-8},{"$f":"RH165","v":-1.0346411727368832E-8},{"$f":"RI165","v":-1.0346411727368832E-8},{"$f":"RJ165","v":-1.0346411727368832E-8},{"$f":"RK165","v":-1.0346411727368832E-8},{"$f":"RL165","v":-1.0346411727368832E-8},{"$f":"RM165","v":-1.0346411727368832E-8},{"$f":"RN165","v":-1.0346411727368832E-8},{"$f":"RO165","v":-1.0346411727368832E-8},{"$f":"RP165","v":-1.0346411727368832E-8},{"$f":"RQ165","v":-1.0346411727368832E-8},{"$f":"RR165","v":-1.0346411727368832E-8},{"$f":"RS165","v":-1.0346411727368832E-8},{"$f":"RT165","v":-1.0346411727368832E-8},{"$f":"RU165","v":-1.0346411727368832E-8},{"$f":"RV165","v":-1.0346411727368832E-8},{"$f":"RW165","v":-1.0346411727368832E-8},{"$f":"RX165","v":-1.0346411727368832E-8},{"$f":"RY165","v":-1.0346411727368832E-8},{"$f":"RZ165","v":-1.0346411727368832E-8},{"$f":"SA165","v":-1.0346411727368832E-8},{"$f":"SB165","v":-1.0346411727368832E-8},{"$f":"SC165","v":-1.0346411727368832E-8},{"$f":"SD165","v":-1.0346411727368832E-8},{"$f":"SE165","v":-1.0346411727368832E-8},{"$f":"SF165","v":-1.0346411727368832E-8},{"$f":"SG165","v":-1.0346411727368832E-8},{"$f":"SH165","v":-1.0346411727368832E-8},{"$f":"SI165","v":-1.0346411727368832E-8},{"$f":"SJ165","v":-1.0346411727368832E-8},{"$f":"SK165","v":-1.0346411727368832E-8},{"$f":"SL165","v":-1.0346411727368832E-8},{"$f":"SM165","v":-1.0346411727368832E-8},{"$f":"SN165","v":-1.0346411727368832E-8},{"$f":"SO165","v":-1.0346411727368832E-8},{"$f":"SP165","v":-1.0346411727368832E-8},{"$f":"SQ165","v":-1.0346411727368832E-8},{"$f":"SR165","v":-1.0346411727368832E-8},{"$f":"SS165","v":-1.0346411727368832E-8},{"$f":"ST165","v":-1.0346411727368832E-8},{"$f":"SU165","v":-1.0346411727368832E-8},{"$f":"SV165","v":-1.0346411727368832E-8},{"$f":"SW165","v":-1.0346411727368832E-8},{"$f":"SX165","v":-1.0346411727368832E-8},{"$f":"SY165","v":-1.0346411727368832E-8},{"$f":"SZ165","v":-1.0346411727368832E-8},{"$f":"TA165","v":-1.0346411727368832E-8},{"$f":"TB165","v":-1.0346411727368832E-8},{"$f":"TC165","v":-1.0346411727368832E-8},{"$f":"TD165","v":-1.0346411727368832E-8},{"$f":"TE165","v":-1.0346411727368832E-8},{"$f":"TF165","v":-1.0346411727368832E-8},{"$f":"TG165","v":-1.0346411727368832E-8},{"$f":"TH165","v":-1.0346411727368832E-8},{"$f":"TI165","v":-1.0346411727368832E-8},{"$f":"TJ165","v":-1.0346411727368832E-8},{"$f":"TK165","v":-1.0346411727368832E-8},{"$f":"TL165","v":-1.0346411727368832E-8},{"$f":"TM165","v":-1.0346411727368832E-8},{"$f":"TN165","v":-1.0346411727368832E-8},{"$f":"TO165","v":-1.0346411727368832E-8},{"$f":"TP165","v":-1.0346411727368832E-8},{"$f":"TQ165","v":-1.0346411727368832E-8},{"$f":"TR165","v":-1.0346411727368832E-8},{"$f":"TS165","v":-1.0346411727368832E-8},{"$f":"TT165","v":-1.0346411727368832E-8},{"$f":"TU165","v":-1.0346411727368832E-8},{"$f":"TV165","v":-1.0346411727368832E-8},{"$f":"TW165","v":-1.0346411727368832E-8},{"$f":"TX165","v":-1.0346411727368832E-8},{"$f":"TY165","v":-1.0346411727368832E-8},{"$f":"TZ165","v":-1.0346411727368832E-8},{"$f":"UA165","v":-1.0346411727368832E-8},{"$f":"UB165","v":-1.0346411727368832E-8},{"$f":"UC165","v":-1.0346411727368832E-8},{"$f":"UD165","v":-1.0346411727368832E-8},{"$f":"UE165","v":-1.0346411727368832E-8},{"$f":"UF165","v":-1.0346411727368832E-8},{"$f":"UG165","v":-1.0346411727368832E-8},{"$f":"UH165","v":-1.0346411727368832E-8},{"$f":"UI165","v":-1.0346411727368832E-8},{"$f":"UJ165","v":-1.0346411727368832E-8},{"$f":"UK165","v":-1.0346411727368832E-8},{"$f":"UL165","v":-1.0346411727368832E-8},{"$f":"UM165","v":-1.0346411727368832E-8},{"$f":"UN165","v":-1.0346411727368832E-8},{"$f":"UO165","v":-1.0346411727368832E-8},{"$f":"UP165","v":-1.0346411727368832E-8},{"$f":"UQ165","v":-1.0346411727368832E-8},{"$f":"UR165","v":-1.0346411727368832E-8},{"$f":"US165","v":-1.0346411727368832E-8},{"$f":"UT165","v":-1.0346411727368832E-8},{"$f":"UU165","v":-1.0346411727368832E-8},{"$f":"UV165","v":-1.0346411727368832E-8},{"$f":"UW165","v":-1.0346411727368832E-8},{"$f":"UX165","v":-1.0346411727368832E-8},{"$f":"UY165","v":-1.0346411727368832E-8},{"$f":"UZ165","v":-1.0346411727368832E-8},{"$f":"VA165","v":-1.0346411727368832E-8},{"$f":"VB165","v":-1.0346411727368832E-8},{"$f":"VC165","v":-1.0346411727368832E-8},{"$f":"VD165","v":-1.0346411727368832E-8},{"$f":"VE165","v":-1.0346411727368832E-8},{"$f":"VF165","v":-1.0346411727368832E-8},{"$f":"VG165","v":-1.0346411727368832E-8},{"$f":"VH165","v":-1.0346411727368832E-8},{"$f":"VI165","v":-1.0346411727368832E-8},{"$f":"VJ165","v":-1.0346411727368832E-8},{"$f":"VK165","v":-1.0346411727368832E-8},{"$f":"VL165","v":-1.0346411727368832E-8},{"$f":"VM165","v":-1.0346411727368832E-8},{"$f":"VN165","v":-1.0346411727368832E-8},{"$f":"VO165","v":-1.0346411727368832E-8},{"$f":"VP165","v":-1.0346411727368832E-8},{"$f":"VQ165","v":-1.0346411727368832E-8},{"$f":"VR165","v":-1.0346411727368832E-8},{"$f":"VS165","v":-1.0346411727368832E-8},{"$f":"VT165","v":-1.0346411727368832E-8},{"$f":"VU165","v":-1.0346411727368832E-8},{"$f":"VV165","v":-1.0346411727368832E-8},{"$f":"VW165","v":-1.0346411727368832E-8},{"$f":"VX165","v":-1.0346411727368832E-8},{"$f":"VY165","v":-1.0346411727368832E-8},{"$f":"VZ165","v":-1.0346411727368832E-8},{"$f":"WA165","v":-1.0346411727368832E-8},{"$f":"WB165","v":-1.0346411727368832E-8},{"$f":"WC165","v":-1.0346411727368832E-8},{"$f":"WD165","v":-1.0346411727368832E-8},{"$f":"WE165","v":-1.0346411727368832E-8},{"$f":"WF165","v":-1.0346411727368832E-8},{"$f":"WG165","v":-1.0346411727368832E-8},{"$f":"WH165","v":-1.0346411727368832E-8},{"$f":"WI165","v":-1.0346411727368832E-8},{"$f":"WJ165","v":-1.0346411727368832E-8},{"$f":"WK165","v":-1.0346411727368832E-8},{"$f":"WL165","v":-1.0346411727368832E-8},{"$f":"WM165","v":-1.0346411727368832E-8},{"$f":"WN165","v":-1.0346411727368832E-8},{"$f":"WO165","v":-1.0346411727368832E-8},{"$f":"WP165","v":-1.0346411727368832E-8},{"$f":"WQ165","v":-1.0346411727368832E-8},{"$f":"WR165","v":-1.0346411727368832E-8},{"$f":"WS165","v":-1.0346411727368832E-8},{"$f":"WT165","v":-1.0346411727368832E-8},{"$f":"WU165","v":-1.0346411727368832E-8},{"$f":"WV165","v":-1.0346411727368832E-8},{"$f":"WW165","v":-1.0346411727368832E-8},{"$f":"WX165","v":-1.0346411727368832E-8},{"$f":"WY165","v":-1.0346411727368832E-8},{"$f":"WZ165","v":-1.0346411727368832E-8},{"$f":"XA165","v":-1.0346411727368832E-8},{"$f":"XB165","v":-1.0346411727368832E-8},{"$f":"XC165","v":-1.0346411727368832E-8},{"$f":"XD165","v":-1.0346411727368832E-8},{"$f":"XE165","v":-1.0346411727368832E-8},{"$f":"XF165","v":-1.0346411727368832E-8},{"$f":"XG165","v":-1.0346411727368832E-8},{"$f":"XH165","v":-1.0346411727368832E-8},{"$f":"XI165","v":-1.0346411727368832E-8},{"$f":"XJ165","v":-1.0346411727368832E-8},{"$f":"XK165","v":-1.0346411727368832E-8},{"$f":"XL165","v":-1.0346411727368832E-8},{"$f":"XM165","v":-1.0346411727368832E-8},{"$f":"XN165","v":-1.0346411727368832E-8},{"$f":"XO165","v":-1.0346411727368832E-8},{"$f":"XP165","v":-1.0346411727368832E-8},{"$f":"XQ165","v":-1.0346411727368832E-8},{"$f":"XR165","v":-1.0346411727368832E-8},{"$f":"XS165","v":-1.0346411727368832E-8},{"$f":"XT165","v":-1.0346411727368832E-8},{"$f":"XU165","v":-1.0346411727368832E-8},{"$f":"XV165","v":-1.0346411727368832E-8},{"$f":"XW165","v":-1.0346411727368832E-8},{"$f":"XX165","v":-1.0346411727368832E-8},{"$f":"XY165","v":-1.0346411727368832E-8},{"$f":"XZ165","v":-1.0346411727368832E-8},{"$f":"YA165","v":-1.0346411727368832E-8},{"$f":"YB165","v":-1.0346411727368832E-8},{"$f":"YC165","v":-1.0346411727368832E-8},{"$f":"YD165","v":-1.0346411727368832E-8},{"$f":"YE165","v":-1.0346411727368832E-8},{"$f":"YF165","v":-1.0346411727368832E-8},{"$f":"YG165","v":-1.0346411727368832E-8},{"$f":"YH165","v":-1.0346411727368832E-8},{"$f":"YI165","v":-1.0346411727368832E-8},{"$f":"YJ165","v":-1.0346411727368832E-8},{"$f":"YK165","v":-1.0346411727368832E-8},{"$f":"YL165","v":-1.0346411727368832E-8},{"$f":"YM165","v":-1.0346411727368832E-8},{"$f":"YN165","v":-1.0346411727368832E-8},{"$f":"YO165","v":-1.0346411727368832E-8},{"$f":"YP165","v":-1.0346411727368832E-8},{"$f":"YQ165","v":-1.0346411727368832E-8},{"$f":"YR165","v":-1.0346411727368832E-8},{"$f":"YS165","v":-1.0346411727368832E-8},{"$f":"YT165","v":-1.0346411727368832E-8},{"$f":"YU165","v":-1.0346411727368832E-8},{"$f":"YV165","v":-1.0346411727368832E-8},{"$f":"YW165","v":-1.0346411727368832E-8},{"$f":"YX165","v":-1.0346411727368832E-8},{"$f":"YY165","v":-1.0346411727368832E-8},{"$f":"YZ165","v":-1.0346411727368832E-8},{"$f":"ZA165","v":-1.0346411727368832E-8},{"$f":"ZB165","v":-1.0346411727368832E-8},{"$f":"ZC165","v":-1.0346411727368832E-8},{"$f":"ZD165","v":-1.0346411727368832E-8},{"$f":"ZE165","v":-1.0346411727368832E-8},{"$f":"ZF165","v":-1.0346411727368832E-8},{"$f":"ZG165","v":-1.0346411727368832E-8},{"$f":"ZH165","v":-1.0346411727368832E-8},{"$f":"ZI165","v":-1.0346411727368832E-8},{"$f":"ZJ165","v":-1.0346411727368832E-8},{"$f":"ZK165","v":-1.0346411727368832E-8},{"$f":"ZL165","v":-1.0346411727368832E-8},{"$f":"ZM165","v":-1.0346411727368832E-8},{"$f":"ZN165","v":-1.0346411727368832E-8},{"$f":"ZO165","v":-1.0346411727368832E-8},{"$f":"ZP165","v":-1.0346411727368832E-8},{"$f":"ZQ165","v":-1.0346411727368832E-8},{"$f":"ZR165","v":-1.0346411727368832E-8},{"$f":"ZS165","v":-1.0346411727368832E-8},{"$f":"ZT165","v":-1.0346411727368832E-8},{"$f":"ZU165","v":-1.0346411727368832E-8},{"$f":"ZV165","v":-1.0346411727368832E-8},{"$f":"ZW165","v":-1.0346411727368832E-8},{"$f":"ZX165","v":-1.0346411727368832E-8},{"$f":"ZY165","v":-1.0346411727368832E-8},{"$f":"ZZ165","v":-1.0346411727368832E-8},{"$f":"AAA165","v":-1.0346411727368832E-8},{"$f":"AAB165","v":-1.0346411727368832E-8},{"$f":"AAC165","v":-1.0346411727368832E-8},{"$f":"AAD165","v":-1.0346411727368832E-8},{"$f":"AAE165","v":-1.0346411727368832E-8},{"$f":"AAF165","v":-1.0346411727368832E-8},{"$f":"AAG165","v":-1.0346411727368832E-8},{"$f":"AAH165","v":-1.0346411727368832E-8},{"$f":"AAI165","v":-1.0346411727368832E-8},{"$f":"AAJ165","v":-1.0346411727368832E-8},{"$f":"AAK165","v":-1.0346411727368832E-8},{"$f":"AAL165","v":-1.0346411727368832E-8},{"$f":"AAM165","v":-1.0346411727368832E-8},{"$f":"AAN165","v":-1.0346411727368832E-8},{"$f":"AAO165","v":-1.0346411727368832E-8},{"$f":"AAP165","v":-1.0346411727368832E-8},{"$f":"AAQ165","v":-1.0346411727368832E-8},{"$f":"AAR165","v":-1.0346411727368832E-8},{"$f":"AAS165","v":-1.0346411727368832E-8},{"$f":"AAT165","v":-1.0346411727368832E-8},{"$f":"AAU165","v":-1.0346411727368832E-8},{"$f":"AAV165","v":-1.0346411727368832E-8},{"$f":"AAW165","v":-1.0346411727368832E-8},{"$f":"AAX165","v":-1.0346411727368832E-8},{"$f":"AAY165","v":-1.0346411727368832E-8},{"$f":"AAZ165","v":-1.0346411727368832E-8},{"$f":"ABA165","v":-1.0346411727368832E-8},{"$f":"ABB165","v":-1.0346411727368832E-8},{"$f":"ABC165","v":-1.0346411727368832E-8},{"$f":"ABD165","v":-1.0346411727368832E-8},{"$f":"ABE165","v":-1.0346411727368832E-8},{"$f":"ABF165","v":-1.0346411727368832E-8},{"$f":"ABG165","v":-1.0346411727368832E-8},{"$f":"ABH165","v":-1.0346411727368832E-8},{"$f":"ABI165","v":-1.0346411727368832E-8},{"$f":"ABJ165","v":-1.0346411727368832E-8},{"$f":"ABK165","v":-1.0346411727368832E-8},{"$f":"ABL165","v":-1.0346411727368832E-8},{"$f":"ABM165","v":-1.0346411727368832E-8},{"$f":"ABN165","v":-1.0346411727368832E-8},{"$f":"ABO165","v":-1.0346411727368832E-8},{"$f":"ABP165","v":-1.0346411727368832E-8},{"$f":"ABQ165","v":-1.0346411727368832E-8},{"$f":"ABR165","v":-1.0346411727368832E-8},{"$f":"ABS165","v":-1.0346411727368832E-8},{"$f":"ABT165","v":-1.0346411727368832E-8},{"$f":"ABU165","v":-1.0346411727368832E-8},{"$f":"ABV165","v":-1.0346411727368832E-8},{"$f":"ABW165","v":-1.0346411727368832E-8},{"$f":"ABX165","v":-1.0346411727368832E-8},{"$f":"ABY165","v":-1.0346411727368832E-8}]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":544000.00000000023},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":544000.00000000978},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,659.00060953079424,770.04421586050898,778.97691829579162,684.69816032249992,796.63475070405229,701.93642144568571,814.47201365760634,823.63169690310542,623.76474802230405,841.39362765906367,745.63805509981239,859.68490152377922,763.50354821346968,878.16090580106652,887.64497385428945,790.8221823018323,906.40214731872902,809.1490960295896,925.34793794766961,935.07055090346762,621.82406786813067,953.58559385043304,855.24718797227592,973.0062397596937,874.23121515404364,992.62103533758113,1002.6833431069438,903.25056454136825,1022.5936075646746,922.7196293896161,1042.7020901001688,1053.015027158021,730.67079083071485,1072.6858025955753,971.69888667750547,{"$f":"(BW159-BW167)*BW110","v":1093.2933576287653},991.85873872053298,1114.1049221332844,1124.7747833215112,1022.66572453204,1145.8967843228941,1043.3353380310209,1167.2270529620898,1178.1601911322075,846.45747675894631,1199.0458274174298,1095.3432355242978,1220.900518544918,1116.7388889367292,1242.9695391453783,1254.2776344004128,1149.424502539189,1276.6727568113381,1171.3557973605721,1299.2866650702019,1310.8712733871546,1087.1988167350826,1333.4258584015813,1226.9402176055276,1356.5933414001511,1249.6370822613794,1379.9859720651436,1391.9657346669801,1284.3005414207003,1415.7008876670336,1307.5601792599148,1439.6658520274282,1451.9360005505728,1100.7060103845745,1475.4426558424636,1366.1024925614913,1499.9863902980462,1390.1637608806313,1524.7665759323454,1537.4503348279222,1426.9009378779904,1562.5901991124281,1451.5533304024812,1587.9713945055705,1600.9600327074659,1239.5446960102886,1625.8761658496292,1513.6096984380006,1651.8651935436508,1539.1041492821689,1678.1025003706859,1691.5254151236627,1578.019374832737,1718.1403519336022,1604.1346186518499,1745.0086736391545,1758.7516314447691,1386.8597106391958,1785.1482201528797,1669.8820779499938,1812.6547848706759,1696.8816880664187,1840.4220044019437,1854.6208613609119,{"$f":"(EI159-EI167)*EI110","v":1738.0841388072026},1882.7844924968595,1765.7355869833373,1911.2141200528349,1925.7488838799666,1675.5047357534065,1954.1416167069433,1835.8022867378022,1983.2442540209372,1864.385330397899,2012.6205135291204,2027.6352890268417,1907.9937174692709,2057.4276386179445,1937.2611313101702,2087.4991986274777,2102.8665008860007,1709.1163850869875,2132.4533212236215,2010.9627695421257,2163.2282838910951,2041.205214900197,2194.2904146073242,2210.15993765555,2087.3347709177788,2241.6587138406599,2118.2955721338672,2273.4505034936419,2289.6899125829441,1884.5397513655287,2320.9906285020161,2196.2705726288777,2353.5206488083195,2228.2548728023621,2386.3520068388871,2403.1183918445395,2277.0306489581649,2436.4078962851099,2309.7688583972094,2470.0048524281092,2487.1592799028563,2070.2838760820596,2520.2589726398928,2392.2294438415051,2554.6305914864411,2426.0418566110184,2589.3183691273866,2607.0256650234869,2477.5946689219336,2642.1940773370034,2512.1981814596775,2677.6850428358725,2695.7993699509784,2415.9085500345764,2731.2838583678626,2599.8648340940185,2767.5909111914275,2635.5989189429433,2804.2296461902497,2822.9256000498613,2690.0706379488474,2860.0685223795663,2726.6347783683295,2897.5498144240264,{"$f":"(GU159-GU167)*GU110","v":2916.672685420262},2475.3363875246828,2953.6448748741868,2818.7513548746456,2991.9788495375024,2856.4982982249321,3030.6607186620363,3050.3918984143897,2914.0272158848884,3089.6025517111875,2952.6449019584807,3129.168092696646,3149.3469557689018,2695.2544825690738,3188.3977512171277,3049.9445707179207,3228.8576591379874,3089.8030894330877,3269.682415290843,3290.4992033526642,3150.538898840563,3331.8784642965825,3191.3107111714071,3373.6298858388986,3394.9160706378593,2927.7044522626893,3436.1473267542387,3294.0475429833914,3478.8367061732074,3336.1208771013639,3521.9086617181356,3543.86373933504,3400.2201242205151,3587.5170935015976,3443.2512487002541,3631.5606693284153,3654.00784596106,3341.0544686573207,3698.0852503476999,3552.2519847430303,3743.116099546774,3596.6518432434041,3788.5480858647766,3811.6984230245043,3664.2838953615742,3857.7399642791383,3709.6881353269973,3904.1906364045562,3927.8568388261669,3433.2793341569036,3973.7773053074934,3824.1182067261821,4021.2592405155074,3870.9538887163089,4069.1616935835755,4093.5630647419052,3942.2844802125105,4142.1044714242344,3990.1731952975838,4191.0747527938383,4216.016802612422,3707.1697203318176,4264.4522706374291,4110.8749379192468,{"$f":"(JG159-JG167)*JG110","v":4314.5036466722222},4160.2644897488526,4364.9958020433724,4390.7084118619605,4235.4725979806099,4441.8702542065585,4285.9660486249059,4493.4816117042774,4519.7608384051728,3996.2392220951988,4570.8330969438211,4413.2432684380519,4623.5776453948883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,30222.222222222226,60444.444444444453,90666.666666666686,120888.88888888891,151111.11111111112,181333.33333333334,211555.55555555556,241777.77777777778,272000,302222.22222222225,332444.4444444445,362666.66666666674,392888.88888888899,423111.11111111124,453333.33333333349,483555.55555555574,513777.77777777798,544000.00000000023,543340.9993904694,542570.95517460885,541791.97825631301,541107.28009599051,540310.64534528647,539608.70892384078,538794.23691018322,537970.60521328007,537346.84046525776,536505.44683759869,535759.80878249893,534900.12388097518,534136.62033276167,533258.45942696056,532370.81445310626,531579.99227080448,530673.59012348577,529864.4410274562,528939.09308950847,528004.02253860503,527382.19847073685,526428.61287688639,525573.36568891408,524600.35944915435,523726.12823400029,522733.50719866273,521730.82385555579,520827.57329101441,519804.97968344972,518882.26005406008,517839.55796395993,516786.54293680191,516055.87214597117,514983.18634337559,514011.48745669809,512918.19409906934,{"$f":"BX162+BX163-BX164","v":511926.33536034881},510812.23043821554,509687.455654894,508664.78993036196,507518.89314603904,506475.55780800804,505308.33075504593,504130.17056391371,503283.71308715479,502084.66725973738,500989.32402421307,499768.42350566818,498651.68461673142,497408.71507758606,496154.43744318566,495005.01294064644,493728.34018383513,492556.98438647453,491257.69772140431,489946.82644801715,488859.62763128208,487526.20177288051,486299.26155527501,484942.66821387486,483693.03113161348,482313.04515954835,480921.07942488138,479636.77888346068,478221.07799579366,476913.51781653374,475473.85196450632,474021.91596395575,472921.20995357115,471445.76729772869,470079.66480516718,468579.67841486912,467189.51465398847,465664.74807805615,464127.29774322821,462700.3968053502,461137.80660623778,459686.2532758353,458098.28188132972,456497.32184862223,455257.77715261193,453631.90098676231,452118.29128832428,450466.42609478062,448927.32194549846,447249.21944512776,445557.69403000409,443979.67465517134,442261.53430323774,440657.39968458586,438912.39101094671,437153.63937950192,435766.77966886276,433981.63144870987,432311.74937075988,430499.09458588919,428802.21289782278,426961.79089342087,425107.17003205995,423369.08589325275,{"$f":"EJ162+EJ163-EJ164","v":421486.30140075588},419720.56581377255,417809.35169371974,415883.60280983977,414208.09807408636,412253.95645737939,410418.15417064156,408434.90991662064,406570.52458622272,404557.90407269361,402530.26878366678,400622.2750661975,398564.84742757957,396627.58629626938,394540.0870976419,392437.22059675591,390728.10421166895,388595.65089044534,386584.68812090321,384421.45983701211,382380.25462211191,380185.96420750458,377975.80426984903,375888.46949893126,373646.81078509061,371528.51521295676,369255.0647094631,366965.37479688018,365080.83504551463,362759.84441701259,360563.5738443837,358210.05319557537,355981.79832277301,353595.44631593412,351192.32792408956,348915.29727513139,346478.88937884627,344169.12052044907,341699.11566802097,339211.95638811809,337141.67251203605,334621.41353939613,332229.18409555464,329674.55350406817,327248.51164745714,324659.19327832974,322052.16761330626,319574.5729443843,316932.37886704731,314420.18068558763,311742.49564275175,309046.69627280079,306630.78772276622,303899.50386439834,301299.63903030433,298532.04811911291,295896.44920016994,293092.2195539797,290269.29395392985,287579.22331598098,284719.15479360142,281992.52001523308,279094.97020080907,276178.29751538881,{"$f":"GV162+GV163-GV164","v":273702.96112786414},270749.31625298993,267930.56489811529,264938.5860485778,262082.08775035286,259051.42703169084,256001.03513327645,253087.00791739157,249997.40536568037,247044.7604637219,243915.59237102527,240766.24541525636,238070.99093268727,234882.59318147015,231832.64861075222,228603.79095161424,225513.98786218115,222244.3054468903,218953.80624353763,215803.26734469706,212471.38888040048,209280.07816922906,205906.44828339017,202511.53221275232,199583.82776048963,196147.6804337354,192853.63289075199,189374.79618457879,186038.67530747742,182516.76664575929,178972.90290642425,175572.68278220374,171985.16568870214,168541.91444000188,164910.35377067348,161256.34592471243,157915.2914560551,154217.20620570739,150664.95422096437,146921.83812141759,143325.18627817419,139536.63819230942,135724.93976928492,132060.65587392333,128202.91590964419,124493.22777431719,120589.03713791263,116661.18029908647,113227.90096492956,109254.12365962207,105430.00545289589,101408.74621238039,97537.792323664078,93468.630630080501,89375.067565338599,85432.783085126095,81290.678613701864,{"$f":"JA162+JA163-JA164","v":77300.505418404282},73109.430665610445,68893.41386299803,65186.244142666212,60921.791872028785,56810.91693410954,52496.413287437317,48336.148797688467,43971.152995645098,39580.444583783137,35344.971985802527,30903.101731595969,26617.135682971064,22123.654071266785,17603.893232861614,13607.654010766415,9036.8209138225939,4623.5776453845419,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"LM162+LM163-LM164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"NY162+NY163-NY164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"QK162+QK163-QK164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"SW162+SW163-SW164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"VI162+VI163-VI164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"XU162+XU163-XU164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"AAG162+AAG163-AAG164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":279001.92732923874},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.3333333333342,1811.1366646348981,1808.5698505820296,1805.9732608543768,1803.6909336533017,1801.0354844842884,1798.6956964128028,1795.9807897006108,1793.2353507109337,1791.1561348841926,1788.3514894586624,1785.8660292749967,1783.0004129365841,1780.4554011092057,1777.5281980898687,1774.5693815103543,1771.9333075693485,1768.9119670782861,1766.2148034248542,1763.1303102983618,1760.013408462017,1757.940661569123,1754.7620429229548,1751.9112189630471,1748.6678648305146,1745.7537607800011,1742.4450239955424,1739.1027461851861,1736.091910970048,1732.6832656114991,1729.6075335135338,1726.1318598798666,1722.6218097893397,1720.1862404865706,1716.6106211445854,1713.3716248556605,1709.7273136635645,1706.4211178678295,1702.707434794052,1698.9581855163135,1695.5492997678732,1691.7296438201301,1688.2518593600269,1684.36110251682,1680.4339018797125,1677.6123769571827,1673.6155575324581,1669.9644134140437,1665.8947450188941,{"$f":"CK166*CK162*CK7","v":1662.1722820557716},1658.0290502586204,1653.8481248106189,1650.016709802155,1645.7611339461173,1641.8566146215819,1637.5256590713477,1633.1560881600574,1629.5320921042737,1625.0873392429351,1620.9975385175835,1616.4755607129164,1612.3101037720451,1607.7101505318278,1603.0702647496048,1598.7892629448691,1594.070259985979,1589.7117260551126,1584.9128398816879,1580.0730532131859,1576.4040331785707,1571.4858909924289,1566.9322160172239,1561.9322613828972,1557.2983821799617,1552.2158269268539,1547.0909924774276,1542.334656017834,1537.1260220207928,1532.2875109194511,1526.9942729377658,1521.6577394954074,1517.5259238420399,1512.1063366225412,1507.060970961081,1501.5547536492688,1496.424406484995,1490.8307314837593,1485.192313433347,1479.9322488505713,1474.2051143441258,1468.8579989486198,1463.0413033698226,1457.1787979316732,1452.5559322295426,1446.6054381623662,1441.0391645691998,1434.996981952964,1429.3407096594094,1423.2059696447363,1417.0239001068667,1411.2302863108425,1404.9543380025198,1399.0685527125752,1392.6978389790659,1386.2786760327992,1380.6936602469546,1374.1798548579313,1368.0605139021386,1361.449699722069,1355.2350819540759,1348.5263469089787,1341.7675626122227,1335.4075835539918,{"$f":"EW166*EW162*EW7","v":1328.5494914252654},1322.0919543208979,1315.1336236588063,1308.1240686558531,1302.4270140388967,1295.3188363014845,1288.6156270696774,1281.4048661233737,1274.6008487403731,1267.2865473583488,1259.9193475661634,1252.9615649964376,1245.4893692836354,1238.4283840431892,1230.8502156982104,1223.2179159896007,1216.9361168183821,1209.1994813900421,1201.8785794812791,1194.033510651918,1186.6059944092435,1178.6514877197806,1170.6410930802986,1163.0509909171046,1154.929631262821,1147.2304017348304,1138.9970522267367,1130.7065212937271,1123.8055750401202,1115.4047117979871,1107.4306136518489,1098.915178346894,1090.8283721581906,1082.1973109277658,1073.5072253776875,1065.2485764812811,1056.4412628901578,1048.0672689519588,1039.1416521425058,1030.1556542426695,1022.1026257425541,1012.9983462146612,1004.3321301010145,995.10682706370972,986.32149733389986,976.97406517993238,967.56431317976626,958.59741105326998,949.06384931200478,939.97506671744361,930.31656733603029,920.5943250512961,912.34320375954724,902.49772084329982,893.10188299371771,883.12862016192605,873.60695916784289,863.50475677230281,853.33678377758827,843.62335972463859,833.32468455226797,823.48253487907311,813.05197457008433,802.55415138418789,{"$f":"HI166*HI162*HI7","v":793.56996977562426},782.94197727156723,772.77549536917411,762.0126365053809,751.71329287393723,740.81435148963442,729.84602081179219,719.34422448232363,708.2379629346683,697.60026056409697,686.35482761130061,675.03844070917444,665.27942586829886,653.82560144578474,642.8454429691734,631.24932061526272,620.12891769159148,608.38922215253103,596.57634302141423,585.24227594067918,573.28388562900716,561.80638146667297,549.70117923557825,537.52115308237478,526.38430485351705,514.05735401902473,502.21651406988127,489.73946040472532,477.75062092724733,465.12212730769807,452.41646589761643,440.20218624641115,427.34305303214734,414.97742591439066,401.96345712637543,388.87060099695492,377.42633654976521,364.18041219874027,351.43335150965299,338.02915404126799,325.12597441221362,311.56210210026836,297.91689188446202,284.77594361708702,270.96892871233956,257.66835139468094,243.69810221870151,229.64471287666012,217.28748047555405,203.07263957342929,189.36972311369848,174.98804429145773,161.12049599229491,146.57050998548368,131.93481527927713,117.81657328600843,103.0103391053199,88.723785609903558,73.745513570889287,58.679644109538714,45.358846702554722,30.122736379408646,15.411925484615141,-3.448803909122944E-11,{"$f":"JU166*JU162*JU7","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"MG166*MG162*MG7","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":302.22222222222229},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,278699.70510701655,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.3333333333342,1811.1366646348981,1808.5698505820296,1805.9732608543768,1803.6909336533017,1801.0354844842884,1798.6956964128028,1795.9807897006108,1793.2353507109337,1791.1561348841926,1788.3514894586624,1785.8660292749967,1783.0004129365841,1780.4554011092057,1777.5281980898687,1774.5693815103543,1771.9333075693485,1768.9119670782861,1766.2148034248542,1763.1303102983618,1760.013408462017,1757.940661569123,1754.7620429229548,1751.9112189630471,1748.6678648305146,1745.7537607800011,1742.4450239955424,1739.1027461851861,1736.091910970048,1732.6832656114991,1729.6075335135338,1726.1318598798666,1722.6218097893397,1720.1862404865706,1716.6106211445854,1713.3716248556605,{"$f":"BX167-BX168","v":1709.7273136635645},1706.4211178678295,1702.707434794052,1698.9581855163135,1695.5492997678732,1691.7296438201301,1688.2518593600269,1684.36110251682,1680.4339018797125,1677.6123769571827,1673.6155575324581,1669.9644134140437,1665.8947450188941,1662.1722820557716,1658.0290502586204,1653.8481248106189,1650.016709802155,1645.7611339461173,1641.8566146215819,1637.5256590713477,1633.1560881600574,1629.5320921042737,1625.0873392429351,1620.9975385175835,1616.4755607129164,1612.3101037720451,1607.7101505318278,1603.0702647496048,1598.7892629448691,1594.070259985979,1589.7117260551126,1584.9128398816879,1580.0730532131859,1576.4040331785707,1571.4858909924289,1566.9322160172239,1561.9322613828972,1557.2983821799617,1552.2158269268539,1547.0909924774276,1542.334656017834,1537.1260220207928,1532.2875109194511,1526.9942729377658,1521.6577394954074,1517.5259238420399,1512.1063366225412,1507.060970961081,1501.5547536492688,1496.424406484995,1490.8307314837593,1485.192313433347,1479.9322488505713,1474.2051143441258,1468.8579989486198,1463.0413033698226,1457.1787979316732,1452.5559322295426,1446.6054381623662,1441.0391645691998,1434.996981952964,1429.3407096594094,1423.2059696447363,1417.0239001068667,{"$f":"EJ167-EJ168","v":1411.2302863108425},1404.9543380025198,1399.0685527125752,1392.6978389790659,1386.2786760327992,1380.6936602469546,1374.1798548579313,1368.0605139021386,1361.449699722069,1355.2350819540759,1348.5263469089787,1341.7675626122227,1335.4075835539918,1328.5494914252654,1322.0919543208979,1315.1336236588063,1308.1240686558531,1302.4270140388967,1295.3188363014845,1288.6156270696774,1281.4048661233737,1274.6008487403731,1267.2865473583488,1259.9193475661634,1252.9615649964376,1245.4893692836354,1238.4283840431892,1230.8502156982104,1223.2179159896007,1216.9361168183821,1209.1994813900421,1201.8785794812791,1194.033510651918,1186.6059944092435,1178.6514877197806,1170.6410930802986,1163.0509909171046,1154.929631262821,1147.2304017348304,1138.9970522267367,1130.7065212937271,1123.8055750401202,1115.4047117979871,1107.4306136518489,1098.915178346894,1090.8283721581906,1082.1973109277658,1073.5072253776875,1065.2485764812811,1056.4412628901578,1048.0672689519588,1039.1416521425058,1030.1556542426695,1022.1026257425541,1012.9983462146612,1004.3321301010145,995.10682706370972,986.32149733389986,976.97406517993238,967.56431317976626,958.59741105326998,949.06384931200478,939.97506671744361,930.31656733603029,{"$f":"GV167-GV168","v":920.5943250512961},912.34320375954724,902.49772084329982,893.10188299371771,883.12862016192605,873.60695916784289,863.50475677230281,853.33678377758827,843.62335972463859,833.32468455226797,823.48253487907311,813.05197457008433,802.55415138418789,793.56996977562426,782.94197727156723,772.77549536917411,762.0126365053809,751.71329287393723,740.81435148963442,729.84602081179219,719.34422448232363,708.2379629346683,697.60026056409697,686.35482761130061,675.03844070917444,665.27942586829886,653.82560144578474,642.8454429691734,631.24932061526272,620.12891769159148,608.38922215253103,596.57634302141423,585.24227594067918,573.28388562900716,561.80638146667297,549.70117923557825,537.52115308237478,526.38430485351705,514.05735401902473,502.21651406988127,489.73946040472532,477.75062092724733,465.12212730769807,452.41646589761643,440.20218624641115,427.34305303214734,414.97742591439066,401.96345712637543,388.87060099695492,377.42633654976521,364.18041219874027,351.43335150965299,338.02915404126799,325.12597441221362,311.56210210026836,297.91689188446202,284.77594361708702,270.96892871233956,257.66835139468094,243.69810221870151,229.64471287666012,217.28748047555405,203.07263957342929,189.36972311369848,{"$f":"JH167-JH168","v":174.98804429145773},161.12049599229491,146.57050998548368,131.93481527927713,117.81657328600843,103.0103391053199,88.723785609903558,73.745513570889287,58.679644109538714,45.358846702554722,30.122736379408646,15.411925484615141,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT167-LT168","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF167-OF168","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":240},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.0346411727368832E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,{"$f":"IF(BW110,BW167+BW164)","v":2806.6649824844258},2701.5860523840975,2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,{"$f":"IF(EI110,EI167+EI164)","v":3155.1080389140693},3294.014778807702,3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,{"$f":"IF(GU110,GU167+GU164)","v":3846.9892527562924},3395.9307125759788,3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,{"$f":"IF(JG110,JG167+JG164)","v":4503.8733697859207},4335.2525340403099,4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":505037.88571873627},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ180","v":0},{"$f":"JA180","v":0},{"$f":"JB180","v":0},{"$f":"JC180","v":0},{"$f":"JD180","v":0},{"$f":"JE180","v":0},{"$f":"JF180","v":0},{"$f":"JG180","v":0},{"$f":"JH180","v":0},{"$f":"JI180","v":0},{"$f":"JJ180","v":0},{"$f":"JK180","v":0},{"$f":"JL180","v":0},{"$f":"JM180","v":0},{"$f":"JN180","v":0},{"$f":"JO180","v":0},{"$f":"JP180","v":0},{"$f":"JQ180","v":0},{"$f":"JR180","v":0},{"$f":"JS180","v":0},{"$f":"JT180","v":0},{"$f":"JU180","v":0},{"$f":"JV180","v":0},{"$f":"JW180","v":0},{"$f":"JX180","v":0},{"$f":"JY180","v":0},{"$f":"JZ180","v":0},{"$f":"KA180","v":0},{"$f":"KB180","v":0},{"$f":"KC180","v":0},{"$f":"KD180","v":0},{"$f":"KE180","v":0},{"$f":"KF180","v":0},{"$f":"KG180","v":0},{"$f":"KH180","v":0},{"$f":"KI180","v":0},{"$f":"KJ180","v":0},{"$f":"KK180","v":0},{"$f":"KL180","v":0},{"$f":"KM180","v":0},{"$f":"KN180","v":0},{"$f":"KO180","v":0},{"$f":"KP180","v":0},{"$f":"KQ180","v":0},{"$f":"KR180","v":0},{"$f":"KS180","v":0},{"$f":"KT180","v":0},{"$f":"KU180","v":0},{"$f":"KV180","v":0},{"$f":"KW180","v":0},{"$f":"KX180","v":0},{"$f":"KY180","v":0},{"$f":"KZ180","v":0},{"$f":"LA180","v":0},{"$f":"LB180","v":0},{"$f":"LC180","v":0},{"$f":"LD180","v":0},{"$f":"LE180","v":0},{"$f":"LF180","v":0},{"$f":"LG180","v":0},{"$f":"LH180","v":0},{"$f":"LI180","v":0},{"$f":"LJ180","v":0},{"$f":"LK180","v":0},{"$f":"LL180","v":0},{"$f":"LM180","v":0},{"$f":"LN180","v":0},{"$f":"LO180","v":0},{"$f":"LP180","v":0},{"$f":"LQ180","v":0},{"$f":"LR180","v":0},{"$f":"LS180","v":0},{"$f":"LT180","v":0},{"$f":"LU180","v":0},{"$f":"LV180","v":0},{"$f":"LW180","v":0},{"$f":"LX180","v":0},{"$f":"LY180","v":0},{"$f":"LZ180","v":0},{"$f":"MA180","v":0},{"$f":"MB180","v":0},{"$f":"MC180","v":0},{"$f":"MD180","v":0},{"$f":"ME180","v":0},{"$f":"MF180","v":0},{"$f":"MG180","v":0},{"$f":"MH180","v":0},{"$f":"MI180","v":0},{"$f":"MJ180","v":0},{"$f":"MK180","v":0},{"$f":"ML180","v":0},{"$f":"MM180","v":0},{"$f":"MN180","v":0},{"$f":"MO180","v":0},{"$f":"MP180","v":0},{"$f":"MQ180","v":0},{"$f":"MR180","v":0},{"$f":"MS180","v":0},{"$f":"MT180","v":0},{"$f":"MU180","v":0},{"$f":"MV180","v":0},{"$f":"MW180","v":0},{"$f":"MX180","v":0},{"$f":"MY180","v":0},{"$f":"MZ180","v":0},{"$f":"NA180","v":0},{"$f":"NB180","v":0},{"$f":"NC180","v":0},{"$f":"ND180","v":0},{"$f":"NE180","v":0},{"$f":"NF180","v":0},{"$f":"NG180","v":0},{"$f":"NH180","v":0},{"$f":"NI180","v":0},{"$f":"NJ180","v":0},{"$f":"NK180","v":0},{"$f":"NL180","v":0},{"$f":"NM180","v":0},{"$f":"NN180","v":0},{"$f":"NO180","v":0},{"$f":"NP180","v":0},{"$f":"NQ180","v":0},{"$f":"NR180","v":0},{"$f":"NS180","v":0},{"$f":"NT180","v":0},{"$f":"NU180","v":0},{"$f":"NV180","v":0},{"$f":"NW180","v":0},{"$f":"NX180","v":0},{"$f":"NY180","v":0},{"$f":"NZ180","v":0},{"$f":"OA180","v":0},{"$f":"OB180","v":0},{"$f":"OC180","v":0},{"$f":"OD180","v":0},{"$f":"OE180","v":0},{"$f":"OF180","v":0},{"$f":"OG180","v":0},{"$f":"OH180","v":0},{"$f":"OI180","v":0},{"$f":"OJ180","v":0},{"$f":"OK180","v":0},{"$f":"OL180","v":0},{"$f":"OM180","v":0},{"$f":"ON180","v":0},{"$f":"OO180","v":0},{"$f":"OP180","v":0},{"$f":"OQ180","v":0},{"$f":"OR180","v":0},{"$f":"OS180","v":0},{"$f":"OT180","v":0},{"$f":"OU180","v":0},{"$f":"OV180","v":0},{"$f":"OW180","v":0},{"$f":"OX180","v":0},{"$f":"OY180","v":0},{"$f":"OZ180","v":0},{"$f":"PA180","v":0},{"$f":"PB180","v":0},{"$f":"PC180","v":0},{"$f":"PD180","v":0},{"$f":"PE180","v":0},{"$f":"PF180","v":0},{"$f":"PG180","v":0},{"$f":"PH180","v":0},{"$f":"PI180","v":0},{"$f":"PJ180","v":0},{"$f":"PK180","v":0},{"$f":"PL180","v":0},{"$f":"PM180","v":0},{"$f":"PN180","v":0},{"$f":"PO180","v":0},{"$f":"PP180","v":0},{"$f":"PQ180","v":0},{"$f":"PR180","v":0},{"$f":"PS180","v":0},{"$f":"PT180","v":0},{"$f":"PU180","v":0},{"$f":"PV180","v":0},{"$f":"PW180","v":0},{"$f":"PX180","v":0},{"$f":"PY180","v":0},{"$f":"PZ180","v":0},{"$f":"QA180","v":0},{"$f":"QB180","v":0},{"$f":"QC180","v":0},{"$f":"QD180","v":0},{"$f":"QE180","v":0},{"$f":"QF180","v":0},{"$f":"QG180","v":0},{"$f":"QH180","v":0},{"$f":"QI180","v":0},{"$f":"QJ180","v":0},{"$f":"QK180","v":0},{"$f":"QL180","v":0},{"$f":"QM180","v":0},{"$f":"QN180","v":0},{"$f":"QO180","v":0},{"$f":"QP180","v":0},{"$f":"QQ180","v":0},{"$f":"QR180","v":0},{"$f":"QS180","v":0},{"$f":"QT180","v":0},{"$f":"QU180","v":0},{"$f":"QV180","v":0},{"$f":"QW180","v":0},{"$f":"QX180","v":0},{"$f":"QY180","v":0},{"$f":"QZ180","v":0},{"$f":"RA180","v":0},{"$f":"RB180","v":0},{"$f":"RC180","v":0},{"$f":"RD180","v":0},{"$f":"RE180","v":0},{"$f":"RF180","v":0},{"$f":"RG180","v":0},{"$f":"RH180","v":0},{"$f":"RI180","v":0},{"$f":"RJ180","v":0},{"$f":"RK180","v":0},{"$f":"RL180","v":0},{"$f":"RM180","v":0},{"$f":"RN180","v":0},{"$f":"RO180","v":0},{"$f":"RP180","v":0},{"$f":"RQ180","v":0},{"$f":"RR180","v":0},{"$f":"RS180","v":0},{"$f":"RT180","v":0},{"$f":"RU180","v":0},{"$f":"RV180","v":0},{"$f":"RW180","v":0},{"$f":"RX180","v":0},{"$f":"RY180","v":0},{"$f":"RZ180","v":0},{"$f":"SA180","v":0},{"$f":"SB180","v":0},{"$f":"SC180","v":0},{"$f":"SD180","v":0},{"$f":"SE180","v":0},{"$f":"SF180","v":0},{"$f":"SG180","v":0},{"$f":"SH180","v":0},{"$f":"SI180","v":0},{"$f":"SJ180","v":0},{"$f":"SK180","v":0},{"$f":"SL180","v":0},{"$f":"SM180","v":0},{"$f":"SN180","v":0},{"$f":"SO180","v":0},{"$f":"SP180","v":0},{"$f":"SQ180","v":0},{"$f":"SR180","v":0},{"$f":"SS180","v":0},{"$f":"ST180","v":0},{"$f":"SU180","v":0},{"$f":"SV180","v":0},{"$f":"SW180","v":0},{"$f":"SX180","v":0},{"$f":"SY180","v":0},{"$f":"SZ180","v":0},{"$f":"TA180","v":0},{"$f":"TB180","v":0},{"$f":"TC180","v":0},{"$f":"TD180","v":0},{"$f":"TE180","v":0},{"$f":"TF180","v":0},{"$f":"TG180","v":0},{"$f":"TH180","v":0},{"$f":"TI180","v":0},{"$f":"TJ180","v":0},{"$f":"TK180","v":0},{"$f":"TL180","v":0},{"$f":"TM180","v":0},{"$f":"TN180","v":0},{"$f":"TO180","v":0},{"$f":"TP180","v":0},{"$f":"TQ180","v":0},{"$f":"TR180","v":0},{"$f":"TS180","v":0},{"$f":"TT180","v":0},{"$f":"TU180","v":0},{"$f":"TV180","v":0},{"$f":"TW180","v":0},{"$f":"TX180","v":0},{"$f":"TY180","v":0},{"$f":"TZ180","v":0},{"$f":"UA180","v":0},{"$f":"UB180","v":0},{"$f":"UC180","v":0},{"$f":"UD180","v":0},{"$f":"UE180","v":0},{"$f":"UF180","v":0},{"$f":"UG180","v":0},{"$f":"UH180","v":0},{"$f":"UI180","v":0},{"$f":"UJ180","v":0},{"$f":"UK180","v":0},{"$f":"UL180","v":0},{"$f":"UM180","v":0},{"$f":"UN180","v":0},{"$f":"UO180","v":0},{"$f":"UP180","v":0},{"$f":"UQ180","v":0},{"$f":"UR180","v":0},{"$f":"US180","v":0},{"$f":"UT180","v":0},{"$f":"UU180","v":0},{"$f":"UV180","v":0},{"$f":"UW180","v":0},{"$f":"UX180","v":0},{"$f":"UY180","v":0},{"$f":"UZ180","v":0},{"$f":"VA180","v":0},{"$f":"VB180","v":0},{"$f":"VC180","v":0},{"$f":"VD180","v":0},{"$f":"VE180","v":0},{"$f":"VF180","v":0},{"$f":"VG180","v":0},{"$f":"VH180","v":0},{"$f":"VI180","v":0},{"$f":"VJ180","v":0},{"$f":"VK180","v":0},{"$f":"VL180","v":0},{"$f":"VM180","v":0},{"$f":"VN180","v":0},{"$f":"VO180","v":0},{"$f":"VP180","v":0},{"$f":"VQ180","v":0},{"$f":"VR180","v":0},{"$f":"VS180","v":0},{"$f":"VT180","v":0},{"$f":"VU180","v":0},{"$f":"VV180","v":0},{"$f":"VW180","v":0},{"$f":"VX180","v":0},{"$f":"VY180","v":0},{"$f":"VZ180","v":0},{"$f":"WA180","v":0},{"$f":"WB180","v":0},{"$f":"WC180","v":0},{"$f":"WD180","v":0},{"$f":"WE180","v":0},{"$f":"WF180","v":0},{"$f":"WG180","v":0},{"$f":"WH180","v":0},{"$f":"WI180","v":0},{"$f":"WJ180","v":0},{"$f":"WK180","v":0},{"$f":"WL180","v":0},{"$f":"WM180","v":0},{"$f":"WN180","v":0},{"$f":"WO180","v":0},{"$f":"WP180","v":0},{"$f":"WQ180","v":0},{"$f":"WR180","v":0},{"$f":"WS180","v":0},{"$f":"WT180","v":0},{"$f":"WU180","v":0},{"$f":"WV180","v":0},{"$f":"WW180","v":0},{"$f":"WX180","v":0},{"$f":"WY180","v":0},{"$f":"WZ180","v":0},{"$f":"XA180","v":0},{"$f":"XB180","v":0},{"$f":"XC180","v":0},{"$f":"XD180","v":0},{"$f":"XE180","v":0},{"$f":"XF180","v":0},{"$f":"XG180","v":0},{"$f":"XH180","v":0},{"$f":"XI180","v":0},{"$f":"XJ180","v":0},{"$f":"XK180","v":0},{"$f":"XL180","v":0},{"$f":"XM180","v":0},{"$f":"XN180","v":0},{"$f":"XO180","v":0},{"$f":"XP180","v":0},{"$f":"XQ180","v":0},{"$f":"XR180","v":0},{"$f":"XS180","v":0},{"$f":"XT180","v":0},{"$f":"XU180","v":0},{"$f":"XV180","v":0},{"$f":"XW180","v":0},{"$f":"XX180","v":0},{"$f":"XY180","v":0},{"$f":"XZ180","v":0},{"$f":"YA180","v":0},{"$f":"YB180","v":0},{"$f":"YC180","v":0},{"$f":"YD180","v":0},{"$f":"YE180","v":0},{"$f":"YF180","v":0},{"$f":"YG180","v":0},{"$f":"YH180","v":0},{"$f":"YI180","v":0},{"$f":"YJ180","v":0},{"$f":"YK180","v":0},{"$f":"YL180","v":0},{"$f":"YM180","v":0},{"$f":"YN180","v":0},{"$f":"YO180","v":0},{"$f":"YP180","v":0},{"$f":"YQ180","v":0},{"$f":"YR180","v":0},{"$f":"YS180","v":0},{"$f":"YT180","v":0},{"$f":"YU180","v":0},{"$f":"YV180","v":0},{"$f":"YW180","v":0},{"$f":"YX180","v":0},{"$f":"YY180","v":0},{"$f":"YZ180","v":0},{"$f":"ZA180","v":0},{"$f":"ZB180","v":0},{"$f":"ZC180","v":0},{"$f":"ZD180","v":0},{"$f":"ZE180","v":0},{"$f":"ZF180","v":0},{"$f":"ZG180","v":0},{"$f":"ZH180","v":0},{"$f":"ZI180","v":0},{"$f":"ZJ180","v":0},{"$f":"ZK180","v":0},{"$f":"ZL180","v":0},{"$f":"ZM180","v":0},{"$f":"ZN180","v":0},{"$f":"ZO180","v":0},{"$f":"ZP180","v":0},{"$f":"ZQ180","v":0},{"$f":"ZR180","v":0},{"$f":"ZS180","v":0},{"$f":"ZT180","v":0},{"$f":"ZU180","v":0},{"$f":"ZV180","v":0},{"$f":"ZW180","v":0},{"$f":"ZX180","v":0},{"$f":"ZY180","v":0},{"$f":"ZZ180","v":0},{"$f":"AAA180","v":0},{"$f":"AAB180","v":0},{"$f":"AAC180","v":0},{"$f":"AAD180","v":0},{"$f":"AAE180","v":0},{"$f":"AAF180","v":0},{"$f":"AAG180","v":0},{"$f":"AAH180","v":0},{"$f":"AAI180","v":0},{"$f":"AAJ180","v":0},{"$f":"AAK180","v":0},{"$f":"AAL180","v":0},{"$f":"AAM180","v":0},{"$f":"AAN180","v":0},{"$f":"AAO180","v":0},{"$f":"AAP180","v":0},{"$f":"AAQ180","v":0},{"$f":"AAR180","v":0},{"$f":"AAS180","v":0},{"$f":"AAT180","v":0},{"$f":"AAU180","v":0},{"$f":"AAV180","v":0},{"$f":"AAW180","v":0},{"$f":"AAX180","v":0},{"$f":"AAY180","v":0},{"$f":"AAZ180","v":0},{"$f":"ABA180","v":0},{"$f":"ABB180","v":0},{"$f":"ABC180","v":0},{"$f":"ABD180","v":0},{"$f":"ABE180","v":0},{"$f":"ABF180","v":0},{"$f":"ABG180","v":0},{"$f":"ABH180","v":0},{"$f":"ABI180","v":0},{"$f":"ABJ180","v":0},{"$f":"ABK180","v":0},{"$f":"ABL180","v":0},{"$f":"ABM180","v":0},{"$f":"ABN180","v":0},{"$f":"ABO180","v":0},{"$f":"ABP180","v":0},{"$f":"ABQ180","v":0},{"$f":"ABR180","v":0},{"$f":"ABS180","v":0},{"$f":"ABT180","v":0},{"$f":"ABU180","v":0},{"$f":"ABV180","v":0},{"$f":"ABW180","v":0},{"$f":"ABX180","v":0},{"$f":"ABY180","v":0}]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},{"$f":"L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA177*JA166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM177*LM166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY177*NY166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK177*QK166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW177*SW166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI177*VI166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU177*XU166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG177*AAG166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX169+BX164","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ169+EJ164","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,3846.9892527562924,{"$f":"GV169+GV164","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH169+JH164","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT169+LT164","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF169+OF164","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX187-BX188-BX189","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ187-EJ188-EJ189","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV187-GV188-GV189","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,{"$f":"JA187-JA188-JA189","v":3300.548374182049},3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,3357.9519965483396,3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,{"$f":"LM187-LM188-LM189","v":9219.8877884467529},8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,9380.2414318011597,9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,{"$f":"NY187-NY188-NY189","v":10794.209277566271},10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,9670.4635858255988,11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK187-QK188-QK189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW187-SW188-SW189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI187-VI188-VI189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU187-XU188-XU189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG187-AAG188-AAG189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JA190,0)","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,{"$f":"MAX(-LM190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-NY190,0)","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,{"$f":"MAX(-QK190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-SW190,0)","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,{"$f":"MAX(-VI190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-XU190,0)","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,{"$f":"MAX(-AAG190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JA190,0),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,{"$f":"MIN(MAX(LM190,0),LM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(NY190,0),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,{"$f":"MIN(MAX(QK190,0),QK177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(SW190,0),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,{"$f":"MIN(MAX(VI190,0),VI177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(XU190,0),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,{"$f":"MIN(MAX(AAG190,0),AAG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX190+BX191-BX192","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ190+EJ191-EJ192","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV190+GV191-GV192","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,{"$f":"JA190+JA191-JA192","v":3300.548374182049},3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,3357.9519965483396,3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,{"$f":"LM190+LM191-LM192","v":9219.8877884467529},8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,9380.2414318011597,9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,{"$f":"NY190+NY191-NY192","v":10794.209277566271},10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,9670.4635858255988,11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK190+QK191-QK192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW190+SW191-SW192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI190+VI191-VI192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU190+XU191-XU192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG190+AAG191-AAG192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":1626414.8845614933},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX193-BX152","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ193-EJ152","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV193-GV152","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,3300.548374182049,3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,{"$f":"JH193-JH152","v":3357.9519965483396},3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,9219.8877884467529,8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,{"$f":"LT193-LT152","v":9380.2414318011597},9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,10794.209277566271,10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,{"$f":"OF193-OF152","v":9670.4635858255988},11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.5470067633465368E-2},{"$f":"(1+F198)^months-1","v":0.20227971050731908},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1059513071900469E-3},{"$f":"(1+F200)^months-1","v":3.7914751434153793E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX188+BX189-BX191+BX192-BX151","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,3846.9892527562924,{"$f":"GV188+GV189-GV191+GV192-GV151","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH188+JH189-JH191+JH192-JH151","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30",{"$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",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},{"$f":"L203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Template Model'!E1)","v":"Project 2 - Wind "},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},"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",{"$f":"BX220","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ220","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",{"$f":"GV220","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31",{"$f":"JA220","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",{"$f":"LM220","v":"2051-03-31"},"2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30",{"$f":"NY220","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"QK220","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"},{"$f":"SW220","v":{"$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":"VI220","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"},{"$f":"XU220","v":{"$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":"AAG220","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,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"XU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BW238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EI238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GU238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"IZ238","v":726148.5056019125},{"$f":"JA238","v":726148.5056019125},{"$f":"JB238","v":726148.5056019125},{"$f":"JC238","v":726148.5056019125},{"$f":"JD238","v":726148.5056019125},{"$f":"JE238","v":726148.5056019125},{"$f":"JF238","v":726148.5056019125},{"$f":"JG238","v":726148.5056019125},{"$f":"JH238","v":726148.5056019125},{"$f":"JI238","v":726148.5056019125},{"$f":"JJ238","v":726148.5056019125},{"$f":"JK238","v":726148.5056019125},{"$f":"JL238","v":726148.5056019125},{"$f":"JM238","v":726148.5056019125},{"$f":"JN238","v":726148.5056019125},{"$f":"JO238","v":726148.5056019125},{"$f":"JP238","v":726148.5056019125},{"$f":"JQ238","v":726148.5056019125},{"$f":"JR238","v":726148.5056019125},{"$f":"JS238","v":726148.5056019125},{"$f":"JT238","v":726148.5056019125},{"$f":"JU238","v":726148.5056019125},{"$f":"JV238","v":726148.5056019125},{"$f":"JW238","v":726148.5056019125},{"$f":"JX238","v":726148.5056019125},{"$f":"JY238","v":726148.5056019125},{"$f":"JZ238","v":726148.5056019125},{"$f":"KA238","v":726148.5056019125},{"$f":"KB238","v":726148.5056019125},{"$f":"KC238","v":726148.5056019125},{"$f":"KD238","v":726148.5056019125},{"$f":"KE238","v":726148.5056019125},{"$f":"KF238","v":726148.5056019125},{"$f":"KG238","v":726148.5056019125},{"$f":"KH238","v":726148.5056019125},{"$f":"KI238","v":726148.5056019125},{"$f":"KJ238","v":726148.5056019125},{"$f":"KK238","v":726148.5056019125},{"$f":"KL238","v":726148.5056019125},{"$f":"KM238","v":726148.5056019125},{"$f":"KN238","v":726148.5056019125},{"$f":"KO238","v":726148.5056019125},{"$f":"KP238","v":726148.5056019125},{"$f":"KQ238","v":726148.5056019125},{"$f":"KR238","v":726148.5056019125},{"$f":"KS238","v":726148.5056019125},{"$f":"KT238","v":726148.5056019125},{"$f":"KU238","v":726148.5056019125},{"$f":"KV238","v":726148.5056019125},{"$f":"KW238","v":726148.5056019125},{"$f":"KX238","v":726148.5056019125},{"$f":"KY238","v":726148.5056019125},{"$f":"KZ238","v":726148.5056019125},{"$f":"LA238","v":726148.5056019125},{"$f":"LB238","v":726148.5056019125},{"$f":"LC238","v":726148.5056019125},{"$f":"LD238","v":726148.5056019125},{"$f":"LE238","v":726148.5056019125},{"$f":"LF238","v":726148.5056019125},{"$f":"LG238","v":726148.5056019125},{"$f":"LH238","v":726148.5056019125},{"$f":"LI238","v":726148.5056019125},{"$f":"LJ238","v":726148.5056019125},{"$f":"LK238","v":726148.5056019125},{"$f":"LL238","v":726148.5056019125},{"$f":"LM238","v":726148.5056019125},{"$f":"LN238","v":726148.5056019125},{"$f":"LO238","v":726148.5056019125},{"$f":"LP238","v":726148.5056019125},{"$f":"LQ238","v":726148.5056019125},{"$f":"LR238","v":726148.5056019125},{"$f":"LS238","v":726148.5056019125},{"$f":"LT238","v":726148.5056019125},{"$f":"LU238","v":726148.5056019125},{"$f":"LV238","v":726148.5056019125},{"$f":"LW238","v":726148.5056019125},{"$f":"LX238","v":726148.5056019125},{"$f":"LY238","v":726148.5056019125},{"$f":"LZ238","v":726148.5056019125},{"$f":"MA238","v":726148.5056019125},{"$f":"MB238","v":726148.5056019125},{"$f":"MC238","v":726148.5056019125},{"$f":"MD238","v":726148.5056019125},{"$f":"ME238","v":726148.5056019125},{"$f":"MF238","v":726148.5056019125},{"$f":"MG238","v":726148.5056019125},{"$f":"MH238","v":726148.5056019125},{"$f":"MI238","v":726148.5056019125},{"$f":"MJ238","v":726148.5056019125},{"$f":"MK238","v":726148.5056019125},{"$f":"ML238","v":726148.5056019125},{"$f":"MM238","v":726148.5056019125},{"$f":"MN238","v":726148.5056019125},{"$f":"MO238","v":726148.5056019125},{"$f":"MP238","v":726148.5056019125},{"$f":"MQ238","v":726148.5056019125},{"$f":"MR238","v":726148.5056019125},{"$f":"MS238","v":726148.5056019125},{"$f":"MT238","v":726148.5056019125},{"$f":"MU238","v":726148.5056019125},{"$f":"MV238","v":726148.5056019125},{"$f":"MW238","v":726148.5056019125},{"$f":"MX238","v":726148.5056019125},{"$f":"MY238","v":726148.5056019125},{"$f":"MZ238","v":726148.5056019125},{"$f":"NA238","v":726148.5056019125},{"$f":"NB238","v":726148.5056019125},{"$f":"NC238","v":726148.5056019125},{"$f":"ND238","v":726148.5056019125},{"$f":"NE238","v":726148.5056019125},{"$f":"NF238","v":726148.5056019125},{"$f":"NG238","v":726148.5056019125},{"$f":"NH238","v":726148.5056019125},{"$f":"NI238","v":726148.5056019125},{"$f":"NJ238","v":726148.5056019125},{"$f":"NK238","v":726148.5056019125},{"$f":"NL238","v":726148.5056019125},{"$f":"NM238","v":726148.5056019125},{"$f":"NN238","v":726148.5056019125},{"$f":"NO238","v":726148.5056019125},{"$f":"NP238","v":726148.5056019125},{"$f":"NQ238","v":726148.5056019125},{"$f":"NR238","v":726148.5056019125},{"$f":"NS238","v":726148.5056019125},{"$f":"NT238","v":726148.5056019125},{"$f":"NU238","v":726148.5056019125},{"$f":"NV238","v":726148.5056019125},{"$f":"NW238","v":726148.5056019125},{"$f":"NX238","v":726148.5056019125},{"$f":"NY238","v":726148.5056019125},{"$f":"NZ238","v":726148.5056019125},{"$f":"OA238","v":726148.5056019125},{"$f":"OB238","v":726148.5056019125},{"$f":"OC238","v":726148.5056019125},{"$f":"OD238","v":726148.5056019125},{"$f":"OE238","v":726148.5056019125},{"$f":"OF238","v":726148.5056019125},{"$f":"OG238","v":726148.5056019125},{"$f":"OH238","v":726148.5056019125},{"$f":"OI238","v":726148.5056019125},{"$f":"OJ238","v":726148.5056019125},{"$f":"OK238","v":726148.5056019125},{"$f":"OL238","v":726148.5056019125},{"$f":"OM238","v":726148.5056019125},{"$f":"ON238","v":726148.5056019125},{"$f":"OO238","v":726148.5056019125},{"$f":"OP238","v":726148.5056019125},{"$f":"OQ238","v":726148.5056019125},{"$f":"OR238","v":726148.5056019125},{"$f":"OS238","v":726148.5056019125},{"$f":"OT238","v":726148.5056019125},{"$f":"OU238","v":726148.5056019125},{"$f":"OV238","v":726148.5056019125},{"$f":"OW238","v":726148.5056019125},{"$f":"OX238","v":726148.5056019125},{"$f":"OY238","v":726148.5056019125},{"$f":"OZ238","v":726148.5056019125},{"$f":"PA238","v":726148.5056019125},{"$f":"PB238","v":726148.5056019125},{"$f":"PC238","v":726148.5056019125},{"$f":"PD238","v":726148.5056019125},{"$f":"PE238","v":726148.5056019125},{"$f":"PF238","v":726148.5056019125},{"$f":"PG238","v":726148.5056019125},{"$f":"PH238","v":726148.5056019125},{"$f":"PI238","v":726148.5056019125},{"$f":"PJ238","v":726148.5056019125},{"$f":"PK238","v":726148.5056019125},{"$f":"PL238","v":726148.5056019125},{"$f":"PM238","v":726148.5056019125},{"$f":"PN238","v":726148.5056019125},{"$f":"PO238","v":726148.5056019125},{"$f":"PP238","v":726148.5056019125},{"$f":"PQ238","v":726148.5056019125},{"$f":"PR238","v":726148.5056019125},{"$f":"PS238","v":726148.5056019125},{"$f":"PT238","v":726148.5056019125},{"$f":"PU238","v":726148.5056019125},{"$f":"PV238","v":726148.5056019125},{"$f":"PW238","v":726148.5056019125},{"$f":"PX238","v":726148.5056019125},{"$f":"PY238","v":726148.5056019125},{"$f":"PZ238","v":726148.5056019125},{"$f":"QA238","v":726148.5056019125},{"$f":"QB238","v":726148.5056019125},{"$f":"QC238","v":726148.5056019125},{"$f":"QD238","v":726148.5056019125},{"$f":"QE238","v":726148.5056019125},{"$f":"QF238","v":726148.5056019125},{"$f":"QG238","v":726148.5056019125},{"$f":"QH238","v":726148.5056019125},{"$f":"QI238","v":726148.5056019125},{"$f":"QJ238","v":726148.5056019125},{"$f":"QK238","v":726148.5056019125},{"$f":"QL238","v":726148.5056019125},{"$f":"QM238","v":726148.5056019125},{"$f":"QN238","v":726148.5056019125},{"$f":"QO238","v":726148.5056019125},{"$f":"QP238","v":726148.5056019125},{"$f":"QQ238","v":726148.5056019125},{"$f":"QR238","v":726148.5056019125},{"$f":"QS238","v":726148.5056019125},{"$f":"QT238","v":726148.5056019125},{"$f":"QU238","v":726148.5056019125},{"$f":"QV238","v":726148.5056019125},{"$f":"QW238","v":726148.5056019125},{"$f":"QX238","v":726148.5056019125},{"$f":"QY238","v":726148.5056019125},{"$f":"QZ238","v":726148.5056019125},{"$f":"RA238","v":726148.5056019125},{"$f":"RB238","v":726148.5056019125},{"$f":"RC238","v":726148.5056019125},{"$f":"RD238","v":726148.5056019125},{"$f":"RE238","v":726148.5056019125},{"$f":"RF238","v":726148.5056019125},{"$f":"RG238","v":726148.5056019125},{"$f":"RH238","v":726148.5056019125},{"$f":"RI238","v":726148.5056019125},{"$f":"RJ238","v":726148.5056019125},{"$f":"RK238","v":726148.5056019125},{"$f":"RL238","v":726148.5056019125},{"$f":"RM238","v":726148.5056019125},{"$f":"RN238","v":726148.5056019125},{"$f":"RO238","v":726148.5056019125},{"$f":"RP238","v":726148.5056019125},{"$f":"RQ238","v":726148.5056019125},{"$f":"RR238","v":726148.5056019125},{"$f":"RS238","v":726148.5056019125},{"$f":"RT238","v":726148.5056019125},{"$f":"RU238","v":726148.5056019125},{"$f":"RV238","v":726148.5056019125},{"$f":"RW238","v":726148.5056019125},{"$f":"RX238","v":726148.5056019125},{"$f":"RY238","v":726148.5056019125},{"$f":"RZ238","v":726148.5056019125},{"$f":"SA238","v":726148.5056019125},{"$f":"SB238","v":726148.5056019125},{"$f":"SC238","v":726148.5056019125},{"$f":"SD238","v":726148.5056019125},{"$f":"SE238","v":726148.5056019125},{"$f":"SF238","v":726148.5056019125},{"$f":"SG238","v":726148.5056019125},{"$f":"SH238","v":726148.5056019125},{"$f":"SI238","v":726148.5056019125},{"$f":"SJ238","v":726148.5056019125},{"$f":"SK238","v":726148.5056019125},{"$f":"SL238","v":726148.5056019125},{"$f":"SM238","v":726148.5056019125},{"$f":"SN238","v":726148.5056019125},{"$f":"SO238","v":726148.5056019125},{"$f":"SP238","v":726148.5056019125},{"$f":"SQ238","v":726148.5056019125},{"$f":"SR238","v":726148.5056019125},{"$f":"SS238","v":726148.5056019125},{"$f":"ST238","v":726148.5056019125},{"$f":"SU238","v":726148.5056019125},{"$f":"SV238","v":726148.5056019125},{"$f":"SW238","v":726148.5056019125},{"$f":"SX238","v":726148.5056019125},{"$f":"SY238","v":726148.5056019125},{"$f":"SZ238","v":726148.5056019125},{"$f":"TA238","v":726148.5056019125},{"$f":"TB238","v":726148.5056019125},{"$f":"TC238","v":726148.5056019125},{"$f":"TD238","v":726148.5056019125},{"$f":"TE238","v":726148.5056019125},{"$f":"TF238","v":726148.5056019125},{"$f":"TG238","v":726148.5056019125},{"$f":"TH238","v":726148.5056019125},{"$f":"TI238","v":726148.5056019125},{"$f":"TJ238","v":726148.5056019125},{"$f":"TK238","v":726148.5056019125},{"$f":"TL238","v":726148.5056019125},{"$f":"TM238","v":726148.5056019125},{"$f":"TN238","v":726148.5056019125},{"$f":"TO238","v":726148.5056019125},{"$f":"TP238","v":726148.5056019125},{"$f":"TQ238","v":726148.5056019125},{"$f":"TR238","v":726148.5056019125},{"$f":"TS238","v":726148.5056019125},{"$f":"TT238","v":726148.5056019125},{"$f":"TU238","v":726148.5056019125},{"$f":"TV238","v":726148.5056019125},{"$f":"TW238","v":726148.5056019125},{"$f":"TX238","v":726148.5056019125},{"$f":"TY238","v":726148.5056019125},{"$f":"TZ238","v":726148.5056019125},{"$f":"UA238","v":726148.5056019125},{"$f":"UB238","v":726148.5056019125},{"$f":"UC238","v":726148.5056019125},{"$f":"UD238","v":726148.5056019125},{"$f":"UE238","v":726148.5056019125},{"$f":"UF238","v":726148.5056019125},{"$f":"UG238","v":726148.5056019125},{"$f":"UH238","v":726148.5056019125},{"$f":"UI238","v":726148.5056019125},{"$f":"UJ238","v":726148.5056019125},{"$f":"UK238","v":726148.5056019125},{"$f":"UL238","v":726148.5056019125},{"$f":"UM238","v":726148.5056019125},{"$f":"UN238","v":726148.5056019125},{"$f":"UO238","v":726148.5056019125},{"$f":"UP238","v":726148.5056019125},{"$f":"UQ238","v":726148.5056019125},{"$f":"UR238","v":726148.5056019125},{"$f":"US238","v":726148.5056019125},{"$f":"UT238","v":726148.5056019125},{"$f":"UU238","v":726148.5056019125},{"$f":"UV238","v":726148.5056019125},{"$f":"UW238","v":726148.5056019125},{"$f":"UX238","v":726148.5056019125},{"$f":"UY238","v":726148.5056019125},{"$f":"UZ238","v":726148.5056019125},{"$f":"VA238","v":726148.5056019125},{"$f":"VB238","v":726148.5056019125},{"$f":"VC238","v":726148.5056019125},{"$f":"VD238","v":726148.5056019125},{"$f":"VE238","v":726148.5056019125},{"$f":"VF238","v":726148.5056019125},{"$f":"VG238","v":726148.5056019125},{"$f":"VH238","v":726148.5056019125},{"$f":"VI238","v":726148.5056019125},{"$f":"VJ238","v":726148.5056019125},{"$f":"VK238","v":726148.5056019125},{"$f":"VL238","v":726148.5056019125},{"$f":"VM238","v":726148.5056019125},{"$f":"VN238","v":726148.5056019125},{"$f":"VO238","v":726148.5056019125},{"$f":"VP238","v":726148.5056019125},{"$f":"VQ238","v":726148.5056019125},{"$f":"VR238","v":726148.5056019125},{"$f":"VS238","v":726148.5056019125},{"$f":"VT238","v":726148.5056019125},{"$f":"VU238","v":726148.5056019125},{"$f":"VV238","v":726148.5056019125},{"$f":"VW238","v":726148.5056019125},{"$f":"VX238","v":726148.5056019125},{"$f":"VY238","v":726148.5056019125},{"$f":"VZ238","v":726148.5056019125},{"$f":"WA238","v":726148.5056019125},{"$f":"WB238","v":726148.5056019125},{"$f":"WC238","v":726148.5056019125},{"$f":"WD238","v":726148.5056019125},{"$f":"WE238","v":726148.5056019125},{"$f":"WF238","v":726148.5056019125},{"$f":"WG238","v":726148.5056019125},{"$f":"WH238","v":726148.5056019125},{"$f":"WI238","v":726148.5056019125},{"$f":"WJ238","v":726148.5056019125},{"$f":"WK238","v":726148.5056019125},{"$f":"WL238","v":726148.5056019125},{"$f":"WM238","v":726148.5056019125},{"$f":"WN238","v":726148.5056019125},{"$f":"WO238","v":726148.5056019125},{"$f":"WP238","v":726148.5056019125},{"$f":"WQ238","v":726148.5056019125},{"$f":"WR238","v":726148.5056019125},{"$f":"WS238","v":726148.5056019125},{"$f":"WT238","v":726148.5056019125},{"$f":"WU238","v":726148.5056019125},{"$f":"WV238","v":726148.5056019125},{"$f":"WW238","v":726148.5056019125},{"$f":"WX238","v":726148.5056019125},{"$f":"WY238","v":726148.5056019125},{"$f":"WZ238","v":726148.5056019125},{"$f":"XA238","v":726148.5056019125},{"$f":"XB238","v":726148.5056019125},{"$f":"XC238","v":726148.5056019125},{"$f":"XD238","v":726148.5056019125},{"$f":"XE238","v":726148.5056019125},{"$f":"XF238","v":726148.5056019125},{"$f":"XG238","v":726148.5056019125},{"$f":"XH238","v":726148.5056019125},{"$f":"XI238","v":726148.5056019125},{"$f":"XJ238","v":726148.5056019125},{"$f":"XK238","v":726148.5056019125},{"$f":"XL238","v":726148.5056019125},{"$f":"XM238","v":726148.5056019125},{"$f":"XN238","v":726148.5056019125},{"$f":"XO238","v":726148.5056019125},{"$f":"XP238","v":726148.5056019125},{"$f":"XQ238","v":726148.5056019125},{"$f":"XR238","v":726148.5056019125},{"$f":"XS238","v":726148.5056019125},{"$f":"XT238","v":726148.5056019125},{"$f":"XU238","v":726148.5056019125},{"$f":"XV238","v":726148.5056019125},{"$f":"XW238","v":726148.5056019125},{"$f":"XX238","v":726148.5056019125},{"$f":"XY238","v":726148.5056019125},{"$f":"XZ238","v":726148.5056019125},{"$f":"YA238","v":726148.5056019125},{"$f":"YB238","v":726148.5056019125},{"$f":"YC238","v":726148.5056019125},{"$f":"YD238","v":726148.5056019125},{"$f":"YE238","v":726148.5056019125},{"$f":"YF238","v":726148.5056019125},{"$f":"YG238","v":726148.5056019125},{"$f":"YH238","v":726148.5056019125},{"$f":"YI238","v":726148.5056019125},{"$f":"YJ238","v":726148.5056019125},{"$f":"YK238","v":726148.5056019125},{"$f":"YL238","v":726148.5056019125},{"$f":"YM238","v":726148.5056019125},{"$f":"YN238","v":726148.5056019125},{"$f":"YO238","v":726148.5056019125},{"$f":"YP238","v":726148.5056019125},{"$f":"YQ238","v":726148.5056019125},{"$f":"YR238","v":726148.5056019125},{"$f":"YS238","v":726148.5056019125},{"$f":"YT238","v":726148.5056019125},{"$f":"YU238","v":726148.5056019125},{"$f":"YV238","v":726148.5056019125},{"$f":"YW238","v":726148.5056019125},{"$f":"YX238","v":726148.5056019125},{"$f":"YY238","v":726148.5056019125},{"$f":"YZ238","v":726148.5056019125},{"$f":"ZA238","v":726148.5056019125},{"$f":"ZB238","v":726148.5056019125},{"$f":"ZC238","v":726148.5056019125},{"$f":"ZD238","v":726148.5056019125},{"$f":"ZE238","v":726148.5056019125},{"$f":"ZF238","v":726148.5056019125},{"$f":"ZG238","v":726148.5056019125},{"$f":"ZH238","v":726148.5056019125},{"$f":"ZI238","v":726148.5056019125},{"$f":"ZJ238","v":726148.5056019125},{"$f":"ZK238","v":726148.5056019125},{"$f":"ZL238","v":726148.5056019125},{"$f":"ZM238","v":726148.5056019125},{"$f":"ZN238","v":726148.5056019125},{"$f":"ZO238","v":726148.5056019125},{"$f":"ZP238","v":726148.5056019125},{"$f":"ZQ238","v":726148.5056019125},{"$f":"ZR238","v":726148.5056019125},{"$f":"ZS238","v":726148.5056019125},{"$f":"ZT238","v":726148.5056019125},{"$f":"ZU238","v":726148.5056019125},{"$f":"ZV238","v":726148.5056019125},{"$f":"ZW238","v":726148.5056019125},{"$f":"ZX238","v":726148.5056019125},{"$f":"ZY238","v":726148.5056019125},{"$f":"ZZ238","v":726148.5056019125},{"$f":"AAA238","v":726148.5056019125},{"$f":"AAB238","v":726148.5056019125},{"$f":"AAC238","v":726148.5056019125},{"$f":"AAD238","v":726148.5056019125},{"$f":"AAE238","v":726148.5056019125},{"$f":"AAF238","v":726148.5056019125},{"$f":"AAG238","v":726148.5056019125},{"$f":"AAH238","v":726148.5056019125},{"$f":"AAI238","v":726148.5056019125},{"$f":"AAJ238","v":726148.5056019125},{"$f":"AAK238","v":726148.5056019125},{"$f":"AAL238","v":726148.5056019125},{"$f":"AAM238","v":726148.5056019125},{"$f":"AAN238","v":726148.5056019125},{"$f":"AAO238","v":726148.5056019125},{"$f":"AAP238","v":726148.5056019125},{"$f":"AAQ238","v":726148.5056019125},{"$f":"AAR238","v":726148.5056019125},{"$f":"AAS238","v":726148.5056019125},{"$f":"AAT238","v":726148.5056019125},{"$f":"AAU238","v":726148.5056019125},{"$f":"AAV238","v":726148.5056019125},{"$f":"AAW238","v":726148.5056019125},{"$f":"AAX238","v":726148.5056019125},{"$f":"AAY238","v":726148.5056019125},{"$f":"AAZ238","v":726148.5056019125},{"$f":"ABA238","v":726148.5056019125},{"$f":"ABB238","v":726148.5056019125},{"$f":"ABC238","v":726148.5056019125},{"$f":"ABD238","v":726148.5056019125},{"$f":"ABE238","v":726148.5056019125},{"$f":"ABF238","v":726148.5056019125},{"$f":"ABG238","v":726148.5056019125},{"$f":"ABH238","v":726148.5056019125},{"$f":"ABI238","v":726148.5056019125},{"$f":"ABJ238","v":726148.5056019125},{"$f":"ABK238","v":726148.5056019125},{"$f":"ABL238","v":726148.5056019125},{"$f":"ABM238","v":726148.5056019125},{"$f":"ABN238","v":726148.5056019125},{"$f":"ABO238","v":726148.5056019125},{"$f":"ABP238","v":726148.5056019125},{"$f":"ABQ238","v":726148.5056019125},{"$f":"ABR238","v":726148.5056019125},{"$f":"ABS238","v":726148.5056019125},{"$f":"ABT238","v":726148.5056019125},{"$f":"ABU238","v":726148.5056019125},{"$f":"ABV238","v":726148.5056019125},{"$f":"ABW238","v":726148.5056019125},{"$f":"ABX238","v":726148.5056019125},{"$f":"ABY238","v":726148.5056019125}]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(BX235:BX237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(EJ235:EJ237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(GV235:GV237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(JA235:JA237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(LM235:LM237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(NY235:NY237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(QK235:QK237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(SW235:SW237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(VI235:VI237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(XU235:XU237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(AAG235:AAG237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"BW240+BX6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"EI240+EJ6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"GU240+GV6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"JG240+JH6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"LS240+LT6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"OE240+OF6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"QQ240+QR6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"TC240+TD6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"VO240+VP6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"YA240+YB6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AAM240+AAN6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":18},{"$f":"LOOKUP(F241,240:240,238:238)","v":726148.5056019125}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,9001.4256933628476,13662.17375524962,18186.719961679388,22940.521783730634,27557.9857094781,32406.378177753541,37303.355185165012,41878.302628595811,46870.810546008688,51726.668596247,56817.705057624429,61771.982792082075,66963.170733906823,72205.768584076941,77311.465287033512,82656.707986992216,87864.961514493261,93314.536649698275,98817.645619155141,103801.51015254793,109408.61596653995,114878.5338363757,120594.27417591115,126172.76922920988,131998.92570552489,137881.70621608882,143627.17850681487,149623.11148493714,155481.70249180839,161592.64041576022,167762.53285544767,173401.44741999148,179686.17384903922,{"$f":"BV247","v":185833.49971823103},192237.95565835974,198505.01201445714,205031.15306158073,211619.64088647658,218070.756099044,224783.93174157102,231359.76238152629,238199.65911962863,245104.45956992998,251466.56540081374,258498.10232052373,265392.39405567438,272555.83992888033,279582.10741952463,286879.608607943,294245.73697547521,301474.81533922721,308978.29378055222,316344.81901260983,323987.87904067663,331702.37144364527,339071.29512033571,346927.19449455483,354646.43125586695,362647.63271687966,370512.31266757898,378661.17211495317,386885.56318917579,394973.67551855714,403349.3400980428,411588.90073997894,420118.28807642829,428726.28489132778,436768.36484205379,445530.54739242379,454157.105560884,463079.26484703762,471866.0241238178,480950.74540161144,490118.56165395619,499151.34878608736,508485.69362185587,517685.27150039916,527188.83250092785,536778.86473726702,545791.54824350681,555551.52555745014,565177.44070372207,575113.49909058772,584915.81303140405,595030.78920419991,605237.15871469665,615310.29822648223,625699.93699012906,635956.70577037579,646532.56266028865,657203.51627729076,667285.87826805387,678144.0770121417,688870.36277732521,699922.31441603869,710842.77525523026,722091.59218250425,{"$f":"EH247","v":733440.90661382955},744659.40526043775,756210.35837165371,767630.96513275511,779386.7922564419,791247.17887765262,802742.97170769423,814811.39337314561,826750.72143349587,839032.31402955123,851185.35210869333,863683.53068665497,876292.20854733023,888773.1865357752,901603.68695144181,914307.0793111159,927362.95210129768,940533.77982305305,953094.34528068418,966492.27914620412,979764.6591649378,993397.04101616761,1006904.5383050998,1020775.1145658278,1034767.1474554961,1048635.3503994762,1062871.3213698091,1076984.1904244681,1091467.9936157758,1106078.1400500902,1120067.716848653,1134927.844902542,1149666.7760580115,1164784.6949065563,1179782.2311802625,1195162.0505185137,1210675.3455916618,1226069.5353992681,1241851.0305156384,1257514.3000590298,1273568.2668211167,1289761.0683422922,1305323.451025197,1321791.3365662037,1338143.2920602316,1354894.5758484553,1371530.9052894914,1388570.095253109,1405755.9439816461,1422828.3633712647,1440309.0271789466,1457677.3100049086,1475457.4742801087,1493390.1741780017,1510947.6405785973,1529184.9948907439,1547312.7134728783,1565861.5872900514,1584301.9806689511,1603167.3189508223,1622193.7909331541,1641113.5830638339,1660464.097098853,1679709.1672587239,{"$f":"GT247","v":1699388.8628301795},1719236.1371998815,1738435.0446784494,1758615.2012366797,1778693.1265488684,1799215.6172418417,1819637.2311326736,1840507.479516001,1861554.7206838084,1882503.1911502923,1903906.4998442172,1925212.4817849842,1946977.4947673799,1968926.5678713305,1990219.3647957249,2012534.4784218329,2034756.0131230808,2057447.2592167435,2080046.5017340244,2103119.8284812602,2126387.5403706138,2149565.6935870335,2173224.5986117749,2196795.6195141859,2220851.8995424742,2245110.3140942706,2268705.4129560301,2293366.2437089547,2317943.5315137063,2343017.5638013417,2368009.873312226,2393503.6304048514,2419210.8457022705,2444839.1585299307,2470976.0909158126,2497036.0508669252,2523609.4797337949,2550404.8637761972,2576828.5794012542,2604068.5632029301,2631236.5904936115,2658930.4653041679,2686554.4751613638,2714709.3951722803,2743098.7067565275,2771421.3897436527,2800282.7039997666,2829079.6028088676,2858420.3546648538,2888004.8151908596,2916915.0524739982,2946985.6390297674,2976997.5368488166,3007566.6022788198,3038079.3705738257,3069154.7601081524,3100487.4776775572,3131767.5943666105,{"$f":"IZ247","v":3163618.6506312224},{"$f":"JA247","v":3195419.6320885597},{"$f":"JB247","v":3227797.1799700269},{"$f":"JC247","v":3260442.2712054471},{"$f":"JD247","v":3292409.5625251653},{"$f":"JE247","v":3325588.7911907621},{"$f":"JF247","v":3358724.4766006568},{"$f":"JG247","v":3392451.0803259243},{"$f":"JH247","v":3426136.8642036729},{"$f":"JI247","v":3460419.4456849587},{"$f":"JJ247","v":3494984.5053026541},{"$f":"JK247","v":3529512.9498225655},{"$f":"JL247","v":3564647.1604862115},{"$f":"JM247","v":3599747.6280822828},{"$f":"JN247","v":3635459.9297211086},{"$f":"JO247","v":3671465.909329325},{"$f":"JP247","v":3706792.0020830622},{"$f":"JQ247","v":3743384.7771686641},{"$f":"JR247","v":3779951.2304446027},{"$f":"JS247","v":3817144.9992865771},{"$f":"JT247","v":3854315.536431964},{"$f":"JU247","v":3892119.7319965023},{"$f":"JV247","v":3930233.9821745944},{"$f":"JW247","v":3968329.7672934192},{"$f":"JX247","v":4007068.8875115225},{"$f":"JY247","v":4045792.7969510094},{"$f":"JZ247","v":4085166.5897839046},{"$f":"KA247","v":4124862.7161503835},{"$f":"KB247","v":4164213.603114815},{"$f":"KC247","v":4204556.8436847162},{"$f":"KD247","v":4244893.297344137},{"$f":"KE247","v":4285896.3663144968},{"$f":"KF247","v":4326896.1438328838},{"$f":"KG247","v":4368569.3848383836},{"$f":"KH247","v":4410582.9367426028},{"$f":"KI247","v":4452598.5848346865},{"$f":"KJ247","v":4495298.1450602217},{"$f":"KK247","v":4538003.4781868169},{"$f":"KL247","v":4581399.7954825545},{"$f":"KM247","v":4625149.8861213373},{"$f":"KN247","v":4668221.2185927555},{"$f":"KO247","v":4712679.2340357769},{"$f":"KP247","v":4757152.5127427531},{"$f":"KQ247","v":4802334.8295077235},{"$f":"KR247","v":4847536.3521772632},{"$f":"KS247","v":4893454.3114674129},{"$f":"KT247","v":4939745.7346674036},{"$f":"KU247","v":4986062.4364169883},{"$f":"KV247","v":5033106.8642789507},{"$f":"KW247","v":5080180.713339976},{"$f":"KX247","v":5127989.9310698546},{"$f":"KY247","v":5176187.3715594662},{"$f":"KZ247","v":5223709.7099835034},{"$f":"LA247","v":5272684.5347448094},{"$f":"LB247","v":5321699.4689842314},{"$f":"LC247","v":5371469.287600169},{"$f":"LD247","v":5421283.6517668413},{"$f":"LE247","v":5471860.898856692},{"$f":"LF247","v":5522847.9581662742},{"$f":"LG247","v":5573886.3914280469},{"$f":"LH247","v":5625699.9137612805},{"$f":"LI247","v":5677569.466722264},{"$f":"LJ247","v":5730222.3733206782},{"$f":"LK247","v":5783301.2718962058},{"$f":"LL247","v":5835711.1380267087},{"$f":"LM247","v":5889643.5894485535},{"$f":"LN247","v":5943644.0812235111},{"$f":"LO247","v":5998449.0362807345},{"$f":"LP247","v":6053327.0119824978},{"$f":"LQ247","v":6109018.1037562983},{"$f":"LR247","v":6165158.8583046356},{"$f":"LS247","v":6221380.295344363},{"$f":"LT247","v":6278428.0541984225},{"$f":"LU247","v":6335561.719049952},{"$f":"LV247","v":6393530.6486216402},{"$f":"LW247","v":6451966.9780812217},{"$f":"LX247","v":6510120.1497234274},{"$f":"LY247","v":6569496.4439186342},{"$f":"LZ247","v":6628972.1330581084},{"$f":"MA247","v":6689305.9573547086},{"$f":"MB247","v":6749744.7572082356},{"$f":"MC247","v":6811051.0589596843},{"$f":"MD247","v":6872850.7355105998},{"$f":"ME247","v":6934763.9687279975},{"$f":"MF247","v":6997559.0004473422},{"$f":"MG247","v":7060473.4374978682},{"$f":"MH247","v":7124279.3562860163},{"$f":"MI247","v":7188598.0947718937},{"$f":"MJ247","v":7252268.4080386274},{"$f":"MK247","v":7317615.8534095157},{"$f":"ML247","v":7383097.7778279763},{"$f":"MM247","v":7449495.9296771279},{"$f":"MN247","v":7516034.802417188},{"$f":"MO247","v":7583500.0479267901},{"$f":"MP247","v":7651506.5669554695},{"$f":"MQ247","v":7719663.4004153954},{"$f":"MR247","v":7788762.0929292096},{"$f":"MS247","v":7858017.6370209977},{"$f":"MT247","v":7928225.5308522256},{"$f":"MU247","v":7998996.0139726102},{"$f":"MV247","v":8069133.2675717846},{"$f":"MW247","v":8141032.8811653163},{"$f":"MX247","v":8213106.1896115169},{"$f":"MY247","v":8286158.6633011932},{"$f":"MZ247","v":8359391.8021198725},{"$f":"NA247","v":8433615.1012051851},{"$f":"NB247","v":8508432.1841288731},{"$f":"NC247","v":8583440.6409433316},{"$f":"ND247","v":8659456.0426520817},{"$f":"NE247","v":8735670.1137427855},{"$f":"NF247","v":8812902.5016716961},{"$f":"NG247","v":8890752.0397036243},{"$f":"NH247","v":8967987.323187843},{"$f":"NI247","v":9047076.1002615094},{"$f":"NJ247","v":9126382.3389939275},{"$f":"NK247","v":9206735.9692990668},{"$f":"NL247","v":9287314.8337338734},{"$f":"NM247","v":9368953.0122457072},{"$f":"NN247","v":9451242.5393672884},{"$f":"NO247","v":9533769.2374222483},{"$f":"NP247","v":9617373.4514474571},{"$f":"NQ247","v":9701222.9669199027},{"$f":"NR247","v":9786162.3323437031},{"$f":"NS247","v":9871778.6599934176},{"$f":"NT247","v":9957228.346734643},{"$f":"NU247","v":10044207.889428347},{"$f":"NV247","v":10131453.696710996},{"$f":"NW247","v":10219820.920331547},{"$f":"NX247","v":10308463.064543195},{"$f":"NY247","v":10398239.560612252},{"$f":"NZ247","v":10488730.535548104},{"$f":"OA247","v":10579509.720324235},{"$f":"OB247","v":10671443.006867684},{"$f":"OC247","v":10763673.553337339},{"$f":"OD247","v":10857071.586408308},{"$f":"OE247","v":10951212.176057443},{"$f":"OF247","v":11044789.597973352},{"$f":"OG247","v":11140422.564192861},{"$f":"OH247","v":11236376.091673862},{"$f":"OI247","v":11333531.341530109},{"$f":"OJ247","v":11333531.341530109},{"$f":"OK247","v":11333531.341530109},{"$f":"OL247","v":11333531.341530109},{"$f":"OM247","v":11333531.341530109},{"$f":"ON247","v":11333531.341530109},{"$f":"OO247","v":11333531.341530109},{"$f":"OP247","v":11333531.341530109},{"$f":"OQ247","v":11333531.341530109},{"$f":"OR247","v":11333531.341530109},{"$f":"OS247","v":11333531.341530109},{"$f":"OT247","v":11333531.341530109},{"$f":"OU247","v":11333531.341530109},{"$f":"OV247","v":11333531.341530109},{"$f":"OW247","v":11333531.341530109},{"$f":"OX247","v":11333531.341530109},{"$f":"OY247","v":11333531.341530109},{"$f":"OZ247","v":11333531.341530109},{"$f":"PA247","v":11333531.341530109},{"$f":"PB247","v":11333531.341530109},{"$f":"PC247","v":11333531.341530109},{"$f":"PD247","v":11333531.341530109},{"$f":"PE247","v":11333531.341530109},{"$f":"PF247","v":11333531.341530109},{"$f":"PG247","v":11333531.341530109},{"$f":"PH247","v":11333531.341530109},{"$f":"PI247","v":11333531.341530109},{"$f":"PJ247","v":11333531.341530109},{"$f":"PK247","v":11333531.341530109},{"$f":"PL247","v":11333531.341530109},{"$f":"PM247","v":11333531.341530109},{"$f":"PN247","v":11333531.341530109},{"$f":"PO247","v":11333531.341530109},{"$f":"PP247","v":11333531.341530109},{"$f":"PQ247","v":11333531.341530109},{"$f":"PR247","v":11333531.341530109},{"$f":"PS247","v":11333531.341530109},{"$f":"PT247","v":11333531.341530109},{"$f":"PU247","v":11333531.341530109},{"$f":"PV247","v":11333531.341530109},{"$f":"PW247","v":11333531.341530109},{"$f":"PX247","v":11333531.341530109},{"$f":"PY247","v":11333531.341530109},{"$f":"PZ247","v":11333531.341530109},{"$f":"QA247","v":11333531.341530109},{"$f":"QB247","v":11333531.341530109},{"$f":"QC247","v":11333531.341530109},{"$f":"QD247","v":11333531.341530109},{"$f":"QE247","v":11333531.341530109},{"$f":"QF247","v":11333531.341530109},{"$f":"QG247","v":11333531.341530109},{"$f":"QH247","v":11333531.341530109},{"$f":"QI247","v":11333531.341530109},{"$f":"QJ247","v":11333531.341530109},{"$f":"QK247","v":11333531.341530109},{"$f":"QL247","v":11333531.341530109},{"$f":"QM247","v":11333531.341530109},{"$f":"QN247","v":11333531.341530109},{"$f":"QO247","v":11333531.341530109},{"$f":"QP247","v":11333531.341530109},{"$f":"QQ247","v":11333531.341530109},{"$f":"QR247","v":11333531.341530109},{"$f":"QS247","v":11333531.341530109},{"$f":"QT247","v":11333531.341530109},{"$f":"QU247","v":11333531.341530109},{"$f":"QV247","v":11333531.341530109},{"$f":"QW247","v":11333531.341530109},{"$f":"QX247","v":11333531.341530109},{"$f":"QY247","v":11333531.341530109},{"$f":"QZ247","v":11333531.341530109},{"$f":"RA247","v":11333531.341530109},{"$f":"RB247","v":11333531.341530109},{"$f":"RC247","v":11333531.341530109},{"$f":"RD247","v":11333531.341530109},{"$f":"RE247","v":11333531.341530109},{"$f":"RF247","v":11333531.341530109},{"$f":"RG247","v":11333531.341530109},{"$f":"RH247","v":11333531.341530109},{"$f":"RI247","v":11333531.341530109},{"$f":"RJ247","v":11333531.341530109},{"$f":"RK247","v":11333531.341530109},{"$f":"RL247","v":11333531.341530109},{"$f":"RM247","v":11333531.341530109},{"$f":"RN247","v":11333531.341530109},{"$f":"RO247","v":11333531.341530109},{"$f":"RP247","v":11333531.341530109},{"$f":"RQ247","v":11333531.341530109},{"$f":"RR247","v":11333531.341530109},{"$f":"RS247","v":11333531.341530109},{"$f":"RT247","v":11333531.341530109},{"$f":"RU247","v":11333531.341530109},{"$f":"RV247","v":11333531.341530109},{"$f":"RW247","v":11333531.341530109},{"$f":"RX247","v":11333531.341530109},{"$f":"RY247","v":11333531.341530109},{"$f":"RZ247","v":11333531.341530109},{"$f":"SA247","v":11333531.341530109},{"$f":"SB247","v":11333531.341530109},{"$f":"SC247","v":11333531.341530109},{"$f":"SD247","v":11333531.341530109},{"$f":"SE247","v":11333531.341530109},{"$f":"SF247","v":11333531.341530109},{"$f":"SG247","v":11333531.341530109},{"$f":"SH247","v":11333531.341530109},{"$f":"SI247","v":11333531.341530109},{"$f":"SJ247","v":11333531.341530109},{"$f":"SK247","v":11333531.341530109},{"$f":"SL247","v":11333531.341530109},{"$f":"SM247","v":11333531.341530109},{"$f":"SN247","v":11333531.341530109},{"$f":"SO247","v":11333531.341530109},{"$f":"SP247","v":11333531.341530109},{"$f":"SQ247","v":11333531.341530109},{"$f":"SR247","v":11333531.341530109},{"$f":"SS247","v":11333531.341530109},{"$f":"ST247","v":11333531.341530109},{"$f":"SU247","v":11333531.341530109},{"$f":"SV247","v":11333531.341530109},{"$f":"SW247","v":11333531.341530109},{"$f":"SX247","v":11333531.341530109},{"$f":"SY247","v":11333531.341530109},{"$f":"SZ247","v":11333531.341530109},{"$f":"TA247","v":11333531.341530109},{"$f":"TB247","v":11333531.341530109},{"$f":"TC247","v":11333531.341530109},{"$f":"TD247","v":11333531.341530109},{"$f":"TE247","v":11333531.341530109},{"$f":"TF247","v":11333531.341530109},{"$f":"TG247","v":11333531.341530109},{"$f":"TH247","v":11333531.341530109},{"$f":"TI247","v":11333531.341530109},{"$f":"TJ247","v":11333531.341530109},{"$f":"TK247","v":11333531.341530109},{"$f":"TL247","v":11333531.341530109},{"$f":"TM247","v":11333531.341530109},{"$f":"TN247","v":11333531.341530109},{"$f":"TO247","v":11333531.341530109},{"$f":"TP247","v":11333531.341530109},{"$f":"TQ247","v":11333531.341530109},{"$f":"TR247","v":11333531.341530109},{"$f":"TS247","v":11333531.341530109},{"$f":"TT247","v":11333531.341530109},{"$f":"TU247","v":11333531.341530109},{"$f":"TV247","v":11333531.341530109},{"$f":"TW247","v":11333531.341530109},{"$f":"TX247","v":11333531.341530109},{"$f":"TY247","v":11333531.341530109},{"$f":"TZ247","v":11333531.341530109},{"$f":"UA247","v":11333531.341530109},{"$f":"UB247","v":11333531.341530109},{"$f":"UC247","v":11333531.341530109},{"$f":"UD247","v":11333531.341530109},{"$f":"UE247","v":11333531.341530109},{"$f":"UF247","v":11333531.341530109},{"$f":"UG247","v":11333531.341530109},{"$f":"UH247","v":11333531.341530109},{"$f":"UI247","v":11333531.341530109},{"$f":"UJ247","v":11333531.341530109},{"$f":"UK247","v":11333531.341530109},{"$f":"UL247","v":11333531.341530109},{"$f":"UM247","v":11333531.341530109},{"$f":"UN247","v":11333531.341530109},{"$f":"UO247","v":11333531.341530109},{"$f":"UP247","v":11333531.341530109},{"$f":"UQ247","v":11333531.341530109},{"$f":"UR247","v":11333531.341530109},{"$f":"US247","v":11333531.341530109},{"$f":"UT247","v":11333531.341530109},{"$f":"UU247","v":11333531.341530109},{"$f":"UV247","v":11333531.341530109},{"$f":"UW247","v":11333531.341530109},{"$f":"UX247","v":11333531.341530109},{"$f":"UY247","v":11333531.341530109},{"$f":"UZ247","v":11333531.341530109},{"$f":"VA247","v":11333531.341530109},{"$f":"VB247","v":11333531.341530109},{"$f":"VC247","v":11333531.341530109},{"$f":"VD247","v":11333531.341530109},{"$f":"VE247","v":11333531.341530109},{"$f":"VF247","v":11333531.341530109},{"$f":"VG247","v":11333531.341530109},{"$f":"VH247","v":11333531.341530109},{"$f":"VI247","v":11333531.341530109},{"$f":"VJ247","v":11333531.341530109},{"$f":"VK247","v":11333531.341530109},{"$f":"VL247","v":11333531.341530109},{"$f":"VM247","v":11333531.341530109},{"$f":"VN247","v":11333531.341530109},{"$f":"VO247","v":11333531.341530109},{"$f":"VP247","v":11333531.341530109},{"$f":"VQ247","v":11333531.341530109},{"$f":"VR247","v":11333531.341530109},{"$f":"VS247","v":11333531.341530109},{"$f":"VT247","v":11333531.341530109},{"$f":"VU247","v":11333531.341530109},{"$f":"VV247","v":11333531.341530109},{"$f":"VW247","v":11333531.341530109},{"$f":"VX247","v":11333531.341530109},{"$f":"VY247","v":11333531.341530109},{"$f":"VZ247","v":11333531.341530109},{"$f":"WA247","v":11333531.341530109},{"$f":"WB247","v":11333531.341530109},{"$f":"WC247","v":11333531.341530109},{"$f":"WD247","v":11333531.341530109},{"$f":"WE247","v":11333531.341530109},{"$f":"WF247","v":11333531.341530109},{"$f":"WG247","v":11333531.341530109},{"$f":"WH247","v":11333531.341530109},{"$f":"WI247","v":11333531.341530109},{"$f":"WJ247","v":11333531.341530109},{"$f":"WK247","v":11333531.341530109},{"$f":"WL247","v":11333531.341530109},{"$f":"WM247","v":11333531.341530109},{"$f":"WN247","v":11333531.341530109},{"$f":"WO247","v":11333531.341530109},{"$f":"WP247","v":11333531.341530109},{"$f":"WQ247","v":11333531.341530109},{"$f":"WR247","v":11333531.341530109},{"$f":"WS247","v":11333531.341530109},{"$f":"WT247","v":11333531.341530109},{"$f":"WU247","v":11333531.341530109},{"$f":"WV247","v":11333531.341530109},{"$f":"WW247","v":11333531.341530109},{"$f":"WX247","v":11333531.341530109},{"$f":"WY247","v":11333531.341530109},{"$f":"WZ247","v":11333531.341530109},{"$f":"XA247","v":11333531.341530109},{"$f":"XB247","v":11333531.341530109},{"$f":"XC247","v":11333531.341530109},{"$f":"XD247","v":11333531.341530109},{"$f":"XE247","v":11333531.341530109},{"$f":"XF247","v":11333531.341530109},{"$f":"XG247","v":11333531.341530109},{"$f":"XH247","v":11333531.341530109},{"$f":"XI247","v":11333531.341530109},{"$f":"XJ247","v":11333531.341530109},{"$f":"XK247","v":11333531.341530109},{"$f":"XL247","v":11333531.341530109},{"$f":"XM247","v":11333531.341530109},{"$f":"XN247","v":11333531.341530109},{"$f":"XO247","v":11333531.341530109},{"$f":"XP247","v":11333531.341530109},{"$f":"XQ247","v":11333531.341530109},{"$f":"XR247","v":11333531.341530109},{"$f":"XS247","v":11333531.341530109},{"$f":"XT247","v":11333531.341530109},{"$f":"XU247","v":11333531.341530109},{"$f":"XV247","v":11333531.341530109},{"$f":"XW247","v":11333531.341530109},{"$f":"XX247","v":11333531.341530109},{"$f":"XY247","v":11333531.341530109},{"$f":"XZ247","v":11333531.341530109},{"$f":"YA247","v":11333531.341530109},{"$f":"YB247","v":11333531.341530109},{"$f":"YC247","v":11333531.341530109},{"$f":"YD247","v":11333531.341530109},{"$f":"YE247","v":11333531.341530109},{"$f":"YF247","v":11333531.341530109},{"$f":"YG247","v":11333531.341530109},{"$f":"YH247","v":11333531.341530109},{"$f":"YI247","v":11333531.341530109},{"$f":"YJ247","v":11333531.341530109},{"$f":"YK247","v":11333531.341530109},{"$f":"YL247","v":11333531.341530109},{"$f":"YM247","v":11333531.341530109},{"$f":"YN247","v":11333531.341530109},{"$f":"YO247","v":11333531.341530109},{"$f":"YP247","v":11333531.341530109},{"$f":"YQ247","v":11333531.341530109},{"$f":"YR247","v":11333531.341530109},{"$f":"YS247","v":11333531.341530109},{"$f":"YT247","v":11333531.341530109},{"$f":"YU247","v":11333531.341530109},{"$f":"YV247","v":11333531.341530109},{"$f":"YW247","v":11333531.341530109},{"$f":"YX247","v":11333531.341530109},{"$f":"YY247","v":11333531.341530109},{"$f":"YZ247","v":11333531.341530109},{"$f":"ZA247","v":11333531.341530109},{"$f":"ZB247","v":11333531.341530109},{"$f":"ZC247","v":11333531.341530109},{"$f":"ZD247","v":11333531.341530109},{"$f":"ZE247","v":11333531.341530109},{"$f":"ZF247","v":11333531.341530109},{"$f":"ZG247","v":11333531.341530109},{"$f":"ZH247","v":11333531.341530109},{"$f":"ZI247","v":11333531.341530109},{"$f":"ZJ247","v":11333531.341530109},{"$f":"ZK247","v":11333531.341530109},{"$f":"ZL247","v":11333531.341530109},{"$f":"ZM247","v":11333531.341530109},{"$f":"ZN247","v":11333531.341530109},{"$f":"ZO247","v":11333531.341530109},{"$f":"ZP247","v":11333531.341530109},{"$f":"ZQ247","v":11333531.341530109},{"$f":"ZR247","v":11333531.341530109},{"$f":"ZS247","v":11333531.341530109},{"$f":"ZT247","v":11333531.341530109},{"$f":"ZU247","v":11333531.341530109},{"$f":"ZV247","v":11333531.341530109},{"$f":"ZW247","v":11333531.341530109},{"$f":"ZX247","v":11333531.341530109},{"$f":"ZY247","v":11333531.341530109},{"$f":"ZZ247","v":11333531.341530109},{"$f":"AAA247","v":11333531.341530109},{"$f":"AAB247","v":11333531.341530109},{"$f":"AAC247","v":11333531.341530109},{"$f":"AAD247","v":11333531.341530109},{"$f":"AAE247","v":11333531.341530109},{"$f":"AAF247","v":11333531.341530109},{"$f":"AAG247","v":11333531.341530109},{"$f":"AAH247","v":11333531.341530109},{"$f":"AAI247","v":11333531.341530109},{"$f":"AAJ247","v":11333531.341530109},{"$f":"AAK247","v":11333531.341530109},{"$f":"AAL247","v":11333531.341530109},{"$f":"AAM247","v":11333531.341530109},{"$f":"AAN247","v":11333531.341530109},{"$f":"AAO247","v":11333531.341530109},{"$f":"AAP247","v":11333531.341530109},{"$f":"AAQ247","v":11333531.341530109},{"$f":"AAR247","v":11333531.341530109},{"$f":"AAS247","v":11333531.341530109},{"$f":"AAT247","v":11333531.341530109},{"$f":"AAU247","v":11333531.341530109},{"$f":"AAV247","v":11333531.341530109},{"$f":"AAW247","v":11333531.341530109},{"$f":"AAX247","v":11333531.341530109},{"$f":"AAY247","v":11333531.341530109},{"$f":"AAZ247","v":11333531.341530109},{"$f":"ABA247","v":11333531.341530109},{"$f":"ABB247","v":11333531.341530109},{"$f":"ABC247","v":11333531.341530109},{"$f":"ABD247","v":11333531.341530109},{"$f":"ABE247","v":11333531.341530109},{"$f":"ABF247","v":11333531.341530109},{"$f":"ABG247","v":11333531.341530109},{"$f":"ABH247","v":11333531.341530109},{"$f":"ABI247","v":11333531.341530109},{"$f":"ABJ247","v":11333531.341530109},{"$f":"ABK247","v":11333531.341530109},{"$f":"ABL247","v":11333531.341530109},{"$f":"ABM247","v":11333531.341530109},{"$f":"ABN247","v":11333531.341530109},{"$f":"ABO247","v":11333531.341530109},{"$f":"ABP247","v":11333531.341530109},{"$f":"ABQ247","v":11333531.341530109},{"$f":"ABR247","v":11333531.341530109},{"$f":"ABS247","v":11333531.341530109},{"$f":"ABT247","v":11333531.341530109},{"$f":"ABU247","v":11333531.341530109},{"$f":"ABV247","v":11333531.341530109},{"$f":"ABW247","v":11333531.341530109},{"$f":"ABX247","v":11333531.341530109},{"$f":"ABY247","v":11333531.341530109}]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.615207307091389,68.967913179109999,104.67804162231047,139.34460673876831,175.76770264630559,211.14619289740392,248.29403171773961,285.81411982292485,320.86685355933474,359.11888877282712,396.32392804408988,435.33087790080612,473.2899977441453,513.06429700122851,553.23249320487253,592.35176818683658,633.3064177068394,673.21147156562324,714.96550449231654,757.12970764743818,795.31551822285894,838.27653352631512,880.18643020211141,923.97979104516992,966.72159391198522,1011.3609507999371,1056.4341546817946,1100.4553183972214,1146.3954837832237,1191.2833504032569,1238.1046707739622,1285.3776940261089,1328.5824244055011,1376.7352927930744,{"$f":"BW244*$F$245*BW7","v":1423.835413515365},1472.9056359762269,1520.9231182484643,1570.9256783389753,1621.4059324418433,1670.8336530102467,1722.2692511745804,1772.6525273473057,1825.0590483204612,1877.9628542505145,1926.7085949284865,1980.5834414599465,2033.4067307942041,2088.2922489194948,2142.1267216769897,2198.0393565786353,2254.4778052226911,2309.8661921227631,2367.3570016135532,2423.7984909890511,2482.3587589282856,2541.4663337051511,2597.9261996941809,2658.1172188106821,2717.2611443285823,2778.5654517227522,2838.8237466305536,2901.2593929404115,2964.2737540961416,3026.243962807298,3090.4173645786686,3153.5479532593122,3218.8991615379055,3284.8526668158293,3346.4701806092385,3413.6050396837309,3479.7007599689732,3548.0613428343468,3615.3845060276562,3684.9906206240662,3755.2333995873987,3824.4416005897742,3895.9603028651081,3966.4464358428718,4039.2616533767036,4112.7394038122138,4181.7935730898062,4256.5734236321987,4330.3261048954646,4406.4550688520512,4481.5592978769137,4559.0591098243176,4637.2591672655381,4714.4384314127883,4794.0426772981764,4872.6288882864928,4953.6599165508287,5035.4195652627386,5112.6694910086153,5195.8637908644641,5278.0473882842562,5362.7262010683844,5446.3975461074897,5532.5847186328347,{"$f":"EI244*$F$245*EI7","v":5619.5418917525567},5705.4967690149142,5793.9988750643724,5881.5022820116928,5971.5741097459231,6062.447060612526,6150.5265347798177,6242.9934268017623,6334.4712181132318,6428.5714018752897,6521.6866153600495,6617.4462566019301,6714.052530943517,6809.6803831994266,6907.9862370559667,7005.3182032564073,7105.3508349465956,7206.2642384178716,7302.5018809283438,7405.155346178628,7506.8468319492786,7611.296611347374,7714.7895392484552,7821.0643374728597,7928.2697227537092,8034.5263368916158,8143.600748362478,8251.7319667746397,8362.7052409014232,8474.6465427730654,8581.8331097595801,8695.6897427379263,8808.6177786859225,8924.4495757938039,9039.3590151271965,9157.1974643867416,9276.0585897433266,9394.00714392587,9514.9231879059807,9634.9334008177138,9757.9370919601424,9882.0045194413742,10001.241748553432,10127.416838914187,10252.703686269082,10381.050142186248,10508.515830799826,10639.068191513044,10770.744235219434,10901.551196064398,11035.486079811799,11168.559913092944,11304.789535801099,11442.187869326959,11576.711205919548,11716.443767367477,11855.336312159558,11997.455701084395,12138.743925068995,12283.288029196634,12429.066721648627,12574.028045052948,12722.28951133627,12869.743078485142,{"$f":"GU244*$F$245*GU7","v":13020.526696747329},13172.594284949593,13319.694158816459,13474.312252978487,13628.147062809636,13785.388082682266,13941.856195821132,14101.76169607862,14263.023295181911,14423.528124259476,14587.517872776394,14750.761914636339,14917.523000807265,15085.694334967295,15248.837354711917,15419.813250261685,15590.072154594171,15763.929934886404,15937.082794104552,16113.868033472794,16292.142629978625,16469.73103798613,16651.002912380682,16831.601428495651,17015.917945558795,17201.783194649808,17382.566193386359,17571.514710235919,17759.823130394954,17951.937551018225,18143.42582090008,18338.756125861652,18535.72192362593,18732.083179524361,18932.341421381196,19132.009909083608,19335.612537977482,19540.915762510009,19743.371305351644,19952.081003329775,20160.23937859837,20372.426738533577,20584.078801039046,20799.798637543328,21017.314355970102,21234.319573565335,21455.451723477803,21676.09032946642,21900.895876448332,22127.568691901648,22349.075684555173,22579.473143076924,22809.420935086218,23043.637682784032,23277.423088153311,23515.519234299441,23755.586998963172,23995.25174158653,24239.29095914519,24482.946509151818,24731.019646375848,24981.142670743942,25226.072468246493,25480.28799364332,{"$f":"JG244*$F$245*JG7","v":25734.169895503041},25992.57934715975,26250.676041727129,26513.345332537414,26778.178939118392,27042.732004930494,27311.9263829337,27580.862225341087,27854.485871500692,28130.359645294026,28401.024202331184,28681.393937199664,28961.561997317345,29246.536478880706,29531.332961792759,29820.984464379024,30113.011570608182,30404.897199626084,30701.711989955049,30998.410237005792,31300.087817662115,31604.23508166819,31905.737160131714,32214.842540520567,32523.8959203632,32838.056831885246,33152.192524671773,33471.488219094783,33793.391337421112,34115.310516503538,34442.46975357776,34769.673221971854,35102.1709335013,35437.379216671223,35767.386930958935,36108.019254508596,36448.768523473256,36794.950362442964,37141.279354897459,37493.097604313218,37847.777292281811,38202.650661659667,38563.099786817373,38923.774333899528,39290.083193171311,39659.366571646991,40023.477393881956,40398.717003379643,40774.263927196029,41155.594690363359,41537.266756539815,41924.783946033829,42315.441070750669,42706.491816922047,43103.481208548888,43500.899900555654,43904.320560194581,44311.005122541072,44712.563633398138,45125.788021834851,45539.533727819027,45959.44314116436,46379.912030490996,46806.610923882668,{"$f":"LS244*$F$245*LS7","v":47236.755082974531},47667.517422258163,48104.61094652184,48542.36267289448,48986.514103787704,49434.246700152515,49879.809773107372,50334.744273757839,50790.440327313387,51252.711316110173,51715.786615839766,52185.508617727071,52659.010801942546,53133.383044588947,53614.511528368195,54096.55488239073,54585.42866941083,55078.231623386746,55566.066416124595,56066.751206772722,56568.466360786981,57077.201546521188,57587.014919924477,58103.926057495097,58624.984372006518,59147.19437881613,59676.62080396527,60207.249008296989,60745.174009423259,61287.409506527823,61824.793270126043,62375.68003816175,62927.897636659945,63487.61748933437,64048.721577946082,64617.412163367168,65190.652253900815,65765.358629702256,66347.780104245991,66931.723761292,67523.469647637976,68119.944068793149,68711.71214055884,69317.681472137119,69925.316970532906,70540.97746558064,71158.363679245522,71783.866238451927,72414.359357587033,73046.669653789315,73687.23575639569,74329.681331153712,74980.477213894468,75636.459905215641,76291.165812602776,76957.593304558992,77626.060885905332,78303.120633344559,78982.286791490682,79670.144226228032,80363.47591783668,81059.01584088766,81763.398362122476,82470.058455542036,{"$f":"OE244*$F$245*OE7","v":83185.66370024097},83906.958330083799,84623.938031974802,85356.667083568391,86091.852239561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,9001.4256933628476,13662.17375524962,18186.719961679388,22940.521783730634,27557.9857094781,32406.378177753541,37303.355185165012,41878.302628595811,46870.810546008688,51726.668596247,56817.705057624429,61771.982792082075,66963.170733906823,72205.768584076941,77311.465287033512,82656.707986992216,87864.961514493261,93314.536649698275,98817.645619155141,103801.51015254793,109408.61596653995,114878.5338363757,120594.27417591115,126172.76922920988,131998.92570552489,137881.70621608882,143627.17850681487,149623.11148493714,155481.70249180839,161592.64041576022,167762.53285544767,173401.44741999148,179686.17384903922,185833.49971823103,{"$f":"SUM(BW244:BW246)","v":192237.95565835974},198505.01201445714,205031.15306158073,211619.64088647658,218070.756099044,224783.93174157102,231359.76238152629,238199.65911962863,245104.45956992998,251466.56540081374,258498.10232052373,265392.39405567438,272555.83992888033,279582.10741952463,286879.608607943,294245.73697547521,301474.81533922721,308978.29378055222,316344.81901260983,323987.87904067663,331702.37144364527,339071.29512033571,346927.19449455483,354646.43125586695,362647.63271687966,370512.31266757898,378661.17211495317,386885.56318917579,394973.67551855714,403349.3400980428,411588.90073997894,420118.28807642829,428726.28489132778,436768.36484205379,445530.54739242379,454157.105560884,463079.26484703762,471866.0241238178,480950.74540161144,490118.56165395619,499151.34878608736,508485.69362185587,517685.27150039916,527188.83250092785,536778.86473726702,545791.54824350681,555551.52555745014,565177.44070372207,575113.49909058772,584915.81303140405,595030.78920419991,605237.15871469665,615310.29822648223,625699.93699012906,635956.70577037579,646532.56266028865,657203.51627729076,667285.87826805387,678144.0770121417,688870.36277732521,699922.31441603869,710842.77525523026,722091.59218250425,733440.90661382955,{"$f":"SUM(EI244:EI246)","v":744659.40526043775},756210.35837165371,767630.96513275511,779386.7922564419,791247.17887765262,802742.97170769423,814811.39337314561,826750.72143349587,839032.31402955123,851185.35210869333,863683.53068665497,876292.20854733023,888773.1865357752,901603.68695144181,914307.0793111159,927362.95210129768,940533.77982305305,953094.34528068418,966492.27914620412,979764.6591649378,993397.04101616761,1006904.5383050998,1020775.1145658278,1034767.1474554961,1048635.3503994762,1062871.3213698091,1076984.1904244681,1091467.9936157758,1106078.1400500902,1120067.716848653,1134927.844902542,1149666.7760580115,1164784.6949065563,1179782.2311802625,1195162.0505185137,1210675.3455916618,1226069.5353992681,1241851.0305156384,1257514.3000590298,1273568.2668211167,1289761.0683422922,1305323.451025197,1321791.3365662037,1338143.2920602316,1354894.5758484553,1371530.9052894914,1388570.095253109,1405755.9439816461,1422828.3633712647,1440309.0271789466,1457677.3100049086,1475457.4742801087,1493390.1741780017,1510947.6405785973,1529184.9948907439,1547312.7134728783,1565861.5872900514,1584301.9806689511,1603167.3189508223,1622193.7909331541,1641113.5830638339,1660464.097098853,1679709.1672587239,1699388.8628301795,{"$f":"SUM(GU244:GU246)","v":1719236.1371998815},1738435.0446784494,1758615.2012366797,1778693.1265488684,1799215.6172418417,1819637.2311326736,1840507.479516001,1861554.7206838084,1882503.1911502923,1903906.4998442172,1925212.4817849842,1946977.4947673799,1968926.5678713305,1990219.3647957249,2012534.4784218329,2034756.0131230808,2057447.2592167435,2080046.5017340244,2103119.8284812602,2126387.5403706138,2149565.6935870335,2173224.5986117749,2196795.6195141859,2220851.8995424742,2245110.3140942706,2268705.4129560301,2293366.2437089547,2317943.5315137063,2343017.5638013417,2368009.873312226,2393503.6304048514,2419210.8457022705,2444839.1585299307,2470976.0909158126,2497036.0508669252,2523609.4797337949,2550404.8637761972,2576828.5794012542,2604068.5632029301,2631236.5904936115,2658930.4653041679,2686554.4751613638,2714709.3951722803,2743098.7067565275,2771421.3897436527,2800282.7039997666,2829079.6028088676,2858420.3546648538,2888004.8151908596,2916915.0524739982,2946985.6390297674,2976997.5368488166,3007566.6022788198,3038079.3705738257,3069154.7601081524,3100487.4776775572,3131767.5943666105,3163618.6506312224,{"$f":"SUM(JA244:JA246)","v":3195419.6320885597},3227797.1799700269,3260442.2712054471,3292409.5625251653,3325588.7911907621,3358724.4766006568,3392451.0803259243,3426136.8642036729,3460419.4456849587,3494984.5053026541,3529512.9498225655,3564647.1604862115,3599747.6280822828,3635459.9297211086,3671465.909329325,3706792.0020830622,3743384.7771686641,3779951.2304446027,3817144.9992865771,3854315.536431964,3892119.7319965023,3930233.9821745944,3968329.7672934192,4007068.8875115225,4045792.7969510094,4085166.5897839046,4124862.7161503835,4164213.603114815,4204556.8436847162,4244893.297344137,4285896.3663144968,4326896.1438328838,4368569.3848383836,4410582.9367426028,4452598.5848346865,4495298.1450602217,4538003.4781868169,4581399.7954825545,4625149.8861213373,4668221.2185927555,4712679.2340357769,4757152.5127427531,4802334.8295077235,4847536.3521772632,4893454.3114674129,4939745.7346674036,4986062.4364169883,5033106.8642789507,5080180.713339976,5127989.9310698546,5176187.3715594662,5223709.7099835034,5272684.5347448094,5321699.4689842314,5371469.287600169,5421283.6517668413,5471860.898856692,5522847.9581662742,5573886.3914280469,5625699.9137612805,5677569.466722264,5730222.3733206782,5783301.2718962058,5835711.1380267087,{"$f":"SUM(LM244:LM246)","v":5889643.5894485535},5943644.0812235111,5998449.0362807345,6053327.0119824978,6109018.1037562983,6165158.8583046356,6221380.295344363,6278428.0541984225,6335561.719049952,6393530.6486216402,6451966.9780812217,6510120.1497234274,6569496.4439186342,6628972.1330581084,6689305.9573547086,6749744.7572082356,6811051.0589596843,6872850.7355105998,6934763.9687279975,6997559.0004473422,7060473.4374978682,7124279.3562860163,7188598.0947718937,7252268.4080386274,7317615.8534095157,7383097.7778279763,7449495.9296771279,7516034.802417188,7583500.0479267901,7651506.5669554695,7719663.4004153954,7788762.0929292096,7858017.6370209977,7928225.5308522256,7998996.0139726102,8069133.2675717846,8141032.8811653163,8213106.1896115169,8286158.6633011932,8359391.8021198725,8433615.1012051851,8508432.1841288731,8583440.6409433316,8659456.0426520817,8735670.1137427855,8812902.5016716961,8890752.0397036243,8967987.323187843,9047076.1002615094,9126382.3389939275,9206735.9692990668,9287314.8337338734,9368953.0122457072,9451242.5393672884,9533769.2374222483,9617373.4514474571,9701222.9669199027,9786162.3323437031,9871778.6599934176,9957228.346734643,10044207.889428347,10131453.696710996,10219820.920331547,10308463.064543195,{"$f":"SUM(NY244:NY246)","v":10398239.560612252},10488730.535548104,10579509.720324235,10671443.006867684,10763673.553337339,10857071.586408308,10951212.176057443,11044789.597973352,11140422.564192861,11236376.091673862,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(QK244:QK246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(SW244:SW246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(VI244:VI246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(XU244:XU246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(AAG244:AAG246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":360},{"$f":"LOOKUP(F250,8:8,247:247)","v":11333531.341530109}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":726148.5056019125}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":15.607732101762876}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":360}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":7.6618877418455078E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":9.5917831694535494E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":6.791765011876727E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"IF(BW7,BW70)","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"IF(EI7,EI70)","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"IF(GU7,GU70)","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"IF(JG7,JG70)","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"IF(LS7,LS70)","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"IF(OE7,OE70)","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":866997.86780857283}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":0.19396770924965101}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":360}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":8.6506598069529183E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":3.735964699771934E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":4.5764335719125748E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Consolidation M","index":5,"n_rows":66,"n_cols":754,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline",null,null,"Row","Constants","Constants","Sum","Model Units","Initial"]
[null,null,"Time Period",null,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,"Start of period",null,null,null,null,null,"Date",null,{"$f":"J5+1","v":"2025-01-01"},{"$f":"K5+1","v":"2025-02-01"},{"$f":"L5+1","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2025-10-01","2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01",{"$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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,"End of period",null,null,null,null,null,"Date",{"$f":"InputS!G4-1","v":"2024-12-31"},{"$f":"'Template Model'!K5","v":"2025-01-31"},{"$f":"'Template Model'!L5","v":"2025-02-28"},{"$f":"'Template Model'!M5","v":"2025-03-31"},{"$f":"'Template Model'!N5","v":"2025-04-30"},{"$f":"'Template Model'!O5","v":"2025-05-31"},{"$f":"'Template Model'!P5","v":"2025-06-30"},{"$f":"'Template Model'!Q5","v":"2025-07-31"},{"$f":"'Template Model'!R5","v":"2025-08-31"},{"$f":"'Template Model'!S5","v":"2025-09-30"},{"$f":"'Template Model'!T5","v":"2025-10-31"},{"$f":"'Template Model'!U5","v":"2025-11-30"},{"$f":"'Template Model'!V5","v":"2025-12-31"},{"$f":"'Template Model'!W5","v":"2026-01-31"},{"$f":"'Template Model'!X5","v":"2026-02-28"},{"$f":"'Template Model'!Y5","v":"2026-03-31"},{"$f":"'Template Model'!Z5","v":"2026-04-30"},{"$f":"'Template Model'!AA5","v":"2026-05-31"},{"$f":"'Template Model'!AB5","v":"2026-06-30"},{"$f":"'Template Model'!AC5","v":"2026-07-31"},{"$f":"'Template Model'!AD5","v":"2026-08-31"},{"$f":"'Template Model'!AE5","v":"2026-09-30"},{"$f":"'Template Model'!AF5","v":"2026-10-31"},{"$f":"'Template Model'!AG5","v":"2026-11-30"},{"$f":"'Template Model'!AH5","v":"2026-12-31"},{"$f":"'Template Model'!AI5","v":"2027-01-31"},{"$f":"'Template Model'!AJ5","v":"2027-02-28"},{"$f":"'Template Model'!AK5","v":"2027-03-31"},{"$f":"'Template Model'!AL5","v":"2027-04-30"},{"$f":"'Template Model'!AM5","v":"2027-05-31"},{"$f":"'Template Model'!AN5","v":"2027-06-30"},{"$f":"'Template Model'!AO5","v":"2027-07-31"},{"$f":"'Template Model'!AP5","v":"2027-08-31"},{"$f":"'Template Model'!AQ5","v":"2027-09-30"},{"$f":"'Template Model'!AR5","v":"2027-10-31"},{"$f":"'Template Model'!AS5","v":"2027-11-30"},{"$f":"'Template Model'!AT5","v":"2027-12-31"},{"$f":"'Template Model'!AU5","v":"2028-01-31"},{"$f":"'Template Model'!AV5","v":"2028-02-29"},{"$f":"'Template Model'!AW5","v":"2028-03-31"},{"$f":"'Template Model'!AX5","v":"2028-04-30"},{"$f":"'Template Model'!AY5","v":"2028-05-31"},{"$f":"'Template Model'!AZ5","v":"2028-06-30"},{"$f":"'Template Model'!BA5","v":"2028-07-31"},{"$f":"'Template Model'!BB5","v":"2028-08-31"},{"$f":"'Template Model'!BC5","v":"2028-09-30"},{"$f":"'Template Model'!BD5","v":"2028-10-31"},{"$f":"'Template Model'!BE5","v":"2028-11-30"},{"$f":"'Template Model'!BF5","v":"2028-12-31"},{"$f":"'Template Model'!BG5","v":"2029-01-31"},{"$f":"'Template Model'!BH5","v":"2029-02-28"},{"$f":"'Template Model'!BI5","v":"2029-03-31"},{"$f":"'Template Model'!BJ5","v":"2029-04-30"},{"$f":"'Template Model'!BK5","v":"2029-05-31"},{"$f":"'Template Model'!BL5","v":"2029-06-30"},{"$f":"'Template Model'!BM5","v":"2029-07-31"},{"$f":"'Template Model'!BN5","v":"2029-08-31"},{"$f":"'Template Model'!BO5","v":"2029-09-30"},{"$f":"'Template Model'!BP5","v":"2029-10-31"},{"$f":"'Template Model'!BQ5","v":"2029-11-30"},{"$f":"'Template Model'!BR5","v":"2029-12-31"},{"$f":"'Template Model'!BS5","v":"2030-01-31"},{"$f":"'Template Model'!BT5","v":"2030-02-28"},{"$f":"'Template Model'!BU5","v":"2030-03-31"},{"$f":"'Template Model'!BV5","v":"2030-04-30"},{"$f":"'Template Model'!BW5","v":"2030-05-31"},{"$f":"'Template Model'!BX5","v":"2030-06-30"},{"$f":"'Template Model'!BY5","v":"2030-07-31"},{"$f":"'Template Model'!BZ5","v":"2030-08-31"},{"$f":"'Template Model'!CA5","v":"2030-09-30"},{"$f":"'Template Model'!CB5","v":"2030-10-31"},{"$f":"'Template Model'!CC5","v":"2030-11-30"},{"$f":"'Template Model'!CD5","v":"2030-12-31"},{"$f":"'Template Model'!CE5","v":"2031-01-31"},{"$f":"'Template Model'!CF5","v":"2031-02-28"},{"$f":"'Template Model'!CG5","v":"2031-03-31"},{"$f":"'Template Model'!CH5","v":"2031-04-30"},{"$f":"'Template Model'!CI5","v":"2031-05-31"},{"$f":"'Template Model'!CJ5","v":"2031-06-30"},{"$f":"'Template Model'!CK5","v":"2031-07-31"},{"$f":"'Template Model'!CL5","v":"2031-08-31"},{"$f":"'Template Model'!CM5","v":"2031-09-30"},{"$f":"'Template Model'!CN5","v":"2031-10-31"},{"$f":"'Template Model'!CO5","v":"2031-11-30"},{"$f":"'Template Model'!CP5","v":"2031-12-31"},{"$f":"'Template Model'!CQ5","v":"2032-01-31"},{"$f":"'Template Model'!CR5","v":"2032-02-29"},{"$f":"'Template Model'!CS5","v":"2032-03-31"},{"$f":"'Template Model'!CT5","v":"2032-04-30"},{"$f":"'Template Model'!CU5","v":"2032-05-31"},{"$f":"'Template Model'!CV5","v":"2032-06-30"},{"$f":"'Template Model'!CW5","v":"2032-07-31"},{"$f":"'Template Model'!CX5","v":"2032-08-31"},{"$f":"'Template Model'!CY5","v":"2032-09-30"},{"$f":"'Template Model'!CZ5","v":"2032-10-31"},{"$f":"'Template Model'!DA5","v":"2032-11-30"},{"$f":"'Template Model'!DB5","v":"2032-12-31"},{"$f":"'Template Model'!DC5","v":"2033-01-31"},{"$f":"'Template Model'!DD5","v":"2033-02-28"},{"$f":"'Template Model'!DE5","v":"2033-03-31"},{"$f":"'Template Model'!DF5","v":"2033-04-30"},{"$f":"'Template Model'!DG5","v":"2033-05-31"},{"$f":"'Template Model'!DH5","v":"2033-06-30"},{"$f":"'Template Model'!DI5","v":"2033-07-31"},{"$f":"'Template Model'!DJ5","v":"2033-08-31"},{"$f":"'Template Model'!DK5","v":"2033-09-30"},{"$f":"'Template Model'!DL5","v":"2033-10-31"},{"$f":"'Template Model'!DM5","v":"2033-11-30"},{"$f":"'Template Model'!DN5","v":"2033-12-31"},{"$f":"'Template Model'!DO5","v":"2034-01-31"},{"$f":"'Template Model'!DP5","v":"2034-02-28"},{"$f":"'Template Model'!DQ5","v":"2034-03-31"},{"$f":"'Template Model'!DR5","v":"2034-04-30"},{"$f":"'Template Model'!DS5","v":"2034-05-31"},{"$f":"'Template Model'!DT5","v":"2034-06-30"},{"$f":"'Template Model'!DU5","v":"2034-07-31"},{"$f":"'Template Model'!DV5","v":"2034-08-31"},{"$f":"'Template Model'!DW5","v":"2034-09-30"},{"$f":"'Template Model'!DX5","v":"2034-10-31"},{"$f":"'Template Model'!DY5","v":"2034-11-30"},{"$f":"'Template Model'!DZ5","v":"2034-12-31"},{"$f":"'Template Model'!EA5","v":"2035-01-31"},{"$f":"'Template Model'!EB5","v":"2035-02-28"},{"$f":"'Template Model'!EC5","v":"2035-03-31"},{"$f":"'Template Model'!ED5","v":"2035-04-30"},{"$f":"'Template Model'!EE5","v":"2035-05-31"},{"$f":"'Template Model'!EF5","v":"2035-06-30"},{"$f":"'Template Model'!EG5","v":"2035-07-31"},{"$f":"'Template Model'!EH5","v":"2035-08-31"},{"$f":"'Template Model'!EI5","v":"2035-09-30"},{"$f":"'Template Model'!EJ5","v":"2035-10-31"},{"$f":"'Template Model'!EK5","v":"2035-11-30"},{"$f":"'Template Model'!EL5","v":"2035-12-31"},{"$f":"'Template Model'!EM5","v":"2036-01-31"},{"$f":"'Template Model'!EN5","v":"2036-02-29"},{"$f":"'Template Model'!EO5","v":"2036-03-31"},{"$f":"'Template Model'!EP5","v":"2036-04-30"},{"$f":"'Template Model'!EQ5","v":"2036-05-31"},{"$f":"'Template Model'!ER5","v":"2036-06-30"},{"$f":"'Template Model'!ES5","v":"2036-07-31"},{"$f":"'Template Model'!ET5","v":"2036-08-31"},{"$f":"'Template Model'!EU5","v":"2036-09-30"},{"$f":"'Template Model'!EV5","v":"2036-10-31"},{"$f":"'Template Model'!EW5","v":"2036-11-30"},{"$f":"'Template Model'!EX5","v":"2036-12-31"},{"$f":"'Template Model'!EY5","v":"2037-01-31"},{"$f":"'Template Model'!EZ5","v":"2037-02-28"},{"$f":"'Template Model'!FA5","v":"2037-03-31"},{"$f":"'Template Model'!FB5","v":"2037-04-30"},{"$f":"'Template Model'!FC5","v":"2037-05-31"},{"$f":"'Template Model'!FD5","v":"2037-06-30"},{"$f":"'Template Model'!FE5","v":"2037-07-31"},{"$f":"'Template Model'!FF5","v":"2037-08-31"},{"$f":"'Template Model'!FG5","v":"2037-09-30"},{"$f":"'Template Model'!FH5","v":"2037-10-31"},{"$f":"'Template Model'!FI5","v":"2037-11-30"},{"$f":"'Template Model'!FJ5","v":"2037-12-31"},{"$f":"'Template Model'!FK5","v":"2038-01-31"},{"$f":"'Template Model'!FL5","v":"2038-02-28"},{"$f":"'Template Model'!FM5","v":"2038-03-31"},{"$f":"'Template Model'!FN5","v":"2038-04-30"},{"$f":"'Template Model'!FO5","v":"2038-05-31"},{"$f":"'Template Model'!FP5","v":"2038-06-30"},{"$f":"'Template Model'!FQ5","v":"2038-07-31"},{"$f":"'Template Model'!FR5","v":"2038-08-31"},{"$f":"'Template Model'!FS5","v":"2038-09-30"},{"$f":"'Template Model'!FT5","v":"2038-10-31"},{"$f":"'Template Model'!FU5","v":"2038-11-30"},{"$f":"'Template Model'!FV5","v":"2038-12-31"},{"$f":"'Template Model'!FW5","v":"2039-01-31"},{"$f":"'Template Model'!FX5","v":"2039-02-28"},{"$f":"'Template Model'!FY5","v":"2039-03-31"},{"$f":"'Template Model'!FZ5","v":"2039-04-30"},{"$f":"'Template Model'!GA5","v":"2039-05-31"},{"$f":"'Template Model'!GB5","v":"2039-06-30"},{"$f":"'Template Model'!GC5","v":"2039-07-31"},{"$f":"'Template Model'!GD5","v":"2039-08-31"},{"$f":"'Template Model'!GE5","v":"2039-09-30"},{"$f":"'Template Model'!GF5","v":"2039-10-31"},{"$f":"'Template Model'!GG5","v":"2039-11-30"},{"$f":"'Template Model'!GH5","v":"2039-12-31"},{"$f":"'Template Model'!GI5","v":"2040-01-31"},{"$f":"'Template Model'!GJ5","v":"2040-02-29"},{"$f":"'Template Model'!GK5","v":"2040-03-31"},{"$f":"'Template Model'!GL5","v":"2040-04-30"},{"$f":"'Template Model'!GM5","v":"2040-05-31"},{"$f":"'Template Model'!GN5","v":"2040-06-30"},{"$f":"'Template Model'!GO5","v":"2040-07-31"},{"$f":"'Template Model'!GP5","v":"2040-08-31"},{"$f":"'Template Model'!GQ5","v":"2040-09-30"},{"$f":"'Template Model'!GR5","v":"2040-10-31"},{"$f":"'Template Model'!GS5","v":"2040-11-30"},{"$f":"'Template Model'!GT5","v":"2040-12-31"},{"$f":"'Template Model'!GU5","v":"2041-01-31"},{"$f":"'Template Model'!GV5","v":"2041-02-28"},{"$f":"'Template Model'!GW5","v":"2041-03-31"},{"$f":"'Template Model'!GX5","v":"2041-04-30"},{"$f":"'Template Model'!GY5","v":"2041-05-31"},{"$f":"'Template Model'!GZ5","v":"2041-06-30"},{"$f":"'Template Model'!HA5","v":"2041-07-31"},{"$f":"'Template Model'!HB5","v":"2041-08-31"},{"$f":"'Template Model'!HC5","v":"2041-09-30"},{"$f":"'Template Model'!HD5","v":"2041-10-31"},{"$f":"'Template Model'!HE5","v":"2041-11-30"},{"$f":"'Template Model'!HF5","v":"2041-12-31"},{"$f":"'Template Model'!HG5","v":"2042-01-31"},{"$f":"'Template Model'!HH5","v":"2042-02-28"},{"$f":"'Template Model'!HI5","v":"2042-03-31"},{"$f":"'Template Model'!HJ5","v":"2042-04-30"},{"$f":"'Template Model'!HK5","v":"2042-05-31"},{"$f":"'Template Model'!HL5","v":"2042-06-30"},{"$f":"'Template Model'!HM5","v":"2042-07-31"},{"$f":"'Template Model'!HN5","v":"2042-08-31"},{"$f":"'Template Model'!HO5","v":"2042-09-30"},{"$f":"'Template Model'!HP5","v":"2042-10-31"},{"$f":"'Template Model'!HQ5","v":"2042-11-30"},{"$f":"'Template Model'!HR5","v":"2042-12-31"},{"$f":"'Template Model'!HS5","v":"2043-01-31"},{"$f":"'Template Model'!HT5","v":"2043-02-28"},{"$f":"'Template Model'!HU5","v":"2043-03-31"},{"$f":"'Template Model'!HV5","v":"2043-04-30"},{"$f":"'Template Model'!HW5","v":"2043-05-31"},{"$f":"'Template Model'!HX5","v":"2043-06-30"},{"$f":"'Template Model'!HY5","v":"2043-07-31"},{"$f":"'Template Model'!HZ5","v":"2043-08-31"},{"$f":"'Template Model'!IA5","v":"2043-09-30"},{"$f":"'Template Model'!IB5","v":"2043-10-31"},{"$f":"'Template Model'!IC5","v":"2043-11-30"},{"$f":"'Template Model'!ID5","v":"2043-12-31"},{"$f":"'Template Model'!IE5","v":"2044-01-31"},{"$f":"'Template Model'!IF5","v":"2044-02-29"},{"$f":"'Template Model'!IG5","v":"2044-03-31"},{"$f":"'Template Model'!IH5","v":"2044-04-30"},{"$f":"'Template Model'!II5","v":"2044-05-31"},{"$f":"'Template Model'!IJ5","v":"2044-06-30"},{"$f":"'Template Model'!IK5","v":"2044-07-31"},{"$f":"'Template Model'!IL5","v":"2044-08-31"},{"$f":"'Template Model'!IM5","v":"2044-09-30"},{"$f":"'Template Model'!IN5","v":"2044-10-31"},{"$f":"'Template Model'!IO5","v":"2044-11-30"},{"$f":"'Template Model'!IP5","v":"2044-12-31"},{"$f":"'Template Model'!IQ5","v":"2045-01-31"},{"$f":"'Template Model'!IR5","v":"2045-02-28"},{"$f":"'Template Model'!IS5","v":"2045-03-31"},{"$f":"'Template Model'!IT5","v":"2045-04-30"},{"$f":"'Template Model'!IU5","v":"2045-05-31"},{"$f":"'Template Model'!IV5","v":"2045-06-30"},{"$f":"'Template Model'!IW5","v":"2045-07-31"},{"$f":"'Template Model'!IX5","v":"2045-08-31"},{"$f":"'Template Model'!IY5","v":"2045-09-30"},{"$f":"'Template Model'!IZ5","v":"2045-10-31"},{"$f":"'Template Model'!JA5","v":"2045-11-30"},{"$f":"'Template Model'!JB5","v":"2045-12-31"},{"$f":"'Template Model'!JC5","v":"2046-01-31"},{"$f":"'Template Model'!JD5","v":"2046-02-28"},{"$f":"'Template Model'!JE5","v":"2046-03-31"},{"$f":"'Template Model'!JF5","v":"2046-04-30"},{"$f":"'Template Model'!JG5","v":"2046-05-31"},{"$f":"'Template Model'!JH5","v":"2046-06-30"},{"$f":"'Template Model'!JI5","v":"2046-07-31"},{"$f":"'Template Model'!JJ5","v":"2046-08-31"},{"$f":"'Template Model'!JK5","v":"2046-09-30"},{"$f":"'Template Model'!JL5","v":"2046-10-31"},{"$f":"'Template Model'!JM5","v":"2046-11-30"},{"$f":"'Template Model'!JN5","v":"2046-12-31"},{"$f":"'Template Model'!JO5","v":"2047-01-31"},{"$f":"'Template Model'!JP5","v":"2047-02-28"},{"$f":"'Template Model'!JQ5","v":"2047-03-31"},{"$f":"'Template Model'!JR5","v":"2047-04-30"},{"$f":"'Template Model'!JS5","v":"2047-05-31"},{"$f":"'Template Model'!JT5","v":"2047-06-30"},{"$f":"'Template Model'!JU5","v":"2047-07-31"},{"$f":"'Template Model'!JV5","v":"2047-08-31"},{"$f":"'Template Model'!JW5","v":"2047-09-30"},{"$f":"'Template Model'!JX5","v":"2047-10-31"},{"$f":"'Template Model'!JY5","v":"2047-11-30"},{"$f":"'Template Model'!JZ5","v":"2047-12-31"},{"$f":"'Template Model'!KA5","v":"2048-01-31"},{"$f":"'Template Model'!KB5","v":"2048-02-29"},{"$f":"'Template Model'!KC5","v":"2048-03-31"},{"$f":"'Template Model'!KD5","v":"2048-04-30"},{"$f":"'Template Model'!KE5","v":"2048-05-31"},{"$f":"'Template Model'!KF5","v":"2048-06-30"},{"$f":"'Template Model'!KG5","v":"2048-07-31"},{"$f":"'Template Model'!KH5","v":"2048-08-31"},{"$f":"'Template Model'!KI5","v":"2048-09-30"},{"$f":"'Template Model'!KJ5","v":"2048-10-31"},{"$f":"'Template Model'!KK5","v":"2048-11-30"},{"$f":"'Template Model'!KL5","v":"2048-12-31"},{"$f":"'Template Model'!KM5","v":"2049-01-31"},{"$f":"'Template Model'!KN5","v":"2049-02-28"},{"$f":"'Template Model'!KO5","v":"2049-03-31"},{"$f":"'Template Model'!KP5","v":"2049-04-30"},{"$f":"'Template Model'!KQ5","v":"2049-05-31"},{"$f":"'Template Model'!KR5","v":"2049-06-30"},{"$f":"'Template Model'!KS5","v":"2049-07-31"},{"$f":"'Template Model'!KT5","v":"2049-08-31"},{"$f":"'Template Model'!KU5","v":"2049-09-30"},{"$f":"'Template Model'!KV5","v":"2049-10-31"},{"$f":"'Template Model'!KW5","v":"2049-11-30"},{"$f":"'Template Model'!KX5","v":"2049-12-31"},{"$f":"'Template Model'!KY5","v":"2050-01-31"},{"$f":"'Template Model'!KZ5","v":"2050-02-28"},{"$f":"'Template Model'!LA5","v":"2050-03-31"},{"$f":"'Template Model'!LB5","v":"2050-04-30"},{"$f":"'Template Model'!LC5","v":"2050-05-31"},{"$f":"'Template Model'!LD5","v":"2050-06-30"},{"$f":"'Template Model'!LE5","v":"2050-07-31"},{"$f":"'Template Model'!LF5","v":"2050-08-31"},{"$f":"'Template Model'!LG5","v":"2050-09-30"},{"$f":"'Template Model'!LH5","v":"2050-10-31"},{"$f":"'Template Model'!LI5","v":"2050-11-30"},{"$f":"'Template Model'!LJ5","v":"2050-12-31"},{"$f":"'Template Model'!LK5","v":"2051-01-31"},{"$f":"'Template Model'!LL5","v":"2051-02-28"},{"$f":"'Template Model'!LM5","v":"2051-03-31"},{"$f":"'Template Model'!LN5","v":"2051-04-30"},{"$f":"'Template Model'!LO5","v":"2051-05-31"},{"$f":"'Template Model'!LP5","v":"2051-06-30"},{"$f":"'Template Model'!LQ5","v":"2051-07-31"},{"$f":"'Template Model'!LR5","v":"2051-08-31"},{"$f":"'Template Model'!LS5","v":"2051-09-30"},{"$f":"'Template Model'!LT5","v":"2051-10-31"},{"$f":"'Template Model'!LU5","v":"2051-11-30"},{"$f":"'Template Model'!LV5","v":"2051-12-31"},{"$f":"'Template Model'!LW5","v":"2052-01-31"},{"$f":"'Template Model'!LX5","v":"2052-02-29"},{"$f":"'Template Model'!LY5","v":"2052-03-31"},{"$f":"'Template Model'!LZ5","v":"2052-04-30"},{"$f":"'Template Model'!MA5","v":"2052-05-31"},{"$f":"'Template Model'!MB5","v":"2052-06-30"},{"$f":"'Template Model'!MC5","v":"2052-07-31"},{"$f":"'Template Model'!MD5","v":"2052-08-31"},{"$f":"'Template Model'!ME5","v":"2052-09-30"},{"$f":"'Template Model'!MF5","v":"2052-10-31"},{"$f":"'Template Model'!MG5","v":"2052-11-30"},{"$f":"'Template Model'!MH5","v":"2052-12-31"},{"$f":"'Template Model'!MI5","v":"2053-01-31"},{"$f":"'Template Model'!MJ5","v":"2053-02-28"},{"$f":"'Template Model'!MK5","v":"2053-03-31"},{"$f":"'Template Model'!ML5","v":"2053-04-30"},{"$f":"'Template Model'!MM5","v":"2053-05-31"},{"$f":"'Template Model'!MN5","v":"2053-06-30"},{"$f":"'Template Model'!MO5","v":"2053-07-31"},{"$f":"'Template Model'!MP5","v":"2053-08-31"},{"$f":"'Template Model'!MQ5","v":"2053-09-30"},{"$f":"'Template Model'!MR5","v":"2053-10-31"},{"$f":"'Template Model'!MS5","v":"2053-11-30"},{"$f":"'Template Model'!MT5","v":"2053-12-31"},{"$f":"'Template Model'!MU5","v":"2054-01-31"},{"$f":"'Template Model'!MV5","v":"2054-02-28"},{"$f":"'Template Model'!MW5","v":"2054-03-31"},{"$f":"'Template Model'!MX5","v":"2054-04-30"},{"$f":"'Template Model'!MY5","v":"2054-05-31"},{"$f":"'Template Model'!MZ5","v":"2054-06-30"},{"$f":"'Template Model'!NA5","v":"2054-07-31"},{"$f":"'Template Model'!NB5","v":"2054-08-31"},{"$f":"'Template Model'!NC5","v":"2054-09-30"},{"$f":"'Template Model'!ND5","v":"2054-10-31"},{"$f":"'Template Model'!NE5","v":"2054-11-30"},{"$f":"'Template Model'!NF5","v":"2054-12-31"},{"$f":"'Template Model'!NG5","v":"2055-01-31"},{"$f":"'Template Model'!NH5","v":"2055-02-28"},{"$f":"'Template Model'!NI5","v":"2055-03-31"},{"$f":"'Template Model'!NJ5","v":"2055-04-30"},{"$f":"'Template Model'!NK5","v":"2055-05-31"},{"$f":"'Template Model'!NL5","v":"2055-06-30"},{"$f":"'Template Model'!NM5","v":"2055-07-31"},{"$f":"'Template Model'!NN5","v":"2055-08-31"},{"$f":"'Template Model'!NO5","v":"2055-09-30"},{"$f":"'Template Model'!NP5","v":"2055-10-31"},{"$f":"'Template Model'!NQ5","v":"2055-11-30"},{"$f":"'Template Model'!NR5","v":"2055-12-31"},{"$f":"'Template Model'!NS5","v":"2056-01-31"},{"$f":"'Template Model'!NT5","v":"2056-02-29"},{"$f":"'Template Model'!NU5","v":"2056-03-31"},{"$f":"'Template Model'!NV5","v":"2056-04-30"},{"$f":"'Template Model'!NW5","v":"2056-05-31"},{"$f":"'Template Model'!NX5","v":"2056-06-30"},{"$f":"'Template Model'!NY5","v":"2056-07-31"},{"$f":"'Template Model'!NZ5","v":"2056-08-31"},{"$f":"'Template Model'!OA5","v":"2056-09-30"},{"$f":"'Template Model'!OB5","v":"2056-10-31"},{"$f":"'Template Model'!OC5","v":"2056-11-30"},{"$f":"'Template Model'!OD5","v":"2056-12-31"},{"$f":"'Template Model'!OE5","v":"2057-01-31"},{"$f":"'Template Model'!OF5","v":"2057-02-28"},{"$f":"'Template Model'!OG5","v":"2057-03-31"},{"$f":"'Template Model'!OH5","v":"2057-04-30"},{"$f":"'Template Model'!OI5","v":"2057-05-31"},{"$f":"'Template Model'!OJ5","v":"2057-06-30"},{"$f":"'Template Model'!OK5","v":"2057-07-31"},{"$f":"'Template Model'!OL5","v":"2057-08-31"},{"$f":"'Template Model'!OM5","v":"2057-09-30"},{"$f":"'Template Model'!ON5","v":"2057-10-31"},{"$f":"'Template Model'!OO5","v":"2057-11-30"},{"$f":"'Template Model'!OP5","v":"2057-12-31"},{"$f":"'Template Model'!OQ5","v":"2058-01-31"},{"$f":"'Template Model'!OR5","v":"2058-02-28"},{"$f":"'Template Model'!OS5","v":"2058-03-31"},{"$f":"'Template Model'!OT5","v":"2058-04-30"},{"$f":"'Template Model'!OU5","v":"2058-05-31"},{"$f":"'Template Model'!OV5","v":"2058-06-30"},{"$f":"'Template Model'!OW5","v":"2058-07-31"},{"$f":"'Template Model'!OX5","v":"2058-08-31"},{"$f":"'Template Model'!OY5","v":"2058-09-30"},{"$f":"'Template Model'!OZ5","v":"2058-10-31"},{"$f":"'Template Model'!PA5","v":"2058-11-30"},{"$f":"'Template Model'!PB5","v":"2058-12-31"},{"$f":"'Template Model'!PC5","v":"2059-01-31"},{"$f":"'Template Model'!PD5","v":"2059-02-28"},{"$f":"'Template Model'!PE5","v":"2059-03-31"},{"$f":"'Template Model'!PF5","v":"2059-04-30"},{"$f":"'Template Model'!PG5","v":"2059-05-31"},{"$f":"'Template Model'!PH5","v":"2059-06-30"},{"$f":"'Template Model'!PI5","v":"2059-07-31"},{"$f":"'Template Model'!PJ5","v":"2059-08-31"},{"$f":"'Template Model'!PK5","v":"2059-09-30"},{"$f":"'Template Model'!PL5","v":"2059-10-31"},{"$f":"'Template Model'!PM5","v":"2059-11-30"},{"$f":"'Template Model'!PN5","v":"2059-12-31"},{"$f":"'Template Model'!PO5","v":"2060-01-31"},{"$f":"'Template Model'!PP5","v":"2060-02-29"},{"$f":"'Template Model'!PQ5","v":"2060-03-31"},{"$f":"'Template Model'!PR5","v":"2060-04-30"},{"$f":"'Template Model'!PS5","v":"2060-05-31"},{"$f":"'Template Model'!PT5","v":"2060-06-30"},{"$f":"'Template Model'!PU5","v":"2060-07-31"},{"$f":"'Template Model'!PV5","v":"2060-08-31"},{"$f":"'Template Model'!PW5","v":"2060-09-30"},{"$f":"'Template Model'!PX5","v":"2060-10-31"},{"$f":"'Template Model'!PY5","v":"2060-11-30"},{"$f":"'Template Model'!PZ5","v":"2060-12-31"},{"$f":"'Template Model'!QA5","v":"2061-01-31"},{"$f":"'Template Model'!QB5","v":"2061-02-28"},{"$f":"'Template Model'!QC5","v":"2061-03-31"},{"$f":"'Template Model'!QD5","v":"2061-04-30"},{"$f":"'Template Model'!QE5","v":"2061-05-31"},{"$f":"'Template Model'!QF5","v":"2061-06-30"},{"$f":"'Template Model'!QG5","v":"2061-07-31"},{"$f":"'Template Model'!QH5","v":"2061-08-31"},{"$f":"'Template Model'!QI5","v":"2061-09-30"},{"$f":"'Template Model'!QJ5","v":"2061-10-31"},{"$f":"'Template Model'!QK5","v":"2061-11-30"},{"$f":"'Template Model'!QL5","v":"2061-12-31"},{"$f":"'Template Model'!QM5","v":"2062-01-31"},{"$f":"'Template Model'!QN5","v":"2062-02-28"},{"$f":"'Template Model'!QO5","v":"2062-03-31"},{"$f":"'Template Model'!QP5","v":"2062-04-30"},{"$f":"'Template Model'!QQ5","v":"2062-05-31"},{"$f":"'Template Model'!QR5","v":"2062-06-30"},{"$f":"'Template Model'!QS5","v":"2062-07-31"},{"$f":"'Template Model'!QT5","v":"2062-08-31"},{"$f":"'Template Model'!QU5","v":"2062-09-30"},{"$f":"'Template Model'!QV5","v":"2062-10-31"},{"$f":"'Template Model'!QW5","v":"2062-11-30"},{"$f":"'Template Model'!QX5","v":"2062-12-31"},{"$f":"'Template Model'!QY5","v":"2063-01-31"},{"$f":"'Template Model'!QZ5","v":"2063-02-28"},{"$f":"'Template Model'!RA5","v":"2063-03-31"},{"$f":"'Template Model'!RB5","v":"2063-04-30"},{"$f":"'Template Model'!RC5","v":"2063-05-31"},{"$f":"'Template Model'!RD5","v":"2063-06-30"},{"$f":"'Template Model'!RE5","v":"2063-07-31"},{"$f":"'Template Model'!RF5","v":"2063-08-31"},{"$f":"'Template Model'!RG5","v":"2063-09-30"},{"$f":"'Template Model'!RH5","v":"2063-10-31"},{"$f":"'Template Model'!RI5","v":"2063-11-30"},{"$f":"'Template Model'!RJ5","v":"2063-12-31"},{"$f":"'Template Model'!RK5","v":"2064-01-31"},{"$f":"'Template Model'!RL5","v":"2064-02-29"},{"$f":"'Template Model'!RM5","v":"2064-03-31"},{"$f":"'Template Model'!RN5","v":"2064-04-30"},{"$f":"'Template Model'!RO5","v":"2064-05-31"},{"$f":"'Template Model'!RP5","v":"2064-06-30"},{"$f":"'Template Model'!RQ5","v":"2064-07-31"},{"$f":"'Template Model'!RR5","v":"2064-08-31"},{"$f":"'Template Model'!RS5","v":"2064-09-30"},{"$f":"'Template Model'!RT5","v":"2064-10-31"},{"$f":"'Template Model'!RU5","v":"2064-11-30"},{"$f":"'Template Model'!RV5","v":"2064-12-31"},{"$f":"'Template Model'!RW5","v":"2065-01-31"},{"$f":"'Template Model'!RX5","v":"2065-02-28"},{"$f":"'Template Model'!RY5","v":"2065-03-31"},{"$f":"'Template Model'!RZ5","v":"2065-04-30"},{"$f":"'Template Model'!SA5","v":"2065-05-31"},{"$f":"'Template Model'!SB5","v":"2065-06-30"},{"$f":"'Template Model'!SC5","v":"2065-07-31"},{"$f":"'Template Model'!SD5","v":"2065-08-31"},{"$f":"'Template Model'!SE5","v":"2065-09-30"},{"$f":"'Template Model'!SF5","v":"2065-10-31"},{"$f":"'Template Model'!SG5","v":"2065-11-30"},{"$f":"'Template Model'!SH5","v":"2065-12-31"},{"$f":"'Template Model'!SI5","v":"2066-01-31"},{"$f":"'Template Model'!SJ5","v":"2066-02-28"},{"$f":"'Template Model'!SK5","v":"2066-03-31"},{"$f":"'Template Model'!SL5","v":"2066-04-30"},{"$f":"'Template Model'!SM5","v":"2066-05-31"},{"$f":"'Template Model'!SN5","v":"2066-06-30"},{"$f":"'Template Model'!SO5","v":"2066-07-31"},{"$f":"'Template Model'!SP5","v":"2066-08-31"},{"$f":"'Template Model'!SQ5","v":"2066-09-30"},{"$f":"'Template Model'!SR5","v":"2066-10-31"},{"$f":"'Template Model'!SS5","v":"2066-11-30"},{"$f":"'Template Model'!ST5","v":"2066-12-31"},{"$f":"'Template Model'!SU5","v":"2067-01-31"},{"$f":"'Template Model'!SV5","v":"2067-02-28"},{"$f":"'Template Model'!SW5","v":"2067-03-31"},{"$f":"'Template Model'!SX5","v":"2067-04-30"},{"$f":"'Template Model'!SY5","v":"2067-05-31"},{"$f":"'Template Model'!SZ5","v":"2067-06-30"},{"$f":"'Template Model'!TA5","v":"2067-07-31"},{"$f":"'Template Model'!TB5","v":"2067-08-31"},{"$f":"'Template Model'!TC5","v":"2067-09-30"},{"$f":"'Template Model'!TD5","v":"2067-10-31"},{"$f":"'Template Model'!TE5","v":"2067-11-30"},{"$f":"'Template Model'!TF5","v":"2067-12-31"},{"$f":"'Template Model'!TG5","v":"2068-01-31"},{"$f":"'Template Model'!TH5","v":"2068-02-29"},{"$f":"'Template Model'!TI5","v":"2068-03-31"},{"$f":"'Template Model'!TJ5","v":"2068-04-30"},{"$f":"'Template Model'!TK5","v":"2068-05-31"},{"$f":"'Template Model'!TL5","v":"2068-06-30"},{"$f":"'Template Model'!TM5","v":"2068-07-31"},{"$f":"'Template Model'!TN5","v":"2068-08-31"},{"$f":"'Template Model'!TO5","v":"2068-09-30"},{"$f":"'Template Model'!TP5","v":"2068-10-31"},{"$f":"'Template Model'!TQ5","v":"2068-11-30"},{"$f":"'Template Model'!TR5","v":"2068-12-31"},{"$f":"'Template Model'!TS5","v":"2069-01-31"},{"$f":"'Template Model'!TT5","v":"2069-02-28"},{"$f":"'Template Model'!TU5","v":"2069-03-31"},{"$f":"'Template Model'!TV5","v":"2069-04-30"},{"$f":"'Template Model'!TW5","v":"2069-05-31"},{"$f":"'Template Model'!TX5","v":"2069-06-30"},{"$f":"'Template Model'!TY5","v":"2069-07-31"},{"$f":"'Template Model'!TZ5","v":"2069-08-31"},{"$f":"'Template Model'!UA5","v":"2069-09-30"},{"$f":"'Template Model'!UB5","v":"2069-10-31"},{"$f":"'Template Model'!UC5","v":"2069-11-30"},{"$f":"'Template Model'!UD5","v":"2069-12-31"},{"$f":"'Template Model'!UE5","v":"2070-01-31"},{"$f":"'Template Model'!UF5","v":"2070-02-28"},{"$f":"'Template Model'!UG5","v":"2070-03-31"},{"$f":"'Template Model'!UH5","v":"2070-04-30"},{"$f":"'Template Model'!UI5","v":"2070-05-31"},{"$f":"'Template Model'!UJ5","v":"2070-06-30"},{"$f":"'Template Model'!UK5","v":"2070-07-31"},{"$f":"'Template Model'!UL5","v":"2070-08-31"},{"$f":"'Template Model'!UM5","v":"2070-09-30"},{"$f":"'Template Model'!UN5","v":"2070-10-31"},{"$f":"'Template Model'!UO5","v":"2070-11-30"},{"$f":"'Template Model'!UP5","v":"2070-12-31"},{"$f":"'Template Model'!UQ5","v":"2071-01-31"},{"$f":"'Template Model'!UR5","v":"2071-02-28"},{"$f":"'Template Model'!US5","v":"2071-03-31"},{"$f":"'Template Model'!UT5","v":"2071-04-30"},{"$f":"'Template Model'!UU5","v":"2071-05-31"},{"$f":"'Template Model'!UV5","v":"2071-06-30"},{"$f":"'Template Model'!UW5","v":"2071-07-31"},{"$f":"'Template Model'!UX5","v":"2071-08-31"},{"$f":"'Template Model'!UY5","v":"2071-09-30"},{"$f":"'Template Model'!UZ5","v":"2071-10-31"},{"$f":"'Template Model'!VA5","v":"2071-11-30"},{"$f":"'Template Model'!VB5","v":"2071-12-31"},{"$f":"'Template Model'!VC5","v":"2072-01-31"},{"$f":"'Template Model'!VD5","v":"2072-02-29"},{"$f":"'Template Model'!VE5","v":"2072-03-31"},{"$f":"'Template Model'!VF5","v":"2072-04-30"},{"$f":"'Template Model'!VG5","v":"2072-05-31"},{"$f":"'Template Model'!VH5","v":"2072-06-30"},{"$f":"'Template Model'!VI5","v":"2072-07-31"},{"$f":"'Template Model'!VJ5","v":"2072-08-31"},{"$f":"'Template Model'!VK5","v":"2072-09-30"},{"$f":"'Template Model'!VL5","v":"2072-10-31"},{"$f":"'Template Model'!VM5","v":"2072-11-30"},{"$f":"'Template Model'!VN5","v":"2072-12-31"},{"$f":"'Template Model'!VO5","v":"2073-01-31"},{"$f":"'Template Model'!VP5","v":"2073-02-28"},{"$f":"'Template Model'!VQ5","v":"2073-03-31"},{"$f":"'Template Model'!VR5","v":"2073-04-30"},{"$f":"'Template Model'!VS5","v":"2073-05-31"},{"$f":"'Template Model'!VT5","v":"2073-06-30"},{"$f":"'Template Model'!VU5","v":"2073-07-31"},{"$f":"'Template Model'!VV5","v":"2073-08-31"},{"$f":"'Template Model'!VW5","v":"2073-09-30"},{"$f":"'Template Model'!VX5","v":"2073-10-31"},{"$f":"'Template Model'!VY5","v":"2073-11-30"},{"$f":"'Template Model'!VZ5","v":"2073-12-31"},{"$f":"'Template Model'!WA5","v":"2074-01-31"},{"$f":"'Template Model'!WB5","v":"2074-02-28"},{"$f":"'Template Model'!WC5","v":"2074-03-31"},{"$f":"'Template Model'!WD5","v":"2074-04-30"},{"$f":"'Template Model'!WE5","v":"2074-05-31"},{"$f":"'Template Model'!WF5","v":"2074-06-30"},{"$f":"'Template Model'!WG5","v":"2074-07-31"},{"$f":"'Template Model'!WH5","v":"2074-08-31"},{"$f":"'Template Model'!WI5","v":"2074-09-30"},{"$f":"'Template Model'!WJ5","v":"2074-10-31"},{"$f":"'Template Model'!WK5","v":"2074-11-30"},{"$f":"'Template Model'!WL5","v":"2074-12-31"},{"$f":"'Template Model'!WM5","v":"2075-01-31"},{"$f":"'Template Model'!WN5","v":"2075-02-28"},{"$f":"'Template Model'!WO5","v":"2075-03-31"},{"$f":"'Template Model'!WP5","v":"2075-04-30"},{"$f":"'Template Model'!WQ5","v":"2075-05-31"},{"$f":"'Template Model'!WR5","v":"2075-06-30"},{"$f":"'Template Model'!WS5","v":"2075-07-31"},{"$f":"'Template Model'!WT5","v":"2075-08-31"},{"$f":"'Template Model'!WU5","v":"2075-09-30"},{"$f":"'Template Model'!WV5","v":"2075-10-31"},{"$f":"'Template Model'!WW5","v":"2075-11-30"},{"$f":"'Template Model'!WX5","v":"2075-12-31"},{"$f":"'Template Model'!WY5","v":"2076-01-31"},{"$f":"'Template Model'!WZ5","v":"2076-02-29"},{"$f":"'Template Model'!XA5","v":"2076-03-31"},{"$f":"'Template Model'!XB5","v":"2076-04-30"},{"$f":"'Template Model'!XC5","v":"2076-05-31"},{"$f":"'Template Model'!XD5","v":"2076-06-30"},{"$f":"'Template Model'!XE5","v":"2076-07-31"},{"$f":"'Template Model'!XF5","v":"2076-08-31"},{"$f":"'Template Model'!XG5","v":"2076-09-30"},{"$f":"'Template Model'!XH5","v":"2076-10-31"},{"$f":"'Template Model'!XI5","v":"2076-11-30"},{"$f":"'Template Model'!XJ5","v":"2076-12-31"},{"$f":"'Template Model'!XK5","v":"2077-01-31"},{"$f":"'Template Model'!XL5","v":"2077-02-28"},{"$f":"'Template Model'!XM5","v":"2077-03-31"},{"$f":"'Template Model'!XN5","v":"2077-04-30"},{"$f":"'Template Model'!XO5","v":"2077-05-31"},{"$f":"'Template Model'!XP5","v":"2077-06-30"},{"$f":"'Template Model'!XQ5","v":"2077-07-31"},{"$f":"'Template Model'!XR5","v":"2077-08-31"},{"$f":"'Template Model'!XS5","v":"2077-09-30"},{"$f":"'Template Model'!XT5","v":"2077-10-31"},{"$f":"'Template Model'!XU5","v":"2077-11-30"},{"$f":"'Template Model'!XV5","v":"2077-12-31"},{"$f":"'Template Model'!XW5","v":"2078-01-31"},{"$f":"'Template Model'!XX5","v":"2078-02-28"},{"$f":"'Template Model'!XY5","v":"2078-03-31"},{"$f":"'Template Model'!XZ5","v":"2078-04-30"},{"$f":"'Template Model'!YA5","v":"2078-05-31"},{"$f":"'Template Model'!YB5","v":"2078-06-30"},{"$f":"'Template Model'!YC5","v":"2078-07-31"},{"$f":"'Template Model'!YD5","v":"2078-08-31"},{"$f":"'Template Model'!YE5","v":"2078-09-30"},{"$f":"'Template Model'!YF5","v":"2078-10-31"},{"$f":"'Template Model'!YG5","v":"2078-11-30"},{"$f":"'Template Model'!YH5","v":"2078-12-31"},{"$f":"'Template Model'!YI5","v":"2079-01-31"},{"$f":"'Template Model'!YJ5","v":"2079-02-28"},{"$f":"'Template Model'!YK5","v":"2079-03-31"},{"$f":"'Template Model'!YL5","v":"2079-04-30"},{"$f":"'Template Model'!YM5","v":"2079-05-31"},{"$f":"'Template Model'!YN5","v":"2079-06-30"},{"$f":"'Template Model'!YO5","v":"2079-07-31"},{"$f":"'Template Model'!YP5","v":"2079-08-31"},{"$f":"'Template Model'!YQ5","v":"2079-09-30"},{"$f":"'Template Model'!YR5","v":"2079-10-31"},{"$f":"'Template Model'!YS5","v":"2079-11-30"},{"$f":"'Template Model'!YT5","v":"2079-12-31"},{"$f":"'Template Model'!YU5","v":"2080-01-31"},{"$f":"'Template Model'!YV5","v":"2080-02-29"},{"$f":"'Template Model'!YW5","v":"2080-03-31"},{"$f":"'Template Model'!YX5","v":"2080-04-30"},{"$f":"'Template Model'!YY5","v":"2080-05-31"},{"$f":"'Template Model'!YZ5","v":"2080-06-30"},{"$f":"'Template Model'!ZA5","v":"2080-07-31"},{"$f":"'Template Model'!ZB5","v":"2080-08-31"},{"$f":"'Template Model'!ZC5","v":"2080-09-30"},{"$f":"'Template Model'!ZD5","v":"2080-10-31"},{"$f":"'Template Model'!ZE5","v":"2080-11-30"},{"$f":"'Template Model'!ZF5","v":"2080-12-31"},{"$f":"'Template Model'!ZG5","v":"2081-01-31"},{"$f":"'Template Model'!ZH5","v":"2081-02-28"},{"$f":"'Template Model'!ZI5","v":"2081-03-31"},{"$f":"'Template Model'!ZJ5","v":"2081-04-30"},{"$f":"'Template Model'!ZK5","v":"2081-05-31"},{"$f":"'Template Model'!ZL5","v":"2081-06-30"},{"$f":"'Template Model'!ZM5","v":"2081-07-31"},{"$f":"'Template Model'!ZN5","v":"2081-08-31"},{"$f":"'Template Model'!ZO5","v":"2081-09-30"},{"$f":"'Template Model'!ZP5","v":"2081-10-31"},{"$f":"'Template Model'!ZQ5","v":"2081-11-30"},{"$f":"'Template Model'!ZR5","v":"2081-12-31"},{"$f":"'Template Model'!ZS5","v":"2082-01-31"},{"$f":"'Template Model'!ZT5","v":"2082-02-28"},{"$f":"'Template Model'!ZU5","v":"2082-03-31"},{"$f":"'Template Model'!ZV5","v":"2082-04-30"},{"$f":"'Template Model'!ZW5","v":"2082-05-31"},{"$f":"'Template Model'!ZX5","v":"2082-06-30"},{"$f":"'Template Model'!ZY5","v":"2082-07-31"},{"$f":"'Template Model'!ZZ5","v":"2082-08-31"},{"$f":"'Template Model'!AAA5","v":"2082-09-30"},{"$f":"'Template Model'!AAB5","v":"2082-10-31"},{"$f":"'Template Model'!AAC5","v":"2082-11-30"},{"$f":"'Template Model'!AAD5","v":"2082-12-31"},{"$f":"'Template Model'!AAE5","v":"2083-01-31"},{"$f":"'Template Model'!AAF5","v":"2083-02-28"},{"$f":"'Template Model'!AAG5","v":"2083-03-31"},{"$f":"'Template Model'!AAH5","v":"2083-04-30"},{"$f":"'Template Model'!AAI5","v":"2083-05-31"},{"$f":"'Template Model'!AAJ5","v":"2083-06-30"},{"$f":"'Template Model'!AAK5","v":"2083-07-31"},{"$f":"'Template Model'!AAL5","v":"2083-08-31"},{"$f":"'Template Model'!AAM5","v":"2083-09-30"},{"$f":"'Template Model'!AAN5","v":"2083-10-31"},{"$f":"'Template Model'!AAO5","v":"2083-11-30"},{"$f":"'Template Model'!AAP5","v":"2083-12-31"},{"$f":"'Template Model'!AAQ5","v":"2084-01-31"},{"$f":"'Template Model'!AAR5","v":"2084-02-29"},{"$f":"'Template Model'!AAS5","v":"2084-03-31"},{"$f":"'Template Model'!AAT5","v":"2084-04-30"},{"$f":"'Template Model'!AAU5","v":"2084-05-31"},{"$f":"'Template Model'!AAV5","v":"2084-06-30"},{"$f":"'Template Model'!AAW5","v":"2084-07-31"},{"$f":"'Template Model'!AAX5","v":"2084-08-31"},{"$f":"'Template Model'!AAY5","v":"2084-09-30"},{"$f":"'Template Model'!AAZ5","v":"2084-10-31"},{"$f":"'Template Model'!ABA5","v":"2084-11-30"},{"$f":"'Template Model'!ABB5","v":"2084-12-31"},{"$f":"'Template Model'!ABC5","v":"2085-01-31"},{"$f":"'Template Model'!ABD5","v":"2085-02-28"},{"$f":"'Template Model'!ABE5","v":"2085-03-31"},{"$f":"'Template Model'!ABF5","v":"2085-04-30"},{"$f":"'Template Model'!ABG5","v":"2085-05-31"},{"$f":"'Template Model'!ABH5","v":"2085-06-30"},{"$f":"'Template Model'!ABI5","v":"2085-07-31"},{"$f":"'Template Model'!ABJ5","v":"2085-08-31"},{"$f":"'Template Model'!ABK5","v":"2085-09-30"},{"$f":"'Template Model'!ABL5","v":"2085-10-31"},{"$f":"'Template Model'!ABM5","v":"2085-11-30"},{"$f":"'Template Model'!ABN5","v":"2085-12-31"},{"$f":"'Template Model'!ABO5","v":"2086-01-31"},{"$f":"'Template Model'!ABP5","v":"2086-02-28"},{"$f":"'Template Model'!ABQ5","v":"2086-03-31"},{"$f":"'Template Model'!ABR5","v":"2086-04-30"},{"$f":"'Template Model'!ABS5","v":"2086-05-31"},{"$f":"'Template Model'!ABT5","v":"2086-06-30"},{"$f":"'Template Model'!ABU5","v":"2086-07-31"},{"$f":"'Template Model'!ABV5","v":"2086-08-31"},{"$f":"'Template Model'!ABW5","v":"2086-09-30"},{"$f":"'Template Model'!ABX5","v":"2086-10-31"},{"$f":"'Template Model'!ABY5","v":"2086-11-30"},{"$f":"'Template Model'!ABZ5","v":"2086-12-31"}]
[null,null,"Year",null,null,null,null,null,null,null,{"$f":"YEAR(K5)","v":2025},{"$f":"YEAR(L5)","v":2025},2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,{"$f":"YEAR(BX5)","v":2030},2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,{"$f":"YEAR(EJ5)","v":2035},2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,{"$f":"YEAR(GV5)","v":2041},2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,{"$f":"YEAR(JH5)","v":2046},2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,{"$f":"YEAR(LT5)","v":2051},2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,{"$f":"YEAR(OF5)","v":2057},2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,{"$f":"YEAR(QR5)","v":2062},2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067,2067,{"$f":"YEAR(TD5)","v":2067},2067,2067,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2068,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2069,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2070,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2071,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2072,2073,{"$f":"YEAR(VP5)","v":2073},2073,2073,2073,2073,2073,2073,2073,2073,2073,2073,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2074,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2075,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2076,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2077,2078,2078,2078,2078,2078,{"$f":"YEAR(YB5)","v":2078},2078,2078,2078,2078,2078,2078,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2079,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2080,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2081,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2082,2083,2083,2083,2083,2083,2083,2083,2083,2083,{"$f":"YEAR(AAN5)","v":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,"Depreciation"]
[null,null,"Straight Line Depreciation",null,{"$f":"ROW('Template Model'!E85)","v":85},{"$f":"SUM(Start:End!F85)","v":3.8668946113799049E-2},null,null,null,null,{"$f":"SUM(Start:End!K85)","v":0},{"$f":"SUM(Start:End!L85)","v":0},{"$f":"SUM(Start:End!M85)","v":0},{"$f":"SUM(Start:End!N85)","v":0},{"$f":"SUM(Start:End!O85)","v":0},{"$f":"SUM(Start:End!P85)","v":0},{"$f":"SUM(Start:End!Q85)","v":1043.6693613814921},{"$f":"SUM(Start:End!R85)","v":1043.6693613814921},{"$f":"SUM(Start:End!S85)","v":1043.6693613814921},{"$f":"SUM(Start:End!T85)","v":1043.6693613814921},{"$f":"SUM(Start:End!U85)","v":1043.6693613814921},{"$f":"SUM(Start:End!V85)","v":1043.6693613814921},{"$f":"SUM(Start:End!W85)","v":1043.6693613814921},{"$f":"SUM(Start:End!X85)","v":1043.6693613814921},{"$f":"SUM(Start:End!Y85)","v":1043.6693613814921},{"$f":"SUM(Start:End!Z85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AA85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AB85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AC85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AD85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AE85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AF85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AG85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AH85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AI85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AJ85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AK85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AL85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AM85)","v":1043.6693613814921},{"$f":"SUM(Start:End!AN85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AO85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AP85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AQ85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AR85)","v":3060.7485436090269},{"$f":"SUM(Start:End!AS85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AT85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AU85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AV85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AW85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AX85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AY85)","v":4255.3686005713744},{"$f":"SUM(Start:End!AZ85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BA85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BB85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BC85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BD85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BE85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BF85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BG85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BH85)","v":4255.3686005713744},{"$f":"SUM(Start:End!BI85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BJ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BK85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BL85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BM85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BN85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BO85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BP85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BQ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BR85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BS85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BT85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BU85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BV85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BW85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BX85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BY85)","v":6388.1540178765426},{"$f":"SUM(Start:End!BZ85)","v":6388.1540178765426},{"$f":"SUM(Start:End!CA85)","v":7093.7536683814415},{"$f":"SUM(Start:End!CB85)","v":10049.087184503866},{"$f":"SUM(Start:End!CC85)","v":10049.087184503866},{"$f":"SUM(Start:End!CD85)","v":10049.087184503866},{"$f":"SUM(Start:End!CE85)","v":10049.087184503866},{"$f":"SUM(Start:End!CF85)","v":10049.087184503866},{"$f":"SUM(Start:End!CG85)","v":10049.087184503866},{"$f":"SUM(Start:End!CH85)","v":10049.087184503866},{"$f":"SUM(Start:End!CI85)","v":10049.087184503866},{"$f":"SUM(Start:End!CJ85)","v":10049.087184503866},{"$f":"SUM(Start:End!CK85)","v":10049.087184503866},{"$f":"SUM(Start:End!CL85)","v":10049.087184503866},{"$f":"SUM(Start:End!CM85)","v":10049.087184503866},{"$f":"SUM(Start:End!CN85)","v":10049.087184503866},{"$f":"SUM(Start:End!CO85)","v":10049.087184503866},{"$f":"SUM(Start:End!CP85)","v":10049.087184503866},{"$f":"SUM(Start:End!CQ85)","v":10049.087184503866},{"$f":"SUM(Start:End!CR85)","v":10049.087184503866},{"$f":"SUM(Start:End!CS85)","v":10049.087184503866},{"$f":"SUM(Start:End!CT85)","v":10049.087184503866},{"$f":"SUM(Start:End!CU85)","v":10794.332097918725},{"$f":"SUM(Start:End!CV85)","v":10794.332097918725},{"$f":"SUM(Start:End!CW85)","v":10794.332097918725},{"$f":"SUM(Start:End!CX85)","v":10794.332097918725},{"$f":"SUM(Start:End!CY85)","v":10794.332097918725},{"$f":"SUM(Start:End!CZ85)","v":10794.332097918725},{"$f":"SUM(Start:End!DA85)","v":10794.332097918725},{"$f":"SUM(Start:End!DB85)","v":10794.332097918725},{"$f":"SUM(Start:End!DC85)","v":10794.332097918725},{"$f":"SUM(Start:End!DD85)","v":10794.332097918725},{"$f":"SUM(Start:End!DE85)","v":10794.332097918725},{"$f":"SUM(Start:End!DF85)","v":10794.332097918725},{"$f":"SUM(Start:End!DG85)","v":10794.332097918725},{"$f":"SUM(Start:End!DH85)","v":10794.332097918725},{"$f":"SUM(Start:End!DI85)","v":11886.341859728975},{"$f":"SUM(Start:End!DJ85)","v":11886.341859728975},{"$f":"SUM(Start:End!DK85)","v":14403.213228027556},{"$f":"SUM(Start:End!DL85)","v":14403.213228027556},{"$f":"SUM(Start:End!DM85)","v":14403.213228027556},{"$f":"SUM(Start:End!DN85)","v":14403.213228027556},{"$f":"SUM(Start:End!DO85)","v":14403.213228027556},{"$f":"SUM(Start:End!DP85)","v":14403.213228027556},{"$f":"SUM(Start:End!DQ85)","v":14403.213228027556},{"$f":"SUM(Start:End!DR85)","v":14403.213228027556},{"$f":"SUM(Start:End!DS85)","v":14403.213228027556},{"$f":"SUM(Start:End!DT85)","v":14403.213228027556},{"$f":"SUM(Start:End!DU85)","v":14403.213228027556},{"$f":"SUM(Start:End!DV85)","v":14403.213228027556},{"$f":"SUM(Start:End!DW85)","v":14403.213228027556},{"$f":"SUM(Start:End!DX85)","v":14403.213228027556},{"$f":"SUM(Start:End!DY85)","v":14403.213228027556},{"$f":"SUM(Start:End!DZ85)","v":14403.213228027556},{"$f":"SUM(Start:End!EA85)","v":14403.213228027556},{"$f":"SUM(Start:End!EB85)","v":16054.543266696503},{"$f":"SUM(Start:End!EC85)","v":16054.543266696503},{"$f":"SUM(Start:End!ED85)","v":16054.543266696503},{"$f":"SUM(Start:End!EE85)","v":16054.543266696503},{"$f":"SUM(Start:End!EF85)","v":16054.543266696503},{"$f":"SUM(Start:End!EG85)","v":16054.543266696503},{"$f":"SUM(Start:End!EH85)","v":16054.543266696503},{"$f":"SUM(Start:End!EI85)","v":16054.543266696503},{"$f":"SUM(Start:End!EJ85)","v":16054.543266696503},{"$f":"SUM(Start:End!EK85)","v":16054.543266696503},{"$f":"SUM(Start:End!EL85)","v":16054.543266696503},{"$f":"SUM(Start:End!EM85)","v":16054.543266696503},{"$f":"SUM(Start:End!EN85)","v":16054.543266696503},{"$f":"SUM(Start:End!EO85)","v":16054.543266696503},{"$f":"SUM(Start:End!EP85)","v":16054.543266696503},{"$f":"SUM(Start:End!EQ85)","v":16054.543266696503},{"$f":"SUM(Start:End!ER85)","v":16054.543266696503},{"$f":"SUM(Start:End!ES85)","v":16054.543266696503},{"$f":"SUM(Start:End!ET85)","v":16054.543266696503},{"$f":"SUM(Start:End!EU85)","v":16054.543266696503},{"$f":"SUM(Start:End!EV85)","v":19785.413685973341},{"$f":"SUM(Start:End!EW85)","v":22372.309841824135},{"$f":"SUM(Start:End!EX85)","v":22372.309841824135},{"$f":"SUM(Start:End!EY85)","v":22372.309841824135},{"$f":"SUM(Start:End!EZ85)","v":22372.309841824135},{"$f":"SUM(Start:End!FA85)","v":22372.309841824135},{"$f":"SUM(Start:End!FB85)","v":22372.309841824135},{"$f":"SUM(Start:End!FC85)","v":22372.309841824135},{"$f":"SUM(Start:End!FD85)","v":22372.309841824135},{"$f":"SUM(Start:End!FE85)","v":22372.309841824135},{"$f":"SUM(Start:End!FF85)","v":22372.309841824135},{"$f":"SUM(Start:End!FG85)","v":22372.309841824135},{"$f":"SUM(Start:End!FH85)","v":22372.309841824135},{"$f":"SUM(Start:End!FI85)","v":22372.309841824135},{"$f":"SUM(Start:End!FJ85)","v":22372.309841824135},{"$f":"SUM(Start:End!FK85)","v":22372.309841824135},{"$f":"SUM(Start:End!FL85)","v":22372.309841824135},{"$f":"SUM(Start:End!FM85)","v":22372.309841824135},{"$f":"SUM(Start:End!FN85)","v":22372.309841824135},{"$f":"SUM(Start:End!FO85)","v":22372.309841824135},{"$f":"SUM(Start:End!FP85)","v":22372.309841824135},{"$f":"SUM(Start:End!FQ85)","v":22372.309841824135},{"$f":"SUM(Start:End!FR85)","v":22372.309841824135},{"$f":"SUM(Start:End!FS85)","v":22372.309841824135},{"$f":"SUM(Start:End!FT85)","v":22372.309841824135},{"$f":"SUM(Start:End!FU85)","v":22372.309841824135},{"$f":"SUM(Start:End!FV85)","v":22372.309841824135},{"$f":"SUM(Start:End!FW85)","v":22372.309841824135},{"$f":"SUM(Start:End!FX85)","v":22372.309841824135},{"$f":"SUM(Start:End!FY85)","v":22372.309841824135},{"$f":"SUM(Start:End!FZ85)","v":22372.309841824135},{"$f":"SUM(Start:End!GA85)","v":22372.309841824135},{"$f":"SUM(Start:End!GB85)","v":22372.309841824135},{"$f":"SUM(Start:End!GC85)","v":22372.309841824135},{"$f":"SUM(Start:End!GD85)","v":22372.309841824135},{"$f":"SUM(Start:End!GE85)","v":22372.309841824135},{"$f":"SUM(Start:End!GF85)","v":22372.309841824135},{"$f":"SUM(Start:End!GG85)","v":22372.309841824135},{"$f":"SUM(Start:End!GH85)","v":22372.309841824135},{"$f":"SUM(Start:End!GI85)","v":22372.309841824135},{"$f":"SUM(Start:End!GJ85)","v":22372.309841824135},{"$f":"SUM(Start:End!GK85)","v":22372.309841824135},{"$f":"SUM(Start:End!GL85)","v":22372.309841824135},{"$f":"SUM(Start:End!GM85)","v":22372.309841824135},{"$f":"SUM(Start:End!GN85)","v":22372.309841824135},{"$f":"SUM(Start:End!GO85)","v":22372.309841824135},{"$f":"SUM(Start:End!GP85)","v":22372.309841824135},{"$f":"SUM(Start:End!GQ85)","v":22372.309841824135},{"$f":"SUM(Start:End!GR85)","v":22372.309841824135},{"$f":"SUM(Start:End!GS85)","v":22372.309841824135},{"$f":"SUM(Start:End!GT85)","v":22372.309841824135},{"$f":"SUM(Start:End!GU85)","v":22372.309841824135},{"$f":"SUM(Start:End!GV85)","v":22372.309841824135},{"$f":"SUM(Start:End!GW85)","v":22372.309841824135},{"$f":"SUM(Start:End!GX85)","v":22372.309841824135},{"$f":"SUM(Start:End!GY85)","v":22372.309841824135},{"$f":"SUM(Start:End!GZ85)","v":22372.309841824135},{"$f":"SUM(Start:End!HA85)","v":22372.309841824135},{"$f":"SUM(Start:End!HB85)","v":22372.309841824135},{"$f":"SUM(Start:End!HC85)","v":22372.309841824135},{"$f":"SUM(Start:End!HD85)","v":22372.309841824135},{"$f":"SUM(Start:End!HE85)","v":22372.309841824135},{"$f":"SUM(Start:End!HF85)","v":22372.309841824135},{"$f":"SUM(Start:End!HG85)","v":22372.309841824135},{"$f":"SUM(Start:End!HH85)","v":22372.309841824135},{"$f":"SUM(Start:End!HI85)","v":22372.309841824135},{"$f":"SUM(Start:End!HJ85)","v":22372.309841824135},{"$f":"SUM(Start:End!HK85)","v":22372.309841824135},{"$f":"SUM(Start:End!HL85)","v":22372.309841824135},{"$f":"SUM(Start:End!HM85)","v":22372.309841824135},{"$f":"SUM(Start:End!HN85)","v":22372.309841824135},{"$f":"SUM(Start:End!HO85)","v":22372.309841824135},{"$f":"SUM(Start:End!HP85)","v":22372.309841824135},{"$f":"SUM(Start:End!HQ85)","v":22372.309841824135},{"$f":"SUM(Start:End!HR85)","v":22372.309841824135},{"$f":"SUM(Start:End!HS85)","v":22372.309841824135},{"$f":"SUM(Start:End!HT85)","v":22372.309841824135},{"$f":"SUM(Start:End!HU85)","v":22372.309841824135},{"$f":"SUM(Start:End!HV85)","v":22372.309841824135},{"$f":"SUM(Start:End!HW85)","v":22372.309841824135},{"$f":"SUM(Start:End!HX85)","v":22372.309841824135},{"$f":"SUM(Start:End!HY85)","v":22372.309841824135},{"$f":"SUM(Start:End!HZ85)","v":22372.309841824135},{"$f":"SUM(Start:End!IA85)","v":22372.309841824135},{"$f":"SUM(Start:End!IB85)","v":22372.309841824135},{"$f":"SUM(Start:End!IC85)","v":22372.309841824135},{"$f":"SUM(Start:End!ID85)","v":22372.309841824135},{"$f":"SUM(Start:End!IE85)","v":22372.309841824135},{"$f":"SUM(Start:End!IF85)","v":22372.309841824135},{"$f":"SUM(Start:End!IG85)","v":22372.309841824135},{"$f":"SUM(Start:End!IH85)","v":22372.309841824135},{"$f":"SUM(Start:End!II85)","v":22372.309841824135},{"$f":"SUM(Start:End!IJ85)","v":22372.309841824135},{"$f":"SUM(Start:End!IK85)","v":22372.309841824135},{"$f":"SUM(Start:End!IL85)","v":22372.309841824135},{"$f":"SUM(Start:End!IM85)","v":22372.309841824135},{"$f":"SUM(Start:End!IN85)","v":22372.309841824135},{"$f":"SUM(Start:End!IO85)","v":22372.309841824135},{"$f":"SUM(Start:End!IP85)","v":22372.309841824135},{"$f":"SUM(Start:End!IQ85)","v":22372.309841824135},{"$f":"SUM(Start:End!IR85)","v":22372.309841824135},{"$f":"SUM(Start:End!IS85)","v":22372.309841824135},{"$f":"SUM(Start:End!IT85)","v":22372.309841824135},{"$f":"SUM(Start:End!IU85)","v":22372.309841824135},{"$f":"SUM(Start:End!IV85)","v":22372.309841824135},{"$f":"SUM(Start:End!IW85)","v":22372.309841824135},{"$f":"SUM(Start:End!IX85)","v":22372.309841824135},{"$f":"SUM(Start:End!IY85)","v":22372.309841824135},{"$f":"SUM(Start:End!IZ85)","v":22372.309841824135},{"$f":"SUM(Start:End!JA85)","v":22372.309841824135},{"$f":"SUM(Start:End!JB85)","v":22372.309841824135},{"$f":"SUM(Start:End!JC85)","v":22372.309841824135},{"$f":"SUM(Start:End!JD85)","v":22372.309841824135},{"$f":"SUM(Start:End!JE85)","v":22372.309841824135},{"$f":"SUM(Start:End!JF85)","v":22372.309841824135},{"$f":"SUM(Start:End!JG85)","v":22372.309841824135},{"$f":"SUM(Start:End!JH85)","v":22372.309841824135},{"$f":"SUM(Start:End!JI85)","v":22372.309841824135},{"$f":"SUM(Start:End!JJ85)","v":22372.309841824135},{"$f":"SUM(Start:End!JK85)","v":22372.309841824135},{"$f":"SUM(Start:End!JL85)","v":22372.309841824135},{"$f":"SUM(Start:End!JM85)","v":22372.309841824135},{"$f":"SUM(Start:End!JN85)","v":22372.309841824135},{"$f":"SUM(Start:End!JO85)","v":22372.309841824135},{"$f":"SUM(Start:End!JP85)","v":22372.309841824135},{"$f":"SUM(Start:End!JQ85)","v":22372.309841824135},{"$f":"SUM(Start:End!JR85)","v":22372.309841824135},{"$f":"SUM(Start:End!JS85)","v":22372.309841824135},{"$f":"SUM(Start:End!JT85)","v":22372.309841824135},{"$f":"SUM(Start:End!JU85)","v":22372.309841824135},{"$f":"SUM(Start:End!JV85)","v":22372.309841824135},{"$f":"SUM(Start:End!JW85)","v":22372.309841824135},{"$f":"SUM(Start:End!JX85)","v":22372.309841824135},{"$f":"SUM(Start:End!JY85)","v":21177.689784861788},{"$f":"SUM(Start:End!JZ85)","v":21177.689784861788},{"$f":"SUM(Start:End!KA85)","v":21177.689784861788},{"$f":"SUM(Start:End!KB85)","v":21177.689784861788},{"$f":"SUM(Start:End!KC85)","v":21177.689784861788},{"$f":"SUM(Start:End!KD85)","v":21177.689784861788},{"$f":"SUM(Start:End!KE85)","v":21177.689784861788},{"$f":"SUM(Start:End!KF85)","v":21177.689784861788},{"$f":"SUM(Start:End!KG85)","v":21177.689784861788},{"$f":"SUM(Start:End!KH85)","v":21177.689784861788},{"$f":"SUM(Start:End!KI85)","v":20472.090134356888},{"$f":"SUM(Start:End!KJ85)","v":20472.090134356888},{"$f":"SUM(Start:End!KK85)","v":20472.090134356888},{"$f":"SUM(Start:End!KL85)","v":20472.090134356888},{"$f":"SUM(Start:End!KM85)","v":20472.090134356888},{"$f":"SUM(Start:End!KN85)","v":20472.090134356888},{"$f":"SUM(Start:End!KO85)","v":20472.090134356888},{"$f":"SUM(Start:End!KP85)","v":20472.090134356888},{"$f":"SUM(Start:End!KQ85)","v":20472.090134356888},{"$f":"SUM(Start:End!KR85)","v":20472.090134356888},{"$f":"SUM(Start:End!KS85)","v":20472.090134356888},{"$f":"SUM(Start:End!KT85)","v":20472.090134356888},{"$f":"SUM(Start:End!KU85)","v":20472.090134356888},{"$f":"SUM(Start:End!KV85)","v":20472.090134356888},{"$f":"SUM(Start:End!KW85)","v":20472.090134356888},{"$f":"SUM(Start:End!KX85)","v":20472.090134356888},{"$f":"SUM(Start:End!KY85)","v":20472.090134356888},{"$f":"SUM(Start:End!KZ85)","v":20472.090134356888},{"$f":"SUM(Start:End!LA85)","v":20472.090134356888},{"$f":"SUM(Start:End!LB85)","v":20472.090134356888},{"$f":"SUM(Start:End!LC85)","v":20472.090134356888},{"$f":"SUM(Start:End!LD85)","v":20472.090134356888},{"$f":"SUM(Start:End!LE85)","v":19380.080372546639},{"$f":"SUM(Start:End!LF85)","v":19380.080372546639},{"$f":"SUM(Start:End!LG85)","v":19380.080372546639},{"$f":"SUM(Start:End!LH85)","v":19380.080372546639},{"$f":"SUM(Start:End!LI85)","v":19380.080372546639},{"$f":"SUM(Start:End!LJ85)","v":19380.080372546639},{"$f":"SUM(Start:End!LK85)","v":19380.080372546639},{"$f":"SUM(Start:End!LL85)","v":19380.080372546639},{"$f":"SUM(Start:End!LM85)","v":19380.080372546639},{"$f":"SUM(Start:End!LN85)","v":19380.080372546639},{"$f":"SUM(Start:End!LO85)","v":19380.080372546639},{"$f":"SUM(Start:End!LP85)","v":19380.080372546639},{"$f":"SUM(Start:End!LQ85)","v":19380.080372546639},{"$f":"SUM(Start:End!LR85)","v":19380.080372546639},{"$f":"SUM(Start:End!LS85)","v":19380.080372546639},{"$f":"SUM(Start:End!LT85)","v":19380.080372546639},{"$f":"SUM(Start:End!LU85)","v":19380.080372546639},{"$f":"SUM(Start:End!LV85)","v":19380.080372546639},{"$f":"SUM(Start:End!LW85)","v":19380.080372546639},{"$f":"SUM(Start:End!LX85)","v":19380.080372546639},{"$f":"SUM(Start:End!LY85)","v":19380.080372546639},{"$f":"SUM(Start:End!LZ85)","v":19380.080372546639},{"$f":"SUM(Start:End!MA85)","v":19380.080372546639},{"$f":"SUM(Start:End!MB85)","v":19380.080372546639},{"$f":"SUM(Start:End!MC85)","v":19380.080372546639},{"$f":"SUM(Start:End!MD85)","v":19380.080372546639},{"$f":"SUM(Start:End!ME85)","v":19380.080372546639},{"$f":"SUM(Start:End!MF85)","v":19380.080372546639},{"$f":"SUM(Start:End!MG85)","v":19380.080372546639},{"$f":"SUM(Start:End!MH85)","v":19380.080372546639},{"$f":"SUM(Start:End!MI85)","v":19380.080372546639},{"$f":"SUM(Start:End!MJ85)","v":19380.080372546639},{"$f":"SUM(Start:End!MK85)","v":19380.080372546639},{"$f":"SUM(Start:End!ML85)","v":19380.080372546639},{"$f":"SUM(Start:End!MM85)","v":19380.080372546639},{"$f":"SUM(Start:End!MN85)","v":19380.080372546639},{"$f":"SUM(Start:End!MO85)","v":19380.080372546639},{"$f":"SUM(Start:End!MP85)","v":19380.080372546639},{"$f":"SUM(Start:End!MQ85)","v":19380.080372546639},{"$f":"SUM(Start:End!MR85)","v":19380.080372546639},{"$f":"SUM(Start:End!MS85)","v":19380.080372546639},{"$f":"SUM(Start:End!MT85)","v":19380.080372546639},{"$f":"SUM(Start:End!MU85)","v":19380.080372546639},{"$f":"SUM(Start:End!MV85)","v":19380.080372546639},{"$f":"SUM(Start:End!MW85)","v":19380.080372546639},{"$f":"SUM(Start:End!MX85)","v":19380.080372546639},{"$f":"SUM(Start:End!MY85)","v":19380.080372546639},{"$f":"SUM(Start:End!MZ85)","v":19380.080372546639},{"$f":"SUM(Start:End!NA85)","v":19380.080372546639},{"$f":"SUM(Start:End!NB85)","v":19380.080372546639},{"$f":"SUM(Start:End!NC85)","v":19380.080372546639},{"$f":"SUM(Start:End!ND85)","v":19380.080372546639},{"$f":"SUM(Start:End!NE85)","v":19380.080372546639},{"$f":"SUM(Start:End!NF85)","v":19380.080372546639},{"$f":"SUM(Start:End!NG85)","v":19380.080372546639},{"$f":"SUM(Start:End!NH85)","v":19380.080372546639},{"$f":"SUM(Start:End!NI85)","v":19380.080372546639},{"$f":"SUM(Start:End!NJ85)","v":19380.080372546639},{"$f":"SUM(Start:End!NK85)","v":19380.080372546639},{"$f":"SUM(Start:End!NL85)","v":19380.080372546639},{"$f":"SUM(Start:End!NM85)","v":19380.080372546639},{"$f":"SUM(Start:End!NN85)","v":19380.080372546639},{"$f":"SUM(Start:End!NO85)","v":19380.080372546639},{"$f":"SUM(Start:End!NP85)","v":19380.080372546639},{"$f":"SUM(Start:End!NQ85)","v":19380.080372546639},{"$f":"SUM(Start:End!NR85)","v":19380.080372546639},{"$f":"SUM(Start:End!NS85)","v":19380.080372546639},{"$f":"SUM(Start:End!NT85)","v":19380.080372546639},{"$f":"SUM(Start:End!NU85)","v":19380.080372546639},{"$f":"SUM(Start:End!NV85)","v":19380.080372546639},{"$f":"SUM(Start:End!NW85)","v":19380.080372546639},{"$f":"SUM(Start:End!NX85)","v":19380.080372546639},{"$f":"SUM(Start:End!NY85)","v":19380.080372546639},{"$f":"SUM(Start:End!NZ85)","v":19380.080372546639},{"$f":"SUM(Start:End!OA85)","v":19380.080372546639},{"$f":"SUM(Start:End!OB85)","v":19380.080372546639},{"$f":"SUM(Start:End!OC85)","v":16793.184216695845},{"$f":"SUM(Start:End!OD85)","v":16793.184216695845},{"$f":"SUM(Start:End!OE85)","v":16793.184216695845},{"$f":"SUM(Start:End!OF85)","v":16793.184216695845},{"$f":"SUM(Start:End!OG85)","v":16793.184216695845},{"$f":"SUM(Start:End!OH85)","v":16793.184216695845},{"$f":"SUM(Start:End!OI85)","v":16793.184216695845},{"$f":"SUM(Start:End!OJ85)","v":14776.10503446831},{"$f":"SUM(Start:End!OK85)","v":14776.10503446831},{"$f":"SUM(Start:End!OL85)","v":14776.10503446831},{"$f":"SUM(Start:End!OM85)","v":14776.10503446831},{"$f":"SUM(Start:End!ON85)","v":14776.10503446831},{"$f":"SUM(Start:End!OO85)","v":14776.10503446831},{"$f":"SUM(Start:End!OP85)","v":14776.10503446831},{"$f":"SUM(Start:End!OQ85)","v":14776.10503446831},{"$f":"SUM(Start:End!OR85)","v":14776.10503446831},{"$f":"SUM(Start:End!OS85)","v":14776.10503446831},{"$f":"SUM(Start:End!OT85)","v":14776.10503446831},{"$f":"SUM(Start:End!OU85)","v":14776.10503446831},{"$f":"SUM(Start:End!OV85)","v":14776.10503446831},{"$f":"SUM(Start:End!OW85)","v":14776.10503446831},{"$f":"SUM(Start:End!OX85)","v":14776.10503446831},{"$f":"SUM(Start:End!OY85)","v":14776.10503446831},{"$f":"SUM(Start:End!OZ85)","v":14776.10503446831},{"$f":"SUM(Start:End!PA85)","v":14776.10503446831},{"$f":"SUM(Start:End!PB85)","v":14776.10503446831},{"$f":"SUM(Start:End!PC85)","v":14776.10503446831},{"$f":"SUM(Start:End!PD85)","v":14776.10503446831},{"$f":"SUM(Start:End!PE85)","v":14776.10503446831},{"$f":"SUM(Start:End!PF85)","v":14776.10503446831},{"$f":"SUM(Start:End!PG85)","v":14776.10503446831},{"$f":"SUM(Start:End!PH85)","v":14776.10503446831},{"$f":"SUM(Start:End!PI85)","v":14776.10503446831},{"$f":"SUM(Start:End!PJ85)","v":14776.10503446831},{"$f":"SUM(Start:End!PK85)","v":14776.10503446831},{"$f":"SUM(Start:End!PL85)","v":14776.10503446831},{"$f":"SUM(Start:End!PM85)","v":14776.10503446831},{"$f":"SUM(Start:End!PN85)","v":14776.10503446831},{"$f":"SUM(Start:End!PO85)","v":14776.10503446831},{"$f":"SUM(Start:End!PP85)","v":14776.10503446831},{"$f":"SUM(Start:End!PQ85)","v":14776.10503446831},{"$f":"SUM(Start:End!PR85)","v":14776.10503446831},{"$f":"SUM(Start:End!PS85)","v":14776.10503446831},{"$f":"SUM(Start:End!PT85)","v":14776.10503446831},{"$f":"SUM(Start:End!PU85)","v":13732.435673086817},{"$f":"SUM(Start:End!PV85)","v":13732.435673086817},{"$f":"SUM(Start:End!PW85)","v":13732.435673086817},{"$f":"SUM(Start:End!PX85)","v":13732.435673086817},{"$f":"SUM(Start:End!PY85)","v":13732.435673086817},{"$f":"SUM(Start:End!PZ85)","v":13732.435673086817},{"$f":"SUM(Start:End!QA85)","v":13732.435673086817},{"$f":"SUM(Start:End!QB85)","v":13732.435673086817},{"$f":"SUM(Start:End!QC85)","v":11599.650255781649},{"$f":"SUM(Start:End!QD85)","v":11599.650255781649},{"$f":"SUM(Start:End!QE85)","v":11599.650255781649},{"$f":"SUM(Start:End!QF85)","v":11599.650255781649},{"$f":"SUM(Start:End!QG85)","v":11599.650255781649},{"$f":"SUM(Start:End!QH85)","v":11599.650255781649},{"$f":"SUM(Start:End!QI85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QJ85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QK85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QL85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QM85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QN85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QO85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QP85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QQ85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QR85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QS85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QT85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QU85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QV85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QW85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QX85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QY85)","v":9082.7788874830676},{"$f":"SUM(Start:End!QZ85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RA85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RB85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RC85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RD85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RE85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RF85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RG85)","v":9082.7788874830676},{"$f":"SUM(Start:End!RH85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RI85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RJ85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RK85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RL85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RM85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RN85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RO85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RP85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RQ85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RR85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RS85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RT85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RU85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RV85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RW85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RX85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RY85)","v":6127.4453713606445},{"$f":"SUM(Start:End!RZ85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SA85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SB85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SC85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SD85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SE85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SF85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SG85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SH85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SI85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SJ85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SK85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SL85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SM85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SN85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SO85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SP85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SQ85)","v":6127.4453713606445},{"$f":"SUM(Start:End!SR85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SS85)","v":2396.5749520838053},{"$f":"SUM(Start:End!ST85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SU85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SV85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SW85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SX85)","v":2396.5749520838053},{"$f":"SUM(Start:End!SY85)","v":1651.3300386689468},{"$f":"SUM(Start:End!SZ85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TA85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TB85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TC85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TD85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TE85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TF85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TG85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TH85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TI85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TJ85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TK85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TL85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TM85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TN85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TO85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TP85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TQ85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TR85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TS85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TT85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TU85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TV85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TW85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TX85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TY85)","v":1651.3300386689468},{"$f":"SUM(Start:End!TZ85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UA85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UB85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UC85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UD85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UE85)","v":1651.3300386689468},{"$f":"SUM(Start:End!UF85)","v":0},{"$f":"SUM(Start:End!UG85)","v":0},{"$f":"SUM(Start:End!UH85)","v":0},{"$f":"SUM(Start:End!UI85)","v":0},{"$f":"SUM(Start:End!UJ85)","v":0},{"$f":"SUM(Start:End!UK85)","v":0},{"$f":"SUM(Start:End!UL85)","v":0},{"$f":"SUM(Start:End!UM85)","v":0},{"$f":"SUM(Start:End!UN85)","v":0},{"$f":"SUM(Start:End!UO85)","v":0},{"$f":"SUM(Start:End!UP85)","v":0},{"$f":"SUM(Start:End!UQ85)","v":0},{"$f":"SUM(Start:End!UR85)","v":0},{"$f":"SUM(Start:End!US85)","v":0},{"$f":"SUM(Start:End!UT85)","v":0},{"$f":"SUM(Start:End!UU85)","v":0},{"$f":"SUM(Start:End!UV85)","v":0},{"$f":"SUM(Start:End!UW85)","v":0},{"$f":"SUM(Start:End!UX85)","v":0},{"$f":"SUM(Start:End!UY85)","v":0},{"$f":"SUM(Start:End!UZ85)","v":0},{"$f":"SUM(Start:End!VA85)","v":0},{"$f":"SUM(Start:End!VB85)","v":0},{"$f":"SUM(Start:End!VC85)","v":0},{"$f":"SUM(Start:End!VD85)","v":0},{"$f":"SUM(Start:End!VE85)","v":0},{"$f":"SUM(Start:End!VF85)","v":0},{"$f":"SUM(Start:End!VG85)","v":0},{"$f":"SUM(Start:End!VH85)","v":0},{"$f":"SUM(Start:End!VI85)","v":0},{"$f":"SUM(Start:End!VJ85)","v":0},{"$f":"SUM(Start:End!VK85)","v":0},{"$f":"SUM(Start:End!VL85)","v":0},{"$f":"SUM(Start:End!VM85)","v":0},{"$f":"SUM(Start:End!VN85)","v":0},{"$f":"SUM(Start:End!VO85)","v":0},{"$f":"SUM(Start:End!VP85)","v":0},{"$f":"SUM(Start:End!VQ85)","v":0},{"$f":"SUM(Start:End!VR85)","v":0},{"$f":"SUM(Start:End!VS85)","v":0},{"$f":"SUM(Start:End!VT85)","v":0},{"$f":"SUM(Start:End!VU85)","v":0},{"$f":"SUM(Start:End!VV85)","v":0},{"$f":"SUM(Start:End!VW85)","v":0},{"$f":"SUM(Start:End!VX85)","v":0},{"$f":"SUM(Start:End!VY85)","v":0},{"$f":"SUM(Start:End!VZ85)","v":0},{"$f":"SUM(Start:End!WA85)","v":0},{"$f":"SUM(Start:End!WB85)","v":0},{"$f":"SUM(Start:End!WC85)","v":0},{"$f":"SUM(Start:End!WD85)","v":0},{"$f":"SUM(Start:End!WE85)","v":0},{"$f":"SUM(Start:End!WF85)","v":0},{"$f":"SUM(Start:End!WG85)","v":0},{"$f":"SUM(Start:End!WH85)","v":0},{"$f":"SUM(Start:End!WI85)","v":0},{"$f":"SUM(Start:End!WJ85)","v":0},{"$f":"SUM(Start:End!WK85)","v":0},{"$f":"SUM(Start:End!WL85)","v":0},{"$f":"SUM(Start:End!WM85)","v":0},{"$f":"SUM(Start:End!WN85)","v":0},{"$f":"SUM(Start:End!WO85)","v":0},{"$f":"SUM(Start:End!WP85)","v":0},{"$f":"SUM(Start:End!WQ85)","v":0},{"$f":"SUM(Start:End!WR85)","v":0},{"$f":"SUM(Start:End!WS85)","v":0},{"$f":"SUM(Start:End!WT85)","v":0},{"$f":"SUM(Start:End!WU85)","v":0},{"$f":"SUM(Start:End!WV85)","v":0},{"$f":"SUM(Start:End!WW85)","v":0},{"$f":"SUM(Start:End!WX85)","v":0},{"$f":"SUM(Start:End!WY85)","v":0},{"$f":"SUM(Start:End!WZ85)","v":0},{"$f":"SUM(Start:End!XA85)","v":0},{"$f":"SUM(Start:End!XB85)","v":0},{"$f":"SUM(Start:End!XC85)","v":0},{"$f":"SUM(Start:End!XD85)","v":0},{"$f":"SUM(Start:End!XE85)","v":0},{"$f":"SUM(Start:End!XF85)","v":0},{"$f":"SUM(Start:End!XG85)","v":0},{"$f":"SUM(Start:End!XH85)","v":0},{"$f":"SUM(Start:End!XI85)","v":0},{"$f":"SUM(Start:End!XJ85)","v":0},{"$f":"SUM(Start:End!XK85)","v":0},{"$f":"SUM(Start:End!XL85)","v":0},{"$f":"SUM(Start:End!XM85)","v":0},{"$f":"SUM(Start:End!XN85)","v":0},{"$f":"SUM(Start:End!XO85)","v":0},{"$f":"SUM(Start:End!XP85)","v":0},{"$f":"SUM(Start:End!XQ85)","v":0},{"$f":"SUM(Start:End!XR85)","v":0},{"$f":"SUM(Start:End!XS85)","v":0},{"$f":"SUM(Start:End!XT85)","v":0},{"$f":"SUM(Start:End!XU85)","v":0},{"$f":"SUM(Start:End!XV85)","v":0},{"$f":"SUM(Start:End!XW85)","v":0},{"$f":"SUM(Start:End!XX85)","v":0},{"$f":"SUM(Start:End!XY85)","v":0},{"$f":"SUM(Start:End!XZ85)","v":0},{"$f":"SUM(Start:End!YA85)","v":0},{"$f":"SUM(Start:End!YB85)","v":0},{"$f":"SUM(Start:End!YC85)","v":0},{"$f":"SUM(Start:End!YD85)","v":0},{"$f":"SUM(Start:End!YE85)","v":0},{"$f":"SUM(Start:End!YF85)","v":0},{"$f":"SUM(Start:End!YG85)","v":0},{"$f":"SUM(Start:End!YH85)","v":0},{"$f":"SUM(Start:End!YI85)","v":0},{"$f":"SUM(Start:End!YJ85)","v":0},{"$f":"SUM(Start:End!YK85)","v":0},{"$f":"SUM(Start:End!YL85)","v":0},{"$f":"SUM(Start:End!YM85)","v":0},{"$f":"SUM(Start:End!YN85)","v":0},{"$f":"SUM(Start:End!YO85)","v":0},{"$f":"SUM(Start:End!YP85)","v":0},{"$f":"SUM(Start:End!YQ85)","v":0},{"$f":"SUM(Start:End!YR85)","v":0},{"$f":"SUM(Start:End!YS85)","v":0},{"$f":"SUM(Start:End!YT85)","v":0},{"$f":"SUM(Start:End!YU85)","v":0},{"$f":"SUM(Start:End!YV85)","v":0},{"$f":"SUM(Start:End!YW85)","v":0},{"$f":"SUM(Start:End!YX85)","v":0},{"$f":"SUM(Start:End!YY85)","v":0},{"$f":"SUM(Start:End!YZ85)","v":0},{"$f":"SUM(Start:End!ZA85)","v":0},{"$f":"SUM(Start:End!ZB85)","v":0},{"$f":"SUM(Start:End!ZC85)","v":0},{"$f":"SUM(Start:End!ZD85)","v":0},{"$f":"SUM(Start:End!ZE85)","v":0},{"$f":"SUM(Start:End!ZF85)","v":0},{"$f":"SUM(Start:End!ZG85)","v":0},{"$f":"SUM(Start:End!ZH85)","v":0},{"$f":"SUM(Start:End!ZI85)","v":0},{"$f":"SUM(Start:End!ZJ85)","v":0},{"$f":"SUM(Start:End!ZK85)","v":0},{"$f":"SUM(Start:End!ZL85)","v":0},{"$f":"SUM(Start:End!ZM85)","v":0},{"$f":"SUM(Start:End!ZN85)","v":0},{"$f":"SUM(Start:End!ZO85)","v":0},{"$f":"SUM(Start:End!ZP85)","v":0},{"$f":"SUM(Start:End!ZQ85)","v":0},{"$f":"SUM(Start:End!ZR85)","v":0},{"$f":"SUM(Start:End!ZS85)","v":0},{"$f":"SUM(Start:End!ZT85)","v":0},{"$f":"SUM(Start:End!ZU85)","v":0},{"$f":"SUM(Start:End!ZV85)","v":0},{"$f":"SUM(Start:End!ZW85)","v":0},{"$f":"SUM(Start:End!ZX85)","v":0},{"$f":"SUM(Start:End!ZY85)","v":0},{"$f":"SUM(Start:End!ZZ85)","v":0},{"$f":"SUM(Start:End!AAA85)","v":0},{"$f":"SUM(Start:End!AAB85)","v":0},{"$f":"SUM(Start:End!AAC85)","v":0},{"$f":"SUM(Start:End!AAD85)","v":0},{"$f":"SUM(Start:End!AAE85)","v":0},{"$f":"SUM(Start:End!AAF85)","v":0},{"$f":"SUM(Start:End!AAG85)","v":0},{"$f":"SUM(Start:End!AAH85)","v":0},{"$f":"SUM(Start:End!AAI85)","v":0},{"$f":"SUM(Start:End!AAJ85)","v":0},{"$f":"SUM(Start:End!AAK85)","v":0},{"$f":"SUM(Start:End!AAL85)","v":0},{"$f":"SUM(Start:End!AAM85)","v":0},{"$f":"SUM(Start:End!AAN85)","v":0},{"$f":"SUM(Start:End!AAO85)","v":0},{"$f":"SUM(Start:End!AAP85)","v":0},{"$f":"SUM(Start:End!AAQ85)","v":0},{"$f":"SUM(Start:End!AAR85)","v":0},{"$f":"SUM(Start:End!AAS85)","v":0},{"$f":"SUM(Start:End!AAT85)","v":0},{"$f":"SUM(Start:End!AAU85)","v":0},{"$f":"SUM(Start:End!AAV85)","v":0},{"$f":"SUM(Start:End!AAW85)","v":0},{"$f":"SUM(Start:End!AAX85)","v":0},{"$f":"SUM(Start:End!AAY85)","v":0},{"$f":"SUM(Start:End!AAZ85)","v":0},{"$f":"SUM(Start:End!ABA85)","v":0},{"$f":"SUM(Start:End!ABB85)","v":0},{"$f":"SUM(Start:End!ABC85)","v":0},{"$f":"SUM(Start:End!ABD85)","v":0},{"$f":"SUM(Start:End!ABE85)","v":0},{"$f":"SUM(Start:End!ABF85)","v":0},{"$f":"SUM(Start:End!ABG85)","v":0},{"$f":"SUM(Start:End!ABH85)","v":0},{"$f":"SUM(Start:End!ABI85)","v":0},{"$f":"SUM(Start:End!ABJ85)","v":0},{"$f":"SUM(Start:End!ABK85)","v":0},{"$f":"SUM(Start:End!ABL85)","v":0},{"$f":"SUM(Start:End!ABM85)","v":0},{"$f":"SUM(Start:End!ABN85)","v":0},{"$f":"SUM(Start:End!ABO85)","v":0},{"$f":"SUM(Start:End!ABP85)","v":0},{"$f":"SUM(Start:End!ABQ85)","v":0},{"$f":"SUM(Start:End!ABR85)","v":0},{"$f":"SUM(Start:End!ABS85)","v":0},{"$f":"SUM(Start:End!ABT85)","v":0},{"$f":"SUM(Start:End!ABU85)","v":0},{"$f":"SUM(Start:End!ABV85)","v":0},{"$f":"SUM(Start:End!ABW85)","v":0},{"$f":"SUM(Start:End!ABX85)","v":0},{"$f":"SUM(Start:End!ABY85)","v":0},{"$f":"SUM(Start:End!ABZ85)","v":0}]
[null,null,"Economic Depreciation",null,{"$f":"ROW('Template Model'!F101)","v":101},{"$f":"SUM(Start:End!F101)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K101)","v":0},{"$f":"SUM(Start:End!L101)","v":0},{"$f":"SUM(Start:End!M101)","v":0},{"$f":"SUM(Start:End!N101)","v":0},{"$f":"SUM(Start:End!O101)","v":0},{"$f":"SUM(Start:End!P101)","v":0},{"$f":"SUM(Start:End!Q101)","v":-149.28334977233317},{"$f":"SUM(Start:End!R101)","v":-145.47568420664174},{"$f":"SUM(Start:End!S101)","v":-239.00107400934212},{"$f":"SUM(Start:End!T101)","v":-138.33394042629516},{"$f":"SUM(Start:End!U101)","v":-232.19924624689156},{"$f":"SUM(Start:End!V101)","v":-131.07495392399142},{"$f":"SUM(Start:End!W101)","v":-127.70744175626896},{"$f":"SUM(Start:End!X101)","v":-419.26816595514538},{"$f":"SUM(Start:End!Y101)","v":-122.61109982599737},{"$f":"SUM(Start:End!Z101)","v":-217.84724786167499},{"$f":"SUM(Start:End!AA101)","v":-116.28391833504429},{"$f":"SUM(Start:End!AB101)","v":-211.8260609737481},{"$f":"SUM(Start:End!AC101)","v":-109.85702834901167},{"$f":"SUM(Start:End!AD101)","v":-106.31738702167058},{"$f":"SUM(Start:End!AE101)","v":-202.31808478856692},{"$f":"SUM(Start:End!AF101)","v":-99.735218927438837},{"$f":"SUM(Start:End!AG101)","v":-196.0435456642299},{"$f":"SUM(Start:End!AH101)","v":-93.050154622003902},{"$f":"SUM(Start:End!AI101)","v":-89.780788759933785},{"$f":"SUM(Start:End!AJ101)","v":-387.79958882759092},{"$f":"SUM(Start:End!AK101)","v":-84.923021266178694},{"$f":"SUM(Start:End!AL101)","v":-182.35711132199503},{"$f":"SUM(Start:End!AM101)","v":-78.817078970838338},{"$f":"SUM(Start:End!AN101)","v":-1352.8768223411171},{"$f":"SUM(Start:End!AO101)","v":-1064.8164954975946},{"$f":"SUM(Start:End!AP101)","v":-1057.6932358281338},{"$f":"SUM(Start:End!AQ101)","v":-1335.3232775111101},{"$f":"SUM(Start:End!AR101)","v":-1045.1961213006289},{"$f":"SUM(Start:End!AS101)","v":-393.46602421702119},{"$f":"SUM(Start:End!AT101)","v":0.22355339769273996},{"$f":"SUM(Start:End!AU101)","v":8.5823984011076391},{"$f":"SUM(Start:End!AV101)","v":-762.19103369052755},{"$f":"SUM(Start:End!AW101)","v":20.197520084213465},{"$f":"SUM(Start:End!AX101)","v":-361.67484090279322},{"$f":"SUM(Start:End!AY101)","v":34.849186604202259},{"$f":"SUM(Start:End!AZ101)","v":-347.72493266820675},{"$f":"SUM(Start:End!BA101)","v":49.875820808170829},{"$f":"SUM(Start:End!BB101)","v":58.888121806783602},{"$f":"SUM(Start:End!BC101)","v":-324.73728445434244},{"$f":"SUM(Start:End!BD101)","v":74.507032675202936},{"$f":"SUM(Start:End!BE101)","v":-309.83087752462598},{"$f":"SUM(Start:End!BF101)","v":90.515558302402496},{"$f":"SUM(Start:End!BG101)","v":98.773076010053046},{"$f":"SUM(Start:End!BH101)","v":-1077.6621768273762},{"$f":"SUM(Start:End!BI101)","v":-38.325192229647655},{"$f":"SUM(Start:End!BJ101)","v":-597.68827133078594},{"$f":"SUM(Start:End!BK101)","v":-14.974911008554045},{"$f":"SUM(Start:End!BL101)","v":-575.38468632189324},{"$f":"SUM(Start:End!BM101)","v":8.8735024351044558},{"$f":"SUM(Start:End!BN101)","v":22.881656562385615},{"$f":"SUM(Start:End!BO101)","v":-539.09356306580594},{"$f":"SUM(Start:End!BP101)","v":47.516430088900961},{"$f":"SUM(Start:End!BQ101)","v":-515.51609202526743},{"$f":"SUM(Start:End!BR101)","v":72.668024192971643},{"$f":"SUM(Start:End!BS101)","v":87.346217413141858},{"$f":"SUM(Start:End!BT101)","v":-1636.1453689266054},{"$f":"SUM(Start:End!BU101)","v":105.64851290557999},{"$f":"SUM(Start:End!BV101)","v":-460.08430953510106},{"$f":"SUM(Start:End!BW101)","v":132.04808289892389},{"$f":"SUM(Start:End!BX101)","v":-434.75732734540361},{"$f":"SUM(Start:End!BY101)","v":158.99024083849508},{"$f":"SUM(Start:End!BZ101)","v":174.58969246802735},{"$f":"SUM(Start:End!CA101)","v":10.085733663348947},{"$f":"SUM(Start:End!CB101)","v":2375.8693524817645},{"$f":"SUM(Start:End!CC101)","v":1433.9495903229108},{"$f":"SUM(Start:End!CD101)","v":2416.6998120178177},{"$f":"SUM(Start:End!CE101)","v":2440.3907124619},{"$f":"SUM(Start:End!CF101)","v":-437.65383216491318},{"$f":"SUM(Start:End!CG101)","v":2470.1058757674473},{"$f":"SUM(Start:End!CH101)","v":1525.5778339877143},{"$f":"SUM(Start:End!CI101)","v":2512.5040639385697},{"$f":"SUM(Start:End!CJ101)","v":1566.9488987174118},{"$f":"SUM(Start:End!CK101)","v":2555.590637106623},{"$f":"SUM(Start:End!CL101)","v":2580.4378302554251},{"$f":"SUM(Start:End!CM101)","v":1633.354803296912},{"$f":"SUM(Start:End!CN101)","v":2624.6137319567497},{"$f":"SUM(Start:End!CO101)","v":1676.4951039312291},{"$f":"SUM(Start:End!CP101)","v":2669.5024410619226},{"$f":"SUM(Start:End!CQ101)","v":2695.2720445629675},{"$f":"SUM(Start:End!CR101)","v":769.9807808745245},{"$f":"SUM(Start:End!CS101)","v":2735.150918255822},{"$f":"SUM(Start:End!CT101)","v":1784.4090198348276},{"$f":"SUM(Start:End!CU101)","v":2695.3459742048872},{"$f":"SUM(Start:End!CV101)","v":1680.4137801827455},{"$f":"SUM(Start:End!CW101)","v":2745.4605597475602},{"$f":"SUM(Start:End!CX101)","v":2774.0762923682341},{"$f":"SUM(Start:End!CY101)","v":1757.3779447963752},{"$f":"SUM(Start:End!CZ101)","v":2825.4325933235523},{"$f":"SUM(Start:End!DA101)","v":1807.5390784402844},{"$f":"SUM(Start:End!DB101)","v":2877.6032420554257},{"$f":"SUM(Start:End!DC101)","v":2907.2712173693872},{"$f":"SUM(Start:End!DD101)","v":-211.54225122160278},{"$f":"SUM(Start:End!DE101)","v":2947.5727104627294},{"$f":"SUM(Start:End!DF101)","v":1926.6144439953496},{"$f":"SUM(Start:End!DG101)","v":3001.7028561219922},{"$f":"SUM(Start:End!DH101)","v":1979.5373272182769},{"$f":"SUM(Start:End!DI101)","v":3815.051678871183},{"$f":"SUM(Start:End!DJ101)","v":3848.9741254068213},{"$f":"SUM(Start:End!DK101)","v":3849.7134952172055},{"$f":"SUM(Start:End!DL101)","v":5262.3545765133458},{"$f":"SUM(Start:End!DM101)","v":3918.7405388886109},{"$f":"SUM(Start:End!DN101)","v":5333.5007698491972},{"$f":"SUM(Start:End!DO101)","v":5373.6806367828685},{"$f":"SUM(Start:End!DP101)","v":1257.0131148407527},{"$f":"SUM(Start:End!DQ101)","v":5429.4802116408537},{"$f":"SUM(Start:End!DR101)","v":4083.0252886594099},{"$f":"SUM(Start:End!DS101)","v":5503.073781919782},{"$f":"SUM(Start:End!DT101)","v":4155.5092753193603},{"$f":"SUM(Start:End!DU101)","v":5577.7319241557561},{"$f":"SUM(Start:End!DV101)","v":5619.7050099619664},{"$f":"SUM(Start:End!DW101)","v":4270.4986671581719},{"$f":"SUM(Start:End!DX101)","v":5696.0395967479999},{"$f":"SUM(Start:End!DY101)","v":4345.719035610251},{"$f":"SUM(Start:End!DZ101)","v":5773.4753603403224},{"$f":"SUM(Start:End!EA101)","v":5816.8654169362417},{"$f":"SUM(Start:End!EB101)","v":1244.0877046156238},{"$f":"SUM(Start:End!EC101)","v":5824.3570858577586},{"$f":"SUM(Start:End!ED101)","v":4350.1732469554263},{"$f":"SUM(Start:End!EE101)","v":5911.2018163051835},{"$f":"SUM(Start:End!EF101)","v":4435.6306507957197},{"$f":"SUM(Start:End!EG101)","v":5999.2813223991252},{"$f":"SUM(Start:End!EH101)","v":6048.371241875313},{"$f":"SUM(Start:End!EI101)","v":4570.7435503086599},{"$f":"SUM(Start:End!EJ101)","v":6138.3898612141202},{"$f":"SUM(Start:End!EK101)","v":4659.3704699359514},{"$f":"SUM(Start:End!EL101)","v":6229.6850659039774},{"$f":"SUM(Start:End!EM101)","v":6280.4153579927661},{"$f":"SUM(Start:End!EN101)","v":3267.1640557646315},{"$f":"SUM(Start:End!EO101)","v":6364.4779250716674},{"$f":"SUM(Start:End!EP101)","v":4881.9437272308423},{"$f":"SUM(Start:End!EQ101)","v":6458.9823943418887},{"$f":"SUM(Start:End!ER101)","v":4975.0503945562232},{"$f":"SUM(Start:End!ES101)","v":6554.822683157865},{"$f":"SUM(Start:End!ET101)","v":6607.8716844253213},{"$f":"SUM(Start:End!EU101)","v":5121.8686428263172},{"$f":"SUM(Start:End!EV101)","v":8165.387972837445},{"$f":"SUM(Start:End!EW101)","v":7221.9908029069775},{"$f":"SUM(Start:End!EX101)","v":9560.3121190046077},{"$f":"SUM(Start:End!EY101)","v":9629.2425742454652},{"$f":"SUM(Start:End!EZ101)","v":2833.9435225554917},{"$f":"SUM(Start:End!FA101)","v":9721.9432694955758},{"$f":"SUM(Start:End!FB101)","v":7501.8210172237159},{"$f":"SUM(Start:End!FC101)","v":9847.0674038092257},{"$f":"SUM(Start:End!FD101)","v":7625.8589319714956},{"$f":"SUM(Start:End!FE101)","v":9973.9792133200826},{"$f":"SUM(Start:End!FF101)","v":10045.877315840102},{"$f":"SUM(Start:End!FG101)","v":7823.0982849381253},{"$f":"SUM(Start:End!FH101)","v":10175.62821773703},{"$f":"SUM(Start:End!FI101)","v":7951.7689184243645},{"$f":"SUM(Start:End!FJ101)","v":10307.231642371087},{"$f":"SUM(Start:End!FK101)","v":10381.516095587896},{"$f":"SUM(Start:End!FL101)","v":3555.624303674078},{"$f":"SUM(Start:End!FM101)","v":10484.808351154366},{"$f":"SUM(Start:End!FN101)","v":8258.0932215859066},{"$f":"SUM(Start:End!FO101)","v":10620.824848396267},{"$f":"SUM(Start:End!FP101)","v":8393.035815488096},{"$f":"SUM(Start:End!FQ101)","v":10758.781410884811},{"$f":"SUM(Start:End!FR101)","v":10836.298347507865},{"$f":"SUM(Start:End!FS101)","v":8606.9591774841247},{"$f":"SUM(Start:End!FT101)","v":10977.327255485579},{"$f":"SUM(Start:End!FU101)","v":8746.9224232148699},{"$f":"SUM(Start:End!FV101)","v":11120.366687830072},{"$f":"SUM(Start:End!FW101)","v":11200.468288611009},{"$f":"SUM(Start:End!FX101)","v":4343.2959438156104},{"$f":"SUM(Start:End!FY101)","v":11315.280508932294},{"$f":"SUM(Start:End!FZ101)","v":9082.0597542104078},{"$f":"SUM(Start:End!GA101)","v":11463.136626484236},{"$f":"SUM(Start:End!GB101)","v":9228.859933688087},{"$f":"SUM(Start:End!GC101)","v":11613.098998215748},{"$f":"SUM(Start:End!GD101)","v":11696.721877291144},{"$f":"SUM(Start:End!GE101)","v":9460.9241342785681},{"$f":"SUM(Start:End!GF101)","v":11850.010955508929},{"$f":"SUM(Start:End!GG101)","v":9613.1680504642136},{"$f":"SUM(Start:End!GH101)","v":12005.482884307945},{"$f":"SUM(Start:End!GI101)","v":12091.90666818009},{"$f":"SUM(Start:End!GJ101)","v":7528.1728621967923},{"$f":"SUM(Start:End!GK101)","v":12235.037171640681},{"$f":"SUM(Start:End!GL101)","v":9995.5452927215956},{"$f":"SUM(Start:End!GM101)","v":12395.990713144172},{"$f":"SUM(Start:End!GN101)","v":10155.468780335272},{"$f":"SUM(Start:End!GO101)","v":12559.235135573748},{"$f":"SUM(Start:End!GP101)","v":12649.610447469197},{"$f":"SUM(Start:End!GQ101)","v":10407.608688694294},{"$f":"SUM(Start:End!GR101)","v":12816.464139855845},{"$f":"SUM(Start:End!GS101)","v":10573.44597385067},{"$f":"SUM(Start:End!GT101)","v":12985.692155336379},{"$f":"SUM(Start:End!GU101)","v":13079.108567900184},{"$f":"SUM(Start:End!GV101)","v":6157.5149617693969},{"$f":"SUM(Start:End!GW101)","v":13220.333960388729},{"$f":"SUM(Start:End!GX101)","v":10974.631205414451},{"$f":"SUM(Start:End!GY101)","v":13395.308388239719},{"$f":"SUM(Start:End!GZ101)","v":11148.606880377411},{"$f":"SUM(Start:End!HA101)","v":13572.771821486225},{"$f":"SUM(Start:End!HB101)","v":13670.374567773775},{"$f":"SUM(Start:End!HC101)","v":11422.242770591081},{"$f":"SUM(Start:End!HD101)","v":13851.750483334617},{"$f":"SUM(Start:End!HE101)","v":11602.636689375431},{"$f":"SUM(Start:End!HF101)","v":14035.706207110736},{"$f":"SUM(Start:End!HG101)","v":14136.607788286681},{"$f":"SUM(Start:End!HH101)","v":7181.8140555742866},{"$f":"SUM(Start:End!HI101)","v":14292.700818443831},{"$f":"SUM(Start:End!HJ101)","v":12040.993252664412},{"$f":"SUM(Start:End!HK101)","v":14482.928267033174},{"$f":"SUM(Start:End!HL101)","v":12230.260920774104},{"$f":"SUM(Start:End!HM101)","v":14675.860955366807},{"$f":"SUM(Start:End!HN101)","v":14781.32456080812},{"$f":"SUM(Start:End!HO101)","v":12527.288223349329},{"$f":"SUM(Start:End!HP101)","v":14978.500646383865},{"$f":"SUM(Start:End!HQ101)","v":12723.52472292904},{"$f":"SUM(Start:End!HR101)","v":15178.480831769441},{"$f":"SUM(Start:End!HS101)","v":15287.524537906764},{"$f":"SUM(Start:End!HT101)","v":8298.9444123737776},{"$f":"SUM(Start:End!HU101)","v":15459.804939774651},{"$f":"SUM(Start:End!HV101)","v":13202.346628483814},{"$f":"SUM(Start:End!HW101)","v":15666.630379060873},{"$f":"SUM(Start:End!HX101)","v":13408.259742875445},{"$f":"SUM(Start:End!HY101)","v":15876.397119688787},{"$f":"SUM(Start:End!HZ101)","v":15990.412968077057},{"$f":"SUM(Start:End!IA101)","v":13730.747643112962},{"$f":"SUM(Start:End!IB101)","v":16204.784350786169},{"$f":"SUM(Start:End!IC101)","v":13944.230696302329},{"$f":"SUM(Start:End!ID101)","v":16422.204717169261},{"$f":"SUM(Start:End!IE101)","v":16540.107696674459},{"$f":"SUM(Start:End!IF101)","v":11897.74348771599},{"$f":"SUM(Start:End!IG101)","v":16746.157131809596},{"$f":"SUM(Start:End!IH101)","v":14483.369426425365},{"$f":"SUM(Start:End!II101)","v":16971.278354419483},{"$f":"SUM(Start:End!IJ101)","v":14707.636853786862},{"$f":"SUM(Start:End!IK101)","v":17199.602058789147},{"$f":"SUM(Start:End!IL101)","v":17323.042632292068},{"$f":"SUM(Start:End!IM101)","v":15058.197713210371},{"$f":"SUM(Start:End!IN101)","v":17556.370646717871},{"$f":"SUM(Start:End!IO101)","v":15290.700194909514},{"$f":"SUM(Start:End!IP101)","v":17793.018621700649},{"$f":"SUM(Start:End!IQ101)","v":17920.685998207606},{"$f":"SUM(Start:End!IR101)","v":10863.043347663552},{"$f":"SUM(Start:End!IS101)","v":18130.045065405204},{"$f":"SUM(Start:End!IT101)","v":15862.190139909631},{"$f":"SUM(Start:End!IU101)","v":18374.857894511581},{"$f":"SUM(Start:End!IV101)","v":16106.216536286309},{"$f":"SUM(Start:End!IW101)","v":18623.155097025345},{"$f":"SUM(Start:End!IX101)","v":18756.738047487685},{"$f":"SUM(Start:End!IY101)","v":16486.998083996958},{"$f":"SUM(Start:End!IZ101)","v":19010.470913337813},{"$f":"SUM(Start:End!JA101)","v":16739.977427545105},{"$f":"SUM(Start:End!JB101)","v":19267.816231264493},{"$f":"SUM(Start:End!JC101)","v":19405.992575525557},{"$f":"SUM(Start:End!JD101)","v":12313.048267635524},{"$f":"SUM(Start:End!JE101)","v":19636.29810725059},{"$f":"SUM(Start:End!JF101)","v":17363.807629344359},{"$f":"SUM(Start:End!JG101)","v":19902.5567231432},{"$f":"SUM(Start:End!JH101)","v":17629.358643803105},{"$f":"SUM(Start:End!JI101)","v":20172.607701710389},{"$f":"SUM(Start:End!JJ101)","v":20317.234632057269},{"$f":"SUM(Start:End!JK101)","v":18043.060336054827},{"$f":"SUM(Start:End!JL101)","v":20593.192551029973},{"$f":"SUM(Start:End!JM101)","v":18318.34869835007},{"$f":"SUM(Start:End!JN101)","v":20873.082527855091},{"$f":"SUM(Start:End!JO101)","v":21022.703362218304},{"$f":"SUM(Start:End!JP101)","v":13894.045414586937},{"$f":"SUM(Start:End!JQ101)","v":21275.837849638741},{"$f":"SUM(Start:End!JR101)","v":18999.21522359606},{"$f":"SUM(Start:End!JS101)","v":21565.459129494979},{"$f":"SUM(Start:End!JT101)","v":19288.220402937361},{"$f":"SUM(Start:End!JU101)","v":21859.209366627474},{"$f":"SUM(Start:End!JV101)","v":22015.86546913621},{"$f":"SUM(Start:End!JW101)","v":19737.792328558055},{"$f":"SUM(Start:End!JX101)","v":22316.037684793919},{"$f":"SUM(Start:End!JY101)","v":18390.407854268677},{"$f":"SUM(Start:End!JZ101)","v":20901.864689044371},{"$f":"SUM(Start:End!KA101)","v":21056.641977678835},{"$f":"SUM(Start:End!KB101)","v":16456.115250058716},{"$f":"SUM(Start:End!KC101)","v":21337.289207448641},{"$f":"SUM(Start:End!KD101)","v":19113.970740261113},{"$f":"SUM(Start:End!KE101)","v":21638.0339455957},{"$f":"SUM(Start:End!KF101)","v":19413.852159947826},{"$f":"SUM(Start:End!KG101)","v":21943.054520955891},{"$f":"SUM(Start:End!KH101)","v":22105.240406375255},{"$f":"SUM(Start:End!KI101)","v":18778.534615628101},{"$f":"SUM(Start:End!KJ101)","v":21268.815835013545},{"$f":"SUM(Start:End!KK101)","v":19078.538137314728},{"$f":"SUM(Start:End!KL101)","v":21574.032636858643},{"$f":"SUM(Start:End!KM101)","v":21736.249190548882},{"$f":"SUM(Start:End!KN101)","v":14834.916753197529},{"$f":"SUM(Start:End!KO101)","v":22016.166534119282},{"$f":"SUM(Start:End!KP101)","v":19823.574872661804},{"$f":"SUM(Start:End!KQ101)","v":22332.125999011183},{"$f":"SUM(Start:End!KR101)","v":20138.709400015658},{"$f":"SUM(Start:End!KS101)","v":22652.628236309243},{"$f":"SUM(Start:End!KT101)","v":22822.606847119139},{"$f":"SUM(Start:End!KU101)","v":20628.048707075759},{"$f":"SUM(Start:End!KV101)","v":23150.162792199328},{"$f":"SUM(Start:End!KW101)","v":20954.833370836735},{"$f":"SUM(Start:End!KX101)","v":23482.432182903296},{"$f":"SUM(Start:End!KY101)","v":23658.384729278725},{"$f":"SUM(Start:End!KZ101)","v":16714.782189919813},{"$f":"SUM(Start:End!LA101)","v":23965.709649408862},{"$f":"SUM(Start:End!LB101)","v":21768.378103851079},{"$f":"SUM(Start:End!LC101)","v":24309.725480408008},{"$f":"SUM(Start:End!LD101)","v":22111.699021492575},{"$f":"SUM(Start:End!LE101)","v":22943.232851618435},{"$f":"SUM(Start:End!LF101)","v":23119.312782912632},{"$f":"SUM(Start:End!LG101)","v":21000.416055030131},{"$f":"SUM(Start:End!LH101)","v":23459.670810646552},{"$f":"SUM(Start:End!LI101)","v":21339.999357848661},{"$f":"SUM(Start:End!LJ101)","v":23804.977199187444},{"$f":"SUM(Start:End!LK101)","v":23987.32443540392},{"$f":"SUM(Start:End!LL101)","v":17257.778616177966},{"$f":"SUM(Start:End!LM101)","v":24308.898074424535},{"$f":"SUM(Start:End!LN101)","v":22187.227621316444},{"$f":"SUM(Start:End!LO101)","v":24666.564352641173},{"$f":"SUM(Start:End!LP101)","v":22544.201938275713},{"$f":"SUM(Start:End!LQ101)","v":25029.436479428958},{"$f":"SUM(Start:End!LR101)","v":25220.702042999386},{"$f":"SUM(Start:End!LS101)","v":23097.405538953724},{"$f":"SUM(Start:End!LT101)","v":25591.640848253097},{"$f":"SUM(Start:End!LU101)","v":23467.717984643532},{"$f":"SUM(Start:End!LV101)","v":25967.983259208879},{"$f":"SUM(Start:End!LW101)","v":26166.086324578995},{"$f":"SUM(Start:End!LX101)","v":21717.028962163778},{"$f":"SUM(Start:End!LY101)","v":26534.964841898298},{"$f":"SUM(Start:End!LZ101)","v":24409.539180802793},{"$f":"SUM(Start:End!MA101)","v":26925.059642188746},{"$f":"SUM(Start:End!MB101)","v":24799.103364462499},{"$f":"SUM(Start:End!MC101)","v":27320.843900389707},{"$f":"SUM(Start:End!MD101)","v":27528.815102281398},{"$f":"SUM(Start:End!ME101)","v":25402.173555973364},{"$f":"SUM(Start:End!MF101)","v":27933.406362091831},{"$f":"SUM(Start:End!MG101)","v":25806.308376095141},{"$f":"SUM(Start:End!MH101)","v":28343.903722960764},{"$f":"SUM(Start:End!MI101)","v":28559.341719328397},{"$f":"SUM(Start:End!MJ101)","v":21742.31516531427},{"$f":"SUM(Start:End!MK101)","v":28947.042965140427},{"$f":"SUM(Start:End!ML101)","v":26818.768585109879},{"$f":"SUM(Start:End!MM101)","v":29372.354386272986},{"$f":"SUM(Start:End!MN101)","v":27243.730232900154},{"$f":"SUM(Start:End!MO101)","v":29803.882060702366},{"$f":"SUM(Start:End!MP101)","v":30029.9926637272},{"$f":"SUM(Start:End!MQ101)","v":27900.961953233083},{"$f":"SUM(Start:End!MR101)","v":30471.133765949577},{"$f":"SUM(Start:End!MS101)","v":28341.836882853997},{"$f":"SUM(Start:End!MT101)","v":30918.728400117136},{"$f":"SUM(Start:End!MU101)","v":31152.991293111321},{"$f":"SUM(Start:End!MV101)","v":24292.316411435022},{"$f":"SUM(Start:End!MW101)","v":31578.352714487759},{"$f":"SUM(Start:End!MX101)","v":29448.37084401719},{"$f":"SUM(Start:End!MY101)","v":32042.164619047428},{"$f":"SUM(Start:End!MZ101)","v":29912.037094950414},{"$f":"SUM(Start:End!NA101)","v":32512.770454066689},{"$f":"SUM(Start:End!NB101)","v":32758.70892005082},{"$f":"SUM(Start:End!NC101)","v":30628.489223179698},{"$f":"SUM(Start:End!ND101)","v":33239.812489327669},{"$f":"SUM(Start:End!NE101)","v":31109.541167480667},{"$f":"SUM(Start:End!NF101)","v":33727.969966392295},{"$f":"SUM(Start:End!NG101)","v":33982.812433771818},{"$f":"SUM(Start:End!NH101)","v":27078.737731974281},{"$f":"SUM(Start:End!NI101)","v":34449.373495946347},{"$f":"SUM(Start:End!NJ101)","v":32318.971080245057},{"$f":"SUM(Start:End!NK101)","v":34955.287484301196},{"$f":"SUM(Start:End!NL101)","v":32824.969292284266},{"$f":"SUM(Start:End!NM101)","v":35468.629057815371},{"$f":"SUM(Start:End!NN101)","v":35736.24724850175},{"$f":"SUM(Start:End!NO101)","v":33606.190741385115},{"$f":"SUM(Start:End!NP101)","v":36261.056545771004},{"$f":"SUM(Start:End!NQ101)","v":34131.189828533898},{"$f":"SUM(Start:End!NR101)","v":36793.578380697982},{"$f":"SUM(Start:End!NS101)","v":37070.925137698498},{"$f":"SUM(Start:End!NT101)","v":32532.657251347562},{"$f":"SUM(Start:End!NU101)","v":37598.960042412436},{"$f":"SUM(Start:End!NV101)","v":35469.701643531116},{"$f":"SUM(Start:End!NW101)","v":38151.160929808524},{"$f":"SUM(Start:End!NX101)","v":36022.246863770415},{"$f":"SUM(Start:End!NY101)","v":38711.488135406042},{"$f":"SUM(Start:End!NZ101)","v":39002.937576324119},{"$f":"SUM(Start:End!OA101)","v":36874.685375248439},{"$f":"SUM(Start:End!OB101)","v":39575.802106896459},{"$f":"SUM(Start:End!OC101)","v":31917.815162449282},{"$f":"SUM(Start:End!OD101)","v":34296.582136890996},{"$f":"SUM(Start:End!OE101)","v":34548.700715848878},{"$f":"SUM(Start:End!OF101)","v":28358.8635336437},{"$f":"SUM(Start:End!OG101)","v":35016.840724890528},{"$f":"SUM(Start:End!OH101)","v":33122.122949789438},{"$f":"SUM(Start:End!OI101)","v":35519.039989815763},{"$f":"SUM(Start:End!OJ101)","v":22974.659071158472},{"$f":"SUM(Start:End!OK101)","v":24828.564495444807},{"$f":"SUM(Start:End!OL101)","v":24979.452357821938},{"$f":"SUM(Start:End!OM101)","v":23414.267859272019},{"$f":"SUM(Start:End!ON101)","v":25273.443476893037},{"$f":"SUM(Start:End!OO101)","v":23708.205073818535},{"$f":"SUM(Start:End!OP101)","v":25570.904378831387},{"$f":"SUM(Start:End!OQ101)","v":25726.174305073},{"$f":"SUM(Start:End!OR101)","v":20718.029970872391},{"$f":"SUM(Start:End!OS101)","v":26008.002803173091},{"$f":"SUM(Start:End!OT101)","v":24442.604291024181},{"$f":"SUM(Start:End!OU101)","v":26314.127107675289},{"$f":"SUM(Start:End!OV101)","v":24748.731809327262},{"$f":"SUM(Start:End!OW101)","v":26623.867695566092},{"$f":"SUM(Start:End!OX101)","v":26785.350638455857},{"$f":"SUM(Start:End!OY101)","v":25220.025103777618},{"$f":"SUM(Start:End!OZ101)","v":27100.663144451086},{"$f":"SUM(Start:End!PA101)","v":25535.384787865434},{"$f":"SUM(Start:End!PB101)","v":27419.703102504682},{"$f":"SUM(Start:End!PC101)","v":27585.890566954477},{"$f":"SUM(Start:End!PD101)","v":22556.123601736792},{"$f":"SUM(Start:End!PE101)","v":27889.568835180406},{"$f":"SUM(Start:End!PF101)","v":26324.389257872106},{"$f":"SUM(Start:End!PG101)","v":28217.92938305292},{"$f":"SUM(Start:End!PH101)","v":26652.859507464149},{"$f":"SUM(Start:End!PI101)","v":28550.175218219665},{"$f":"SUM(Start:End!PJ101)","v":28723.043361532618},{"$f":"SUM(Start:End!PK101)","v":27158.206145866876},{"$f":"SUM(Start:End!PL101)","v":29061.271233396859},{"$f":"SUM(Start:End!PM101)","v":27496.591704620489},{"$f":"SUM(Start:End!PN101)","v":29403.503981048645},{"$f":"SUM(Start:End!PO101)","v":29581.423803097296},{"$f":"SUM(Start:End!PP101)","v":26273.702141551956},{"$f":"SUM(Start:End!PQ101)","v":29919.207356796353},{"$f":"SUM(Start:End!PR101)","v":28354.975469214685},{"$f":"SUM(Start:End!PS101)","v":30271.600514018421},{"$f":"SUM(Start:End!PT101)","v":28707.595518895483},{"$f":"SUM(Start:End!PU101)","v":26698.567450938819},{"$f":"SUM(Start:End!PV101)","v":26856.503431610203},{"$f":"SUM(Start:End!PW101)","v":25432.336845069236},{"$f":"SUM(Start:End!PX101)","v":27165.509494624956},{"$f":"SUM(Start:End!PY101)","v":25741.710942776623},{"$f":"SUM(Start:End!PZ101)","v":27478.174223334769},{"$f":"SUM(Start:End!QA101)","v":27640.723687834725},{"$f":"SUM(Start:End!QB101)","v":23044.153018326488},{"$f":"SUM(Start:End!QC101)","v":20419.166721925369},{"$f":"SUM(Start:End!QD101)","v":19236.593235070555},{"$f":"SUM(Start:End!QE101)","v":20635.565015918772},{"$f":"SUM(Start:End!QF101)","v":19453.559309451113},{"$f":"SUM(Start:End!QG101)","v":20854.498978521882},{"$f":"SUM(Start:End!QH101)","v":20968.910975635212},{"$f":"SUM(Start:End!QI101)","v":15143.672967834951},{"$f":"SUM(Start:End!QJ101)","v":16293.347010333993},{"$f":"SUM(Start:End!QK101)","v":15323.776158172244},{"$f":"SUM(Start:End!QL101)","v":16475.243259262701},{"$f":"SUM(Start:End!QM101)","v":16570.382539280123},{"$f":"SUM(Start:End!QN101)","v":13472.103602527844},{"$f":"SUM(Start:End!QO101)","v":16742.131069623618},{"$f":"SUM(Start:End!QP101)","v":15773.511412132022},{"$f":"SUM(Start:End!QQ101)","v":16929.464444595564},{"$f":"SUM(Start:End!QR101)","v":15961.272652351065},{"$f":"SUM(Start:End!QS101)","v":17119.073870278226},{"$f":"SUM(Start:End!QT101)","v":17218.113274660645},{"$f":"SUM(Start:End!QU101)","v":16250.609327131344},{"$f":"SUM(Start:End!QV101)","v":17411.235750399923},{"$f":"SUM(Start:End!QW101)","v":16444.192423279528},{"$f":"SUM(Start:End!QX101)","v":17606.708783346985},{"$f":"SUM(Start:End!QY101)","v":17708.712893855612},{"$f":"SUM(Start:End!QZ101)","v":14604.544659576735},{"$f":"SUM(Start:End!RA101)","v":17894.25641471531},{"$f":"SUM(Start:End!RB101)","v":16928.357552490637},{"$f":"SUM(Start:End!RC101)","v":18095.607069830268},{"$f":"SUM(Start:End!RD101)","v":17130.215469845145},{"$f":"SUM(Start:End!RE101)","v":18299.414257325632},{"$f":"SUM(Start:End!RF101)","v":18405.632189087657},{"$f":"SUM(Start:End!RG101)","v":17441.049803730642},{"$f":"SUM(Start:End!RH101)","v":13160.464155100344},{"$f":"SUM(Start:End!RI101)","v":12512.88683363462},{"$f":"SUM(Start:End!RJ101)","v":13333.395585185863},{"$f":"SUM(Start:End!RK101)","v":13423.117308345711},{"$f":"SUM(Start:End!RL101)","v":12038.901902326383},{"$f":"SUM(Start:End!RM101)","v":13594.634822211112},{"$f":"SUM(Start:End!RN101)","v":12948.069144162757},{"$f":"SUM(Start:End!RO101)","v":13773.231501189104},{"$f":"SUM(Start:End!RP101)","v":13127.100252263088},{"$f":"SUM(Start:End!RQ101)","v":13954.160321679723},{"$f":"SUM(Start:End!RR101)","v":14047.927387918593},{"$f":"SUM(Start:End!RS101)","v":13402.489950731906},{"$f":"SUM(Start:End!RT101)","v":14232.445818332708},{"$f":"SUM(Start:End!RU101)","v":13587.477781904818},{"$f":"SUM(Start:End!RV101)","v":14419.375614946533},{"$f":"SUM(Start:End!RW101)","v":14516.178008826566},{"$f":"SUM(Start:End!RX101)","v":12388.646378394827},{"$f":"SUM(Start:End!RY101)","v":14697.087175128559},{"$f":"SUM(Start:End!RZ101)","v":14053.306431468678},{"$f":"SUM(Start:End!SA101)","v":14890.088971833851},{"$f":"SUM(Start:End!SB101)","v":14246.827850571339},{"$f":"SUM(Start:End!SC101)","v":15085.615674874607},{"$f":"SUM(Start:End!SD101)","v":15186.766343240051},{"$f":"SUM(Start:End!SE101)","v":14544.329311727473},{"$f":"SUM(Start:End!SF101)","v":15386.176897974023},{"$f":"SUM(Start:End!SG101)","v":14744.297724406402},{"$f":"SUM(Start:End!SH101)","v":15588.198269298839},{"$f":"SUM(Start:End!SI101)","v":15692.633719208032},{"$f":"SUM(Start:End!SJ101)","v":13559.406413391669},{"$f":"SUM(Start:End!SK101)","v":15888.892217808658},{"$f":"SUM(Start:End!SL101)","v":15248.427191336534},{"$f":"SUM(Start:End!SM101)","v":16097.49591562312},{"$f":"SUM(Start:End!SN101)","v":15457.643733801684},{"$f":"SUM(Start:End!SO101)","v":16308.83372394049},{"$f":"SUM(Start:End!SP101)","v":16417.981014816993},{"$f":"SUM(Start:End!SQ101)","v":15779.095460279214},{"$f":"SUM(Start:End!SR101)","v":6989.0166995774071},{"$f":"SUM(Start:End!SS101)","v":6728.4239840504288},{"$f":"SUM(Start:End!ST101)","v":7079.8879902747703},{"$f":"SUM(Start:End!SU101)","v":7126.5007452773661},{"$f":"SUM(Start:End!SV101)","v":6249.8451324657271},{"$f":"SUM(Start:End!SW101)","v":7215.6646595439761},{"$f":"SUM(Start:End!SX101)","v":6954.4244242724817},{"$f":"SUM(Start:End!SY101)","v":4480.4232581763645},{"$f":"SUM(Start:End!SZ101)","v":4307.8122157467878},{"$f":"SUM(Start:End!TA101)","v":4535.8678099766839},{"$f":"SUM(Start:End!TB101)","v":4564.2974860535469},{"$f":"SUM(Start:End!TC101)","v":4391.374778691883},{"$f":"SUM(Start:End!TD101)","v":4620.6068420259398},{"$f":"SUM(Start:End!TE101)","v":4447.4767942896287},{"$f":"SUM(Start:End!TF101)","v":4677.4966779447859},{"$f":"SUM(Start:End!TG101)","v":4706.6574352356402},{"$f":"SUM(Start:End!TH101)","v":4330.475313514733},{"$f":"SUM(Start:End!TI101)","v":4763.436737708631},{"$f":"SUM(Start:End!TJ101)","v":4589.7931894808862},{"$f":"SUM(Start:End!TK101)","v":4821.798284714183},{"$f":"SUM(Start:End!TL101)","v":4647.9532699564006},{"$f":"SUM(Start:End!TM101)","v":4880.7607334299537},{"$f":"SUM(Start:End!TN101)","v":4910.9698257972923},{"$f":"SUM(Start:End!TO101)","v":4736.8283497914526},{"$f":"SUM(Start:End!TP101)","v":4970.8497914461768},{"$f":"SUM(Start:End!TQ101)","v":4796.5112805138924},{"$f":"SUM(Start:End!TR101)","v":5031.345764836602},{"$f":"SUM(Start:End!TS101)","v":5062.3304305663987},{"$f":"SUM(Start:End!TT101)","v":4476.1577385381315},{"$f":"SUM(Start:End!TU101)","v":5121.7431409153651},{"$f":"SUM(Start:End!TV101)","v":4946.9125700927398},{"$f":"SUM(Start:End!TW101)","v":5183.79113855178},{"$f":"SUM(Start:End!TX101)","v":5008.7699130408073},{"$f":"SUM(Start:End!TY101)","v":5246.4767099845085},{"$f":"SUM(Start:End!TZ101)","v":5278.5687003274506},{"$f":"SUM(Start:End!UA101)","v":5103.2675726651469},{"$f":"SUM(Start:End!UB101)","v":5342.2275506972092},{"$f":"SUM(Start:End!UC101)","v":5166.7406089744072},{"$f":"SUM(Start:End!UD101)","v":5406.5399937923194},{"$f":"SUM(Start:End!UE101)","v":5439.4546223958205},{"$f":"SUM(Start:End!UF101)","v":0},{"$f":"SUM(Start:End!UG101)","v":0},{"$f":"SUM(Start:End!UH101)","v":0},{"$f":"SUM(Start:End!UI101)","v":0},{"$f":"SUM(Start:End!UJ101)","v":0},{"$f":"SUM(Start:End!UK101)","v":0},{"$f":"SUM(Start:End!UL101)","v":0},{"$f":"SUM(Start:End!UM101)","v":0},{"$f":"SUM(Start:End!UN101)","v":0},{"$f":"SUM(Start:End!UO101)","v":0},{"$f":"SUM(Start:End!UP101)","v":0},{"$f":"SUM(Start:End!UQ101)","v":0},{"$f":"SUM(Start:End!UR101)","v":0},{"$f":"SUM(Start:End!US101)","v":0},{"$f":"SUM(Start:End!UT101)","v":0},{"$f":"SUM(Start:End!UU101)","v":0},{"$f":"SUM(Start:End!UV101)","v":0},{"$f":"SUM(Start:End!UW101)","v":0},{"$f":"SUM(Start:End!UX101)","v":0},{"$f":"SUM(Start:End!UY101)","v":0},{"$f":"SUM(Start:End!UZ101)","v":0},{"$f":"SUM(Start:End!VA101)","v":0},{"$f":"SUM(Start:End!VB101)","v":0},{"$f":"SUM(Start:End!VC101)","v":0},{"$f":"SUM(Start:End!VD101)","v":0},{"$f":"SUM(Start:End!VE101)","v":0},{"$f":"SUM(Start:End!VF101)","v":0},{"$f":"SUM(Start:End!VG101)","v":0},{"$f":"SUM(Start:End!VH101)","v":0},{"$f":"SUM(Start:End!VI101)","v":0},{"$f":"SUM(Start:End!VJ101)","v":0},{"$f":"SUM(Start:End!VK101)","v":0},{"$f":"SUM(Start:End!VL101)","v":0},{"$f":"SUM(Start:End!VM101)","v":0},{"$f":"SUM(Start:End!VN101)","v":0},{"$f":"SUM(Start:End!VO101)","v":0},{"$f":"SUM(Start:End!VP101)","v":0},{"$f":"SUM(Start:End!VQ101)","v":0},{"$f":"SUM(Start:End!VR101)","v":0},{"$f":"SUM(Start:End!VS101)","v":0},{"$f":"SUM(Start:End!VT101)","v":0},{"$f":"SUM(Start:End!VU101)","v":0},{"$f":"SUM(Start:End!VV101)","v":0},{"$f":"SUM(Start:End!VW101)","v":0},{"$f":"SUM(Start:End!VX101)","v":0},{"$f":"SUM(Start:End!VY101)","v":0},{"$f":"SUM(Start:End!VZ101)","v":0},{"$f":"SUM(Start:End!WA101)","v":0},{"$f":"SUM(Start:End!WB101)","v":0},{"$f":"SUM(Start:End!WC101)","v":0},{"$f":"SUM(Start:End!WD101)","v":0},{"$f":"SUM(Start:End!WE101)","v":0},{"$f":"SUM(Start:End!WF101)","v":0},{"$f":"SUM(Start:End!WG101)","v":0},{"$f":"SUM(Start:End!WH101)","v":0},{"$f":"SUM(Start:End!WI101)","v":0},{"$f":"SUM(Start:End!WJ101)","v":0},{"$f":"SUM(Start:End!WK101)","v":0},{"$f":"SUM(Start:End!WL101)","v":0},{"$f":"SUM(Start:End!WM101)","v":0},{"$f":"SUM(Start:End!WN101)","v":0},{"$f":"SUM(Start:End!WO101)","v":0},{"$f":"SUM(Start:End!WP101)","v":0},{"$f":"SUM(Start:End!WQ101)","v":0},{"$f":"SUM(Start:End!WR101)","v":0},{"$f":"SUM(Start:End!WS101)","v":0},{"$f":"SUM(Start:End!WT101)","v":0},{"$f":"SUM(Start:End!WU101)","v":0},{"$f":"SUM(Start:End!WV101)","v":0},{"$f":"SUM(Start:End!WW101)","v":0},{"$f":"SUM(Start:End!WX101)","v":0},{"$f":"SUM(Start:End!WY101)","v":0},{"$f":"SUM(Start:End!WZ101)","v":0},{"$f":"SUM(Start:End!XA101)","v":0},{"$f":"SUM(Start:End!XB101)","v":0},{"$f":"SUM(Start:End!XC101)","v":0},{"$f":"SUM(Start:End!XD101)","v":0},{"$f":"SUM(Start:End!XE101)","v":0},{"$f":"SUM(Start:End!XF101)","v":0},{"$f":"SUM(Start:End!XG101)","v":0},{"$f":"SUM(Start:End!XH101)","v":0},{"$f":"SUM(Start:End!XI101)","v":0},{"$f":"SUM(Start:End!XJ101)","v":0},{"$f":"SUM(Start:End!XK101)","v":0},{"$f":"SUM(Start:End!XL101)","v":0},{"$f":"SUM(Start:End!XM101)","v":0},{"$f":"SUM(Start:End!XN101)","v":0},{"$f":"SUM(Start:End!XO101)","v":0},{"$f":"SUM(Start:End!XP101)","v":0},{"$f":"SUM(Start:End!XQ101)","v":0},{"$f":"SUM(Start:End!XR101)","v":0},{"$f":"SUM(Start:End!XS101)","v":0},{"$f":"SUM(Start:End!XT101)","v":0},{"$f":"SUM(Start:End!XU101)","v":0},{"$f":"SUM(Start:End!XV101)","v":0},{"$f":"SUM(Start:End!XW101)","v":0},{"$f":"SUM(Start:End!XX101)","v":0},{"$f":"SUM(Start:End!XY101)","v":0},{"$f":"SUM(Start:End!XZ101)","v":0},{"$f":"SUM(Start:End!YA101)","v":0},{"$f":"SUM(Start:End!YB101)","v":0},{"$f":"SUM(Start:End!YC101)","v":0},{"$f":"SUM(Start:End!YD101)","v":0},{"$f":"SUM(Start:End!YE101)","v":0},{"$f":"SUM(Start:End!YF101)","v":0},{"$f":"SUM(Start:End!YG101)","v":0},{"$f":"SUM(Start:End!YH101)","v":0},{"$f":"SUM(Start:End!YI101)","v":0},{"$f":"SUM(Start:End!YJ101)","v":0},{"$f":"SUM(Start:End!YK101)","v":0},{"$f":"SUM(Start:End!YL101)","v":0},{"$f":"SUM(Start:End!YM101)","v":0},{"$f":"SUM(Start:End!YN101)","v":0},{"$f":"SUM(Start:End!YO101)","v":0},{"$f":"SUM(Start:End!YP101)","v":0},{"$f":"SUM(Start:End!YQ101)","v":0},{"$f":"SUM(Start:End!YR101)","v":0},{"$f":"SUM(Start:End!YS101)","v":0},{"$f":"SUM(Start:End!YT101)","v":0},{"$f":"SUM(Start:End!YU101)","v":0},{"$f":"SUM(Start:End!YV101)","v":0},{"$f":"SUM(Start:End!YW101)","v":0},{"$f":"SUM(Start:End!YX101)","v":0},{"$f":"SUM(Start:End!YY101)","v":0},{"$f":"SUM(Start:End!YZ101)","v":0},{"$f":"SUM(Start:End!ZA101)","v":0},{"$f":"SUM(Start:End!ZB101)","v":0},{"$f":"SUM(Start:End!ZC101)","v":0},{"$f":"SUM(Start:End!ZD101)","v":0},{"$f":"SUM(Start:End!ZE101)","v":0},{"$f":"SUM(Start:End!ZF101)","v":0},{"$f":"SUM(Start:End!ZG101)","v":0},{"$f":"SUM(Start:End!ZH101)","v":0},{"$f":"SUM(Start:End!ZI101)","v":0},{"$f":"SUM(Start:End!ZJ101)","v":0},{"$f":"SUM(Start:End!ZK101)","v":0},{"$f":"SUM(Start:End!ZL101)","v":0},{"$f":"SUM(Start:End!ZM101)","v":0},{"$f":"SUM(Start:End!ZN101)","v":0},{"$f":"SUM(Start:End!ZO101)","v":0},{"$f":"SUM(Start:End!ZP101)","v":0},{"$f":"SUM(Start:End!ZQ101)","v":0},{"$f":"SUM(Start:End!ZR101)","v":0},{"$f":"SUM(Start:End!ZS101)","v":0},{"$f":"SUM(Start:End!ZT101)","v":0},{"$f":"SUM(Start:End!ZU101)","v":0},{"$f":"SUM(Start:End!ZV101)","v":0},{"$f":"SUM(Start:End!ZW101)","v":0},{"$f":"SUM(Start:End!ZX101)","v":0},{"$f":"SUM(Start:End!ZY101)","v":0},{"$f":"SUM(Start:End!ZZ101)","v":0},{"$f":"SUM(Start:End!AAA101)","v":0},{"$f":"SUM(Start:End!AAB101)","v":0},{"$f":"SUM(Start:End!AAC101)","v":0},{"$f":"SUM(Start:End!AAD101)","v":0},{"$f":"SUM(Start:End!AAE101)","v":0},{"$f":"SUM(Start:End!AAF101)","v":0},{"$f":"SUM(Start:End!AAG101)","v":0},{"$f":"SUM(Start:End!AAH101)","v":0},{"$f":"SUM(Start:End!AAI101)","v":0},{"$f":"SUM(Start:End!AAJ101)","v":0},{"$f":"SUM(Start:End!AAK101)","v":0},{"$f":"SUM(Start:End!AAL101)","v":0},{"$f":"SUM(Start:End!AAM101)","v":0},{"$f":"SUM(Start:End!AAN101)","v":0},{"$f":"SUM(Start:End!AAO101)","v":0},{"$f":"SUM(Start:End!AAP101)","v":0},{"$f":"SUM(Start:End!AAQ101)","v":0},{"$f":"SUM(Start:End!AAR101)","v":0},{"$f":"SUM(Start:End!AAS101)","v":0},{"$f":"SUM(Start:End!AAT101)","v":0},{"$f":"SUM(Start:End!AAU101)","v":0},{"$f":"SUM(Start:End!AAV101)","v":0},{"$f":"SUM(Start:End!AAW101)","v":0},{"$f":"SUM(Start:End!AAX101)","v":0},{"$f":"SUM(Start:End!AAY101)","v":0},{"$f":"SUM(Start:End!AAZ101)","v":0},{"$f":"SUM(Start:End!ABA101)","v":0},{"$f":"SUM(Start:End!ABB101)","v":0},{"$f":"SUM(Start:End!ABC101)","v":0},{"$f":"SUM(Start:End!ABD101)","v":0},{"$f":"SUM(Start:End!ABE101)","v":0},{"$f":"SUM(Start:End!ABF101)","v":0},{"$f":"SUM(Start:End!ABG101)","v":0},{"$f":"SUM(Start:End!ABH101)","v":0},{"$f":"SUM(Start:End!ABI101)","v":0},{"$f":"SUM(Start:End!ABJ101)","v":0},{"$f":"SUM(Start:End!ABK101)","v":0},{"$f":"SUM(Start:End!ABL101)","v":0},{"$f":"SUM(Start:End!ABM101)","v":0},{"$f":"SUM(Start:End!ABN101)","v":0},{"$f":"SUM(Start:End!ABO101)","v":0},{"$f":"SUM(Start:End!ABP101)","v":0},{"$f":"SUM(Start:End!ABQ101)","v":0},{"$f":"SUM(Start:End!ABR101)","v":0},{"$f":"SUM(Start:End!ABS101)","v":0},{"$f":"SUM(Start:End!ABT101)","v":0},{"$f":"SUM(Start:End!ABU101)","v":0},{"$f":"SUM(Start:End!ABV101)","v":0},{"$f":"SUM(Start:End!ABW101)","v":0},{"$f":"SUM(Start:End!ABX101)","v":0},{"$f":"SUM(Start:End!ABY101)","v":0},{"$f":"SUM(Start:End!ABZ101)","v":0}]
[null,null,{"$f":"IF(E11,C9,C10)","v":"Economic Depreciation"},null,false,null,null,null,null,null,{"$f":"IF($E$11,K9,K10)","v":0},{"$f":"IF($E$11,L9,L10)","v":0},0,0,0,0,-149.28334977233317,-145.47568420664174,-239.00107400934212,-138.33394042629516,-232.19924624689156,-131.07495392399142,-127.70744175626896,-419.26816595514538,-122.61109982599737,-217.84724786167499,-116.28391833504429,-211.8260609737481,-109.85702834901167,-106.31738702167058,-202.31808478856692,-99.735218927438837,-196.0435456642299,-93.050154622003902,-89.780788759933785,-387.79958882759092,-84.923021266178694,-182.35711132199503,-78.817078970838338,-1352.8768223411171,-1064.8164954975946,-1057.6932358281338,-1335.3232775111101,-1045.1961213006289,-393.46602421702119,0.22355339769273996,8.5823984011076391,-762.19103369052755,20.197520084213465,-361.67484090279322,34.849186604202259,-347.72493266820675,49.875820808170829,58.888121806783602,-324.73728445434244,74.507032675202936,-309.83087752462598,90.515558302402496,98.773076010053046,-1077.6621768273762,-38.325192229647655,-597.68827133078594,-14.974911008554045,-575.38468632189324,8.8735024351044558,22.881656562385615,-539.09356306580594,47.516430088900961,-515.51609202526743,72.668024192971643,87.346217413141858,-1636.1453689266054,105.64851290557999,-460.08430953510106,132.04808289892389,{"$f":"IF($E$11,BX9,BX10)","v":-434.75732734540361},158.99024083849508,174.58969246802735,10.085733663348947,2375.8693524817645,1433.9495903229108,2416.6998120178177,2440.3907124619,-437.65383216491318,2470.1058757674473,1525.5778339877143,2512.5040639385697,1566.9488987174118,2555.590637106623,2580.4378302554251,1633.354803296912,2624.6137319567497,1676.4951039312291,2669.5024410619226,2695.2720445629675,769.9807808745245,2735.150918255822,1784.4090198348276,2695.3459742048872,1680.4137801827455,2745.4605597475602,2774.0762923682341,1757.3779447963752,2825.4325933235523,1807.5390784402844,2877.6032420554257,2907.2712173693872,-211.54225122160278,2947.5727104627294,1926.6144439953496,3001.7028561219922,1979.5373272182769,3815.051678871183,3848.9741254068213,3849.7134952172055,5262.3545765133458,3918.7405388886109,5333.5007698491972,5373.6806367828685,1257.0131148407527,5429.4802116408537,4083.0252886594099,5503.073781919782,4155.5092753193603,5577.7319241557561,5619.7050099619664,4270.4986671581719,5696.0395967479999,4345.719035610251,5773.4753603403224,5816.8654169362417,1244.0877046156238,5824.3570858577586,4350.1732469554263,5911.2018163051835,4435.6306507957197,5999.2813223991252,6048.371241875313,4570.7435503086599,{"$f":"IF($E$11,EJ9,EJ10)","v":6138.3898612141202},4659.3704699359514,6229.6850659039774,6280.4153579927661,3267.1640557646315,6364.4779250716674,4881.9437272308423,6458.9823943418887,4975.0503945562232,6554.822683157865,6607.8716844253213,5121.8686428263172,8165.387972837445,7221.9908029069775,9560.3121190046077,9629.2425742454652,2833.9435225554917,9721.9432694955758,7501.8210172237159,9847.0674038092257,7625.8589319714956,9973.9792133200826,10045.877315840102,7823.0982849381253,10175.62821773703,7951.7689184243645,10307.231642371087,10381.516095587896,3555.624303674078,10484.808351154366,8258.0932215859066,10620.824848396267,8393.035815488096,10758.781410884811,10836.298347507865,8606.9591774841247,10977.327255485579,8746.9224232148699,11120.366687830072,11200.468288611009,4343.2959438156104,11315.280508932294,9082.0597542104078,11463.136626484236,9228.859933688087,11613.098998215748,11696.721877291144,9460.9241342785681,11850.010955508929,9613.1680504642136,12005.482884307945,12091.90666818009,7528.1728621967923,12235.037171640681,9995.5452927215956,12395.990713144172,10155.468780335272,12559.235135573748,12649.610447469197,10407.608688694294,12816.464139855845,10573.44597385067,12985.692155336379,13079.108567900184,{"$f":"IF($E$11,GV9,GV10)","v":6157.5149617693969},13220.333960388729,10974.631205414451,13395.308388239719,11148.606880377411,13572.771821486225,13670.374567773775,11422.242770591081,13851.750483334617,11602.636689375431,14035.706207110736,14136.607788286681,7181.8140555742866,14292.700818443831,12040.993252664412,14482.928267033174,12230.260920774104,14675.860955366807,14781.32456080812,12527.288223349329,14978.500646383865,12723.52472292904,15178.480831769441,15287.524537906764,8298.9444123737776,15459.804939774651,13202.346628483814,15666.630379060873,13408.259742875445,15876.397119688787,15990.412968077057,13730.747643112962,16204.784350786169,13944.230696302329,16422.204717169261,16540.107696674459,11897.74348771599,16746.157131809596,14483.369426425365,16971.278354419483,14707.636853786862,17199.602058789147,17323.042632292068,15058.197713210371,17556.370646717871,15290.700194909514,17793.018621700649,17920.685998207606,10863.043347663552,18130.045065405204,15862.190139909631,18374.857894511581,16106.216536286309,18623.155097025345,18756.738047487685,16486.998083996958,19010.470913337813,16739.977427545105,19267.816231264493,19405.992575525557,12313.048267635524,19636.29810725059,17363.807629344359,19902.5567231432,{"$f":"IF($E$11,JH9,JH10)","v":17629.358643803105},20172.607701710389,20317.234632057269,18043.060336054827,20593.192551029973,18318.34869835007,20873.082527855091,21022.703362218304,13894.045414586937,21275.837849638741,18999.21522359606,21565.459129494979,19288.220402937361,21859.209366627474,22015.86546913621,19737.792328558055,22316.037684793919,18390.407854268677,20901.864689044371,21056.641977678835,16456.115250058716,21337.289207448641,19113.970740261113,21638.0339455957,19413.852159947826,21943.054520955891,22105.240406375255,18778.534615628101,21268.815835013545,19078.538137314728,21574.032636858643,21736.249190548882,14834.916753197529,22016.166534119282,19823.574872661804,22332.125999011183,20138.709400015658,22652.628236309243,22822.606847119139,20628.048707075759,23150.162792199328,20954.833370836735,23482.432182903296,23658.384729278725,16714.782189919813,23965.709649408862,21768.378103851079,24309.725480408008,22111.699021492575,22943.232851618435,23119.312782912632,21000.416055030131,23459.670810646552,21339.999357848661,23804.977199187444,23987.32443540392,17257.778616177966,24308.898074424535,22187.227621316444,24666.564352641173,22544.201938275713,25029.436479428958,25220.702042999386,23097.405538953724,{"$f":"IF($E$11,LT9,LT10)","v":25591.640848253097},23467.717984643532,25967.983259208879,26166.086324578995,21717.028962163778,26534.964841898298,24409.539180802793,26925.059642188746,24799.103364462499,27320.843900389707,27528.815102281398,25402.173555973364,27933.406362091831,25806.308376095141,28343.903722960764,28559.341719328397,21742.31516531427,28947.042965140427,26818.768585109879,29372.354386272986,27243.730232900154,29803.882060702366,30029.9926637272,27900.961953233083,30471.133765949577,28341.836882853997,30918.728400117136,31152.991293111321,24292.316411435022,31578.352714487759,29448.37084401719,32042.164619047428,29912.037094950414,32512.770454066689,32758.70892005082,30628.489223179698,33239.812489327669,31109.541167480667,33727.969966392295,33982.812433771818,27078.737731974281,34449.373495946347,32318.971080245057,34955.287484301196,32824.969292284266,35468.629057815371,35736.24724850175,33606.190741385115,36261.056545771004,34131.189828533898,36793.578380697982,37070.925137698498,32532.657251347562,37598.960042412436,35469.701643531116,38151.160929808524,36022.246863770415,38711.488135406042,39002.937576324119,36874.685375248439,39575.802106896459,31917.815162449282,34296.582136890996,34548.700715848878,{"$f":"IF($E$11,OF9,OF10)","v":28358.8635336437},35016.840724890528,33122.122949789438,35519.039989815763,22974.659071158472,24828.564495444807,24979.452357821938,23414.267859272019,25273.443476893037,23708.205073818535,25570.904378831387,25726.174305073,20718.029970872391,26008.002803173091,24442.604291024181,26314.127107675289,24748.731809327262,26623.867695566092,26785.350638455857,25220.025103777618,27100.663144451086,25535.384787865434,27419.703102504682,27585.890566954477,22556.123601736792,27889.568835180406,26324.389257872106,28217.92938305292,26652.859507464149,28550.175218219665,28723.043361532618,27158.206145866876,29061.271233396859,27496.591704620489,29403.503981048645,29581.423803097296,26273.702141551956,29919.207356796353,28354.975469214685,30271.600514018421,28707.595518895483,26698.567450938819,26856.503431610203,25432.336845069236,27165.509494624956,25741.710942776623,27478.174223334769,27640.723687834725,23044.153018326488,20419.166721925369,19236.593235070555,20635.565015918772,19453.559309451113,20854.498978521882,20968.910975635212,15143.672967834951,16293.347010333993,15323.776158172244,16475.243259262701,16570.382539280123,13472.103602527844,16742.131069623618,15773.511412132022,16929.464444595564,{"$f":"IF($E$11,QR9,QR10)","v":15961.272652351065},17119.073870278226,17218.113274660645,16250.609327131344,17411.235750399923,16444.192423279528,17606.708783346985,17708.712893855612,14604.544659576735,17894.25641471531,16928.357552490637,18095.607069830268,17130.215469845145,18299.414257325632,18405.632189087657,17441.049803730642,13160.464155100344,12512.88683363462,13333.395585185863,13423.117308345711,12038.901902326383,13594.634822211112,12948.069144162757,13773.231501189104,13127.100252263088,13954.160321679723,14047.927387918593,13402.489950731906,14232.445818332708,13587.477781904818,14419.375614946533,14516.178008826566,12388.646378394827,14697.087175128559,14053.306431468678,14890.088971833851,14246.827850571339,15085.615674874607,15186.766343240051,14544.329311727473,15386.176897974023,14744.297724406402,15588.198269298839,15692.633719208032,13559.406413391669,15888.892217808658,15248.427191336534,16097.49591562312,15457.643733801684,16308.83372394049,16417.981014816993,15779.095460279214,6989.0166995774071,6728.4239840504288,7079.8879902747703,7126.5007452773661,6249.8451324657271,7215.6646595439761,6954.4244242724817,4480.4232581763645,4307.8122157467878,4535.8678099766839,4564.2974860535469,4391.374778691883,{"$f":"IF($E$11,TD9,TD10)","v":4620.6068420259398},4447.4767942896287,4677.4966779447859,4706.6574352356402,4330.475313514733,4763.436737708631,4589.7931894808862,4821.798284714183,4647.9532699564006,4880.7607334299537,4910.9698257972923,4736.8283497914526,4970.8497914461768,4796.5112805138924,5031.345764836602,5062.3304305663987,4476.1577385381315,5121.7431409153651,4946.9125700927398,5183.79113855178,5008.7699130408073,5246.4767099845085,5278.5687003274506,5103.2675726651469,5342.2275506972092,5166.7406089744072,5406.5399937923194,5439.4546223958205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,VP9,VP10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,YB9,YB10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E$11,AAN9,AAN10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Profit and Loss"]
[null,null,"Revenues ",null,{"$f":"ROW('Template Model'!F59)","v":59},{"$f":"SUM(Start:End!F59)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K59)","v":0},{"$f":"SUM(Start:End!L59)","v":0},{"$f":"SUM(Start:End!M59)","v":0},{"$f":"SUM(Start:End!N59)","v":0},{"$f":"SUM(Start:End!O59)","v":0},{"$f":"SUM(Start:End!P59)","v":0},{"$f":"SUM(Start:End!Q59)","v":3005.9561954781625},{"$f":"SUM(Start:End!R59)","v":3012.1169918653286},{"$f":"SUM(Start:End!S59)","v":2920.9262080523572},{"$f":"SUM(Start:End!T59)","v":3024.4764907233516},{"$f":"SUM(Start:End!U59)","v":2932.9115274241776},{"$f":"SUM(Start:End!V59)","v":3036.8867038173867},{"$f":"SUM(Start:End!W59)","v":3042.3712861905969},{"$f":"SUM(Start:End!X59)","v":2752.9110213670151},{"$f":"SUM(Start:End!Y59)","v":3053.3701841030934},{"$f":"SUM(Start:End!Z59)","v":2960.2108407596643},{"$f":"SUM(Start:End!AA59)","v":3064.4088456551699},{"$f":"SUM(Start:End!AB59)","v":2970.9127090637626},{"$f":"SUM(Start:End!AC59)","v":3075.4874146018674},{"$f":"SUM(Start:End!AD59)","v":3081.0417094137056},{"$f":"SUM(Start:End!AE59)","v":2987.0380985980032},{"$f":"SUM(Start:End!AF59)","v":3092.1804101304156},{"$f":"SUM(Start:End!AG59)","v":2997.8369538384354},{"$f":"SUM(Start:End!AH59)","v":3103.3593799071896},{"$f":"SUM(Start:End!AI59)","v":3108.459022132874},{"$f":"SUM(Start:End!AJ59)","v":2812.2541046399078},{"$f":"SUM(Start:End!AK59)","v":3118.6834605475005},{"$f":"SUM(Start:End!AL59)","v":3023.040275129425},{"$f":"SUM(Start:End!AM59)","v":3128.9415294974333},{"$f":"SUM(Start:End!AN59)","v":8489.6081512154906},{"$f":"SUM(Start:End!AO59)","v":8791.6513106228103},{"$f":"SUM(Start:End!AP59)","v":8810.7502908575534},{"$f":"SUM(Start:End!AQ59)","v":8545.0568988234027},{"$f":"SUM(Start:End!AR59)","v":8849.0769231247705},{"$f":"SUM(Start:End!AS59)","v":11649.361776723699},{"$f":"SUM(Start:End!AT59)","v":12050.933327354076},{"$f":"SUM(Start:End!AU59)","v":12064.505108882702},{"$f":"SUM(Start:End!AV59)","v":11298.898138111306},{"$f":"SUM(Start:End!AW59)","v":12091.815558590795},{"$f":"SUM(Start:End!AX59)","v":11715.052633584888},{"$f":"SUM(Start:End!AY59)","v":12119.349061859784},{"$f":"SUM(Start:End!AZ59)","v":11741.806123929529},{"$f":"SUM(Start:End!BA59)","v":12147.106268258907},{"$f":"SUM(Start:End!BB59)","v":12161.068964356597},{"$f":"SUM(Start:End!BC59)","v":11782.343063101638},{"$f":"SUM(Start:End!BD59)","v":12189.162953272607},{"$f":"SUM(Start:End!BE59)","v":11809.63975288248},{"$f":"SUM(Start:End!BF59)","v":12217.482289026757},{"$f":"SUM(Start:End!BG59)","v":12230.14503124582},{"$f":"SUM(Start:End!BH59)","v":11058.06680653989},{"$f":"SUM(Start:End!BI59)","v":17738.685148394485},{"$f":"SUM(Start:End!BJ59)","v":17185.869858448674},{"$f":"SUM(Start:End!BK59)","v":17778.840881161443},{"$f":"SUM(Start:End!BL59)","v":17224.84966205405},{"$f":"SUM(Start:End!BM59)","v":17819.243582998373},{"$f":"SUM(Start:End!BN59)","v":17839.537765124609},{"$f":"SUM(Start:End!BO59)","v":17283.768340117487},{"$f":"SUM(Start:End!BP59)","v":17880.312229894025},{"$f":"SUM(Start:End!BQ59)","v":17323.347763193538},{"$f":"SUM(Start:End!BR59)","v":17921.335416149563},{"$f":"SUM(Start:End!BS59)","v":17941.940501206278},{"$f":"SUM(Start:End!BT59)","v":16224.291126448861},{"$f":"SUM(Start:End!BU59)","v":17983.338100431261},{"$f":"SUM(Start:End!BV59)","v":17423.352380868506},{"$f":"SUM(Start:End!BW59)","v":18024.986202167667},{"$f":"SUM(Start:End!BX59)","v":17463.778467528409},{"$f":"SUM(Start:End!BY59)","v":18066.885526892976},{"$f":"SUM(Start:End!BZ59)","v":18087.929624292479},{"$f":"SUM(Start:End!CA59)","v":18837.828228115213},{"$f":"SUM(Start:End!CB59)","v":29902.589300208572},{"$f":"SUM(Start:End!CC59)","v":28958.212363933402},{"$f":"SUM(Start:End!CD59)","v":29944.44635521594},{"$f":"SUM(Start:End!CE59)","v":29965.470129884696},{"$f":"SUM(Start:End!CF59)","v":27084.632604056107},{"$f":"SUM(Start:End!CG59)","v":30007.708636128627},{"$f":"SUM(Start:End!CH59)","v":29060.248600273673},{"$f":"SUM(Start:End!CI59)","v":30050.202371779997},{"$f":"SUM(Start:End!CJ59)","v":29101.495339658617},{"$f":"SUM(Start:End!CK59)","v":30092.952085207446},{"$f":"SUM(Start:End!CL59)","v":30114.423168746725},{"$f":"SUM(Start:End!CM59)","v":29163.830835014411},{"$f":"SUM(Start:End!CN59)","v":30157.558262392617},{"$f":"SUM(Start:End!CO59)","v":29205.699157314888},{"$f":"SUM(Start:End!CP59)","v":30200.951225490626},{"$f":"SUM(Start:End!CQ59)","v":30222.744646964988},{"$f":"SUM(Start:End!CR59)","v":28293.338124796341},{"$f":"SUM(Start:End!CS59)","v":30266.525850146794},{"$f":"SUM(Start:End!CT59)","v":29311.464991846806},{"$f":"SUM(Start:End!CU59)","v":32312.90904595935},{"$f":"SUM(Start:End!CV59)","v":31294.355283954414},{"$f":"SUM(Start:End!CW59)","v":32362.16016864097},{"$f":"SUM(Start:End!CX59)","v":32386.888273283228},{"$f":"SUM(Start:End!CY59)","v":31366.146654175078},{"$f":"SUM(Start:End!CZ59)","v":32436.550079010744},{"$f":"SUM(Start:End!DA59)","v":31414.339340282724},{"$f":"SUM(Start:End!DB59)","v":32486.48669672116},{"$f":"SUM(Start:End!DC59)","v":32511.558317504354},{"$f":"SUM(Start:End!DD59)","v":29387.986149133183},{"$f":"SUM(Start:End!DE59)","v":32561.908700515451},{"$f":"SUM(Start:End!DF59)","v":31535.988068433075},{"$f":"SUM(Start:End!DG59)","v":32612.535965876512},{"$f":"SUM(Start:End!DH59)","v":31585.116474938859},{"$f":"SUM(Start:End!DI59)","v":35550.039215229132},{"$f":"SUM(Start:End!DJ59)","v":35574.879357915997},{"$f":"SUM(Start:End!DK59)","v":41449.809120481783},{"$f":"SUM(Start:End!DL59)","v":42856.449520957518},{"$f":"SUM(Start:End!DM59)","v":41498.225567994305},{"$f":"SUM(Start:End!DN59)","v":42906.620229023676},{"$f":"SUM(Start:End!DO59)","v":42931.811054179649},{"$f":"SUM(Start:End!DP59)","v":38799.936303767092},{"$f":"SUM(Start:End!DQ59)","v":42982.404182995655},{"$f":"SUM(Start:End!DR59)","v":41620.458098821298},{"$f":"SUM(Start:End!DS59)","v":43033.280001881911},{"$f":"SUM(Start:End!DT59)","v":41669.829862088787},{"$f":"SUM(Start:End!DU59)","v":43084.439377795628},{"$f":"SUM(Start:End!DV59)","v":43110.125671965943},{"$f":"SUM(Start:End!DW59)","v":41744.403080158721},{"$f":"SUM(Start:End!DX59)","v":43161.712020207313},{"$f":"SUM(Start:End!DY59)","v":41794.463510551737},{"$f":"SUM(Start:End!DZ59)","v":43213.58411538411},{"$f":"SUM(Start:End!EA59)","v":43239.627594438913},{"$f":"SUM(Start:End!EB59)","v":42560.630932176799},{"$f":"SUM(Start:End!EC59)","v":47151.647224262095},{"$f":"SUM(Start:End!ED59)","v":45660.652054925326},{"$f":"SUM(Start:End!EE59)","v":47213.778348894099},{"$f":"SUM(Start:End!EF59)","v":45720.930019714491},{"$f":"SUM(Start:End!EG59)","v":47276.221924555204},{"$f":"SUM(Start:End!EH59)","v":47307.561181815814},{"$f":"SUM(Start:End!EI59)","v":45811.915076964338},{"$f":"SUM(Start:End!EJ59)","v":47370.47523874609},{"$f":"SUM(Start:End!EK59)","v":45872.951884696849},{"$f":"SUM(Start:End!EL59)","v":47433.704160914429},{"$f":"SUM(Start:End!EM59)","v":47465.437000999598},{"$f":"SUM(Start:End!EN59)","v":44432.910283294019},{"$f":"SUM(Start:End!EO59)","v":47529.140051233931},{"$f":"SUM(Start:End!EP59)","v":46026.88113603447},{"$f":"SUM(Start:End!EQ59)","v":47593.16041496781},{"$f":"SUM(Start:End!ER59)","v":46088.990224080466},{"$f":"SUM(Start:End!ES59)","v":47657.499081112634},{"$f":"SUM(Start:End!ET59)","v":47689.788088132969},{"$f":"SUM(Start:End!EU59)","v":46182.732623323114},{"$f":"SUM(Start:End!EV59)","v":61481.406074185477},{"$f":"SUM(Start:End!EW59)","v":68559.052197530778},{"$f":"SUM(Start:End!EX59)","v":70874.646701626712},{"$f":"SUM(Start:End!EY59)","v":70905.020492792377},{"$f":"SUM(Start:End!EZ59)","v":64070.752007944742},{"$f":"SUM(Start:End!FA59)","v":70966.011662124074},{"$f":"SUM(Start:End!FB59)","v":68706.41544598616},{"$f":"SUM(Start:End!FC59)","v":71027.328461027355},{"$f":"SUM(Start:End!FD59)","v":68765.912216590033},{"$f":"SUM(Start:End!FE59)","v":71088.971910713299},{"$f":"SUM(Start:End!FF59)","v":71119.916450272256},{"$f":"SUM(Start:End!FG59)","v":68855.751327137332},{"$f":"SUM(Start:End!FH59)","v":71182.051803265902},{"$f":"SUM(Start:End!FI59)","v":68916.041492461678},{"$f":"SUM(Start:End!FJ59)","v":71244.51638483131},{"$f":"SUM(Start:End!FK59)","v":71275.872461441686},{"$f":"SUM(Start:End!FL59)","v":64406.603697073573},{"$f":"SUM(Start:End!FM59)","v":71338.83283967289},{"$f":"SUM(Start:End!FN59)","v":69068.165229398466},{"$f":"SUM(Start:End!FO59)","v":71402.125059910832},{"$f":"SUM(Start:End!FP59)","v":69129.576716496042},{"$f":"SUM(Start:End!FQ59)","v":71465.750177587382},{"$f":"SUM(Start:End!FR59)","v":71497.687904367674},{"$f":"SUM(Start:End!FS59)","v":69222.299277982456},{"$f":"SUM(Start:End!FT59)","v":71561.814359788463},{"$f":"SUM(Start:End!FU59)","v":69284.519376687153},{"$f":"SUM(Start:End!FV59)","v":71626.276376567403},{"$f":"SUM(Start:End!FW59)","v":71658.633556413406},{"$f":"SUM(Start:End!FX59)","v":64753.229059776837},{"$f":"SUM(Start:End!FY59)","v":71723.600934114947},{"$f":"SUM(Start:End!FZ59)","v":69441.494906235836},{"$f":"SUM(Start:End!GA59)","v":71788.906573575558},{"$f":"SUM(Start:End!GB59)","v":69504.857982582369},{"$f":"SUM(Start:End!GC59)","v":71854.551565250062},{"$f":"SUM(Start:End!GD59)","v":71887.501660551949},{"$f":"SUM(Start:End!GE59)","v":69600.519682751896},{"$f":"SUM(Start:End!GF59)","v":71953.657738099893},{"$f":"SUM(Start:End!GG59)","v":69664.707093549936},{"$f":"SUM(Start:End!GH59)","v":72020.155919936398},{"$f":"SUM(Start:End!GI59)","v":72053.533646999422},{"$f":"SUM(Start:End!GJ59)","v":67436.223296854674},{"$f":"SUM(Start:End!GK59)","v":72120.547070766101},{"$f":"SUM(Start:End!GL59)","v":69826.628755681479},{"$f":"SUM(Start:End!GM59)","v":72187.905388240964},{"$f":"SUM(Start:End!GN59)","v":69891.981516632412},{"$f":"SUM(Start:End!GO59)","v":72255.609725730828},{"$f":"SUM(Start:End!GP59)","v":72289.592005608007},{"$f":"SUM(Start:End!GQ59)","v":69990.639886064761},{"$f":"SUM(Start:End!GR59)","v":72357.817498203585},{"$f":"SUM(Start:End!GS59)","v":70056.833222221598},{"$f":"SUM(Start:End!GT59)","v":72426.391853136476},{"$f":"SUM(Start:End!GU59)","v":72460.810212369193},{"$f":"SUM(Start:End!GV59)","v":65479.640454986591},{"$f":"SUM(Start:End!GW59)","v":72529.910014503141},{"$f":"SUM(Start:End!GX59)","v":70223.798464464286},{"$f":"SUM(Start:End!GY59)","v":72599.36155953398},{"$f":"SUM(Start:End!GZ59)","v":70291.180256938052},{"$f":"SUM(Start:End!HA59)","v":72669.166010477042},{"$f":"SUM(Start:End!HB59)","v":72704.200940803508},{"$f":"SUM(Start:End!HC59)","v":70392.894712791298},{"$f":"SUM(Start:End!HD59)","v":72774.536944845197},{"$f":"SUM(Start:End!HE59)","v":70461.13385148636},{"$f":"SUM(Start:End!HF59)","v":72845.22878953116},{"$f":"SUM(Start:End!HG59)","v":72880.708522131376},{"$f":"SUM(Start:End!HH59)","v":65859.863692629384},{"$f":"SUM(Start:End!HI59)","v":72951.936351314987},{"$f":"SUM(Start:End!HJ59)","v":70633.243303033654},{"$f":"SUM(Start:End!HK59)","v":73023.522995033927},{"$f":"SUM(Start:End!HL59)","v":70702.694755438555},{"$f":"SUM(Start:End!HM59)","v":73095.469653897017},{"$f":"SUM(Start:End!HN59)","v":73131.578365934474},{"$f":"SUM(Start:End!HO59)","v":70807.526646645187},{"$f":"SUM(Start:End!HP59)","v":73204.067312560888},{"$f":"SUM(Start:End!HQ59)","v":70877.852759307687},{"$f":"SUM(Start:End!HR59)","v":73276.919303706556},{"$f":"SUM(Start:End!HS59)","v":73313.481822897273},{"$f":"SUM(Start:End!HT59)","v":66251.735346620699},{"$f":"SUM(Start:End!HU59)","v":73386.880675881752},{"$f":"SUM(Start:End!HV59)","v":71055.210307580841},{"$f":"SUM(Start:End!HW59)","v":73460.645642871765},{"$f":"SUM(Start:End!HX59)","v":71126.773360731051},{"$f":"SUM(Start:End!HY59)","v":73534.777962983659},{"$f":"SUM(Start:End!HZ59)","v":73571.982269463217},{"$f":"SUM(Start:End!IA59)","v":71234.78601468644},{"$f":"SUM(Start:End!IB59)","v":73646.667956846461},{"$f":"SUM(Start:End!IC59)","v":71307.241598331486},{"$f":"SUM(Start:End!ID59)","v":73721.724123676453},{"$f":"SUM(Start:End!IE59)","v":73759.391531005502},{"$f":"SUM(Start:End!IF59)","v":69036.045449258789},{"$f":"SUM(Start:End!IG59)","v":73835.005785342117},{"$f":"SUM(Start:End!IH59)","v":71489.954468061973},{"$f":"SUM(Start:End!II59)","v":73910.993686544782},{"$f":"SUM(Start:End!IJ59)","v":71563.67240710945},{"$f":"SUM(Start:End!IK59)","v":73987.356513181265},{"$f":"SUM(Start:End!IL59)","v":74025.67892491247},{"$f":"SUM(Start:End!IM59)","v":71674.931177892111},{"$f":"SUM(Start:End!IN59)","v":74102.606551610545},{"$f":"SUM(Start:End!IO59)","v":71749.560087483769},{"$f":"SUM(Start:End!IP59)","v":74179.912329399041},{"$f":"SUM(Start:End!IQ59)","v":74218.707431572402},{"$f":"SUM(Start:End!IR59)","v":67071.378441567809},{"$f":"SUM(Start:End!IS59)","v":74296.582879414345},{"$f":"SUM(Start:End!IT59)","v":71937.738922383171},{"$f":"SUM(Start:End!IU59)","v":74374.839746112877},{"$f":"SUM(Start:End!IV59)","v":72013.656409792529},{"$f":"SUM(Start:End!IW59)","v":74453.47935066183},{"$f":"SUM(Start:End!IX59)","v":74492.943093683862},{"$f":"SUM(Start:End!IY59)","v":72128.228727957714},{"$f":"SUM(Start:End!IZ59)","v":74572.159293080287},{"$f":"SUM(Start:End!JA59)","v":72205.076209826642},{"$f":"SUM(Start:End!JB59)","v":74651.761557774691},{"$f":"SUM(Start:End!JC59)","v":74691.707884037591},{"$f":"SUM(Start:End!JD59)","v":67499.646272985468},{"$f":"SUM(Start:End!JE59)","v":74771.891767041321},{"$f":"SUM(Start:End!JF59)","v":72398.835156913599},{"$f":"SUM(Start:End!JG59)","v":74852.465085948104},{"$f":"SUM(Start:End!JH59)","v":72476.998266508002},{"$f":"SUM(Start:End!JI59)","v":74933.429201183884},{"$f":"SUM(Start:End!JJ59)","v":74974.058234473021},{"$f":"SUM(Start:End!JK59)","v":72594.953690496826},{"$f":"SUM(Start:End!JL59)","v":75055.611110333266},{"$f":"SUM(Start:End!JM59)","v":72674.066416841059},{"$f":"SUM(Start:End!JN59)","v":75137.558214299657},{"$f":"SUM(Start:End!JO59)","v":75178.680034380377},{"$f":"SUM(Start:End!JP59)","v":67940.555680014193},{"$f":"SUM(Start:End!JQ59)","v":75261.221079736162},{"$f":"SUM(Start:End!JR59)","v":72873.523213497014},{"$f":"SUM(Start:End!JS59)","v":75344.15982921439},{"$f":"SUM(Start:End!JT59)","v":72953.97946560425},{"$f":"SUM(Start:End!JU59)","v":75427.497685711569},{"$f":"SUM(Start:End!JV59)","v":75469.316719460359},{"$f":"SUM(Start:End!JW59)","v":73075.389734812197},{"$f":"SUM(Start:End!JX59)","v":75553.255882635131},{"$f":"SUM(Start:End!JY59)","v":71212.15122268867},{"$f":"SUM(Start:End!JZ59)","v":73631.922422741845},{"$f":"SUM(Start:End!KA59)","v":73678.049037588571},{"$f":"SUM(Start:End!KB59)","v":68967.865141702685},{"$f":"SUM(Start:End!KC59)","v":73770.584406023729},{"$f":"SUM(Start:End!KD59)","v":71435.800206518004},{"$f":"SUM(Start:End!KE59)","v":73863.497250578192},{"$f":"SUM(Start:End!KF59)","v":71525.899076318237},{"$f":"SUM(Start:End!KG59)","v":73956.789126664706},{"$f":"SUM(Start:End!KH59)","v":74003.577689498678},{"$f":"SUM(Start:End!KI59)","v":70417.355160625812},{"$f":"SUM(Start:End!KJ59)","v":72811.899066475758},{"$f":"SUM(Start:End!KK59)","v":70508.993669565069},{"$f":"SUM(Start:End!KL59)","v":72906.783706155606},{"$f":"SUM(Start:End!KM59)","v":72954.370007015794},{"$f":"SUM(Start:End!KN59)","v":65937.337795494648},{"$f":"SUM(Start:End!KO59)","v":73049.831561610277},{"$f":"SUM(Start:End!KP59)","v":70739.716657748068},{"$f":"SUM(Start:End!KQ59)","v":73145.679712983198},{"$f":"SUM(Start:End!KR59)","v":70832.660575629561},{"$f":"SUM(Start:End!KS59)","v":73241.916058898118},{"$f":"SUM(Start:End!KT59)","v":73290.180306063397},{"$f":"SUM(Start:End!KU59)","v":70972.782778321969},{"$f":"SUM(Start:End!KV59)","v":73387.001955242187},{"$f":"SUM(Start:End!KW59)","v":71066.670736624772},{"$f":"SUM(Start:End!KX59)","v":73484.215824715269},{"$f":"SUM(Start:End!KY59)","v":73532.970348943243},{"$f":"SUM(Start:End!KZ59)","v":66461.001904756471},{"$f":"SUM(Start:End!LA59)","v":73630.775594113598},{"$f":"SUM(Start:End!LB59)","v":71303.05811953028},{"$f":"SUM(Start:End!LC59)","v":73728.977130526648},{"$f":"SUM(Start:End!LD59)","v":71398.284213409075},{"$f":"SUM(Start:End!LE59)","v":71083.572520441609},{"$f":"SUM(Start:End!LF59)","v":71133.703344720823},{"$f":"SUM(Start:End!LG59)","v":68887.678162916942},{"$f":"SUM(Start:End!LH59)","v":71234.264998580635},{"$f":"SUM(Start:End!LI59)","v":68985.189912718997},{"$f":"SUM(Start:End!LJ59)","v":71335.228043555209},{"$f":"SUM(Start:End!LK59)","v":71385.860608470728},{"$f":"SUM(Start:End!LL59)","v":64523.375358589452},{"$f":"SUM(Start:End!LM59)","v":71487.428868760559},{"$f":"SUM(Start:End!LN59)","v":69230.675790755384},{"$f":"SUM(Start:End!LO59)","v":71589.402702597392},{"$f":"SUM(Start:End!LP59)","v":69329.557002783869},{"$f":"SUM(Start:End!LQ59)","v":71691.783796089716},{"$f":"SUM(Start:End!LR59)","v":71743.127594181467},{"$f":"SUM(Start:End!LS59)","v":69478.619847972339},{"$f":"SUM(Start:End!LT59)","v":71846.122755154836},{"$f":"SUM(Start:End!LU59)","v":69578.491494487578},{"$f":"SUM(Start:End!LV59)","v":71949.529424201814},{"$f":"SUM(Start:End!LW59)","v":72001.387609177909},{"$f":"SUM(Start:End!LX59)","v":67404.746132490429},{"$f":"SUM(Start:End!LY59)","v":72105.414754083249},{"$f":"SUM(Start:End!LZ59)","v":69829.920140396411},{"$f":"SUM(Start:End!MA59)","v":72209.857703277317},{"$f":"SUM(Start:End!MB59)","v":69931.195785897813},{"$f":"SUM(Start:End!MC59)","v":72314.718188754821},{"$f":"SUM(Start:End!MD59)","v":72367.305550972771},{"$f":"SUM(Start:End!ME59)","v":70083.868984145724},{"$f":"SUM(Start:End!MF59)","v":72472.795605379855},{"$f":"SUM(Start:End!MG59)","v":70186.160066557321},{"$f":"SUM(Start:End!MH59)","v":72578.707560145616},{"$f":"SUM(Start:End!MI59)","v":72631.822299655207},{"$f":"SUM(Start:End!MJ59)","v":65651.00673837676},{"$f":"SUM(Start:End!MK59)","v":72738.370406229311},{"$f":"SUM(Start:End!ML59)","v":70443.681499451777},{"$f":"SUM(Start:End!MM59)","v":72845.344826392524},{"$f":"SUM(Start:End!MN59)","v":70547.412057825888},{"$f":"SUM(Start:End!MO59)","v":72952.747339329537},{"$f":"SUM(Start:End!MP59)","v":73006.609688768411},{"$f":"SUM(Start:End!MQ59)","v":70703.786837631822},{"$f":"SUM(Start:End!MR59)","v":73114.657694335576},{"$f":"SUM(Start:End!MS59)","v":70808.558516393736},{"$f":"SUM(Start:End!MT59)","v":73223.138275695921},{"$f":"SUM(Start:End!MU59)","v":73277.541346772006},{"$f":"SUM(Start:End!MV59)","v":66235.402926613213},{"$f":"SUM(Start:End!MW59)","v":73386.674183102819},{"$f":"SUM(Start:End!MX59)","v":71072.326841845381},{"$f":"SUM(Start:End!MY59)","v":73496.244128799095},{"$f":"SUM(Start:End!MZ59)","v":71178.574440483848},{"$f":"SUM(Start:End!NA59)","v":73606.25301157737},{"$f":"SUM(Start:End!NB59)","v":73661.422627780819},{"$f":"SUM(Start:End!NC59)","v":71338.744516815597},{"$f":"SUM(Start:End!ND59)","v":73772.093361146544},{"$f":"SUM(Start:End!NE59)","v":71446.059619736203},{"$f":"SUM(Start:End!NF59)","v":73883.207636940613},{"$f":"SUM(Start:End!NG59)","v":73938.931683129151},{"$f":"SUM(Start:End!NH59)","v":66833.983378422621},{"$f":"SUM(Start:End!NI59)","v":74050.714756417219},{"$f":"SUM(Start:End!NJ59)","v":71716.233145954233},{"$f":"SUM(Start:End!NK59)","v":74162.946029471248},{"$f":"SUM(Start:End!NL59)","v":71825.061607103082},{"$f":"SUM(Start:End!NM59)","v":74275.627379920654},{"$f":"SUM(Start:End!NN59)","v":74332.137423238863},{"$f":"SUM(Start:End!NO59)","v":71989.123252113539},{"$f":"SUM(Start:End!NP59)","v":74445.49742884445},{"$f":"SUM(Start:End!NQ59)","v":72099.046321782647},{"$f":"SUM(Start:End!NR59)","v":74559.31224300008},{"$f":"SUM(Start:End!NS59)","v":74616.390799011031},{"$f":"SUM(Start:End!NT59)","v":69855.933207097914},{"$f":"SUM(Start:End!NU59)","v":74730.891405049173},{"$f":"SUM(Start:End!NV59)","v":72375.787679179892},{"$f":"SUM(Start:End!NW59)","v":74845.851604263778},{"$f":"SUM(Start:End!NX59)","v":72487.262568168444},{"$f":"SUM(Start:End!NY59)","v":74961.273325618211},{"$f":"SUM(Start:End!NZ59)","v":75019.157862275853},{"$f":"SUM(Start:End!OA59)","v":72655.314683973542},{"$f":"SUM(Start:End!OB59)","v":75135.275502681732},{"$f":"SUM(Start:End!OC59)","v":64260.911434244699},{"$f":"SUM(Start:End!OD59)","v":66463.474990203671},{"$f":"SUM(Start:End!OE59)","v":66524.12470846338},{"$f":"SUM(Start:End!OF59)","v":60141.192066132557},{"$f":"SUM(Start:End!OG59)","v":66645.774759503343},{"$f":"SUM(Start:End!OH59)","v":64554.944115257713},{"$f":"SUM(Start:End!OI59)","v":66767.89394243955},{"$f":"SUM(Start:End!OJ59)","v":51428.692063467199},{"$f":"SUM(Start:End!OK59)","v":53170.582227568731},{"$f":"SUM(Start:End!OL59)","v":53198.217686895572},{"$f":"SUM(Start:End!OM59)","v":51508.924085229592},{"$f":"SUM(Start:End!ON59)","v":53253.593875657687},{"$f":"SUM(Start:End!OO59)","v":51562.581962204029},{"$f":"SUM(Start:End!OP59)","v":53309.110721940684},{"$f":"SUM(Start:End!OQ59)","v":53336.92200338142},{"$f":"SUM(Start:End!OR59)","v":48200.436139836842},{"$f":"SUM(Start:End!OS59)","v":53392.650506816804},{"$f":"SUM(Start:End!OT59)","v":51697.32369538505},{"$f":"SUM(Start:End!OU59)","v":53448.520563596234},{"$f":"SUM(Start:End!OV59)","v":51751.460116385038},{"$f":"SUM(Start:End!OW59)","v":53504.532533646117},{"$f":"SUM(Start:End!OX59)","v":53532.591848874923},{"$f":"SUM(Start:End!OY59)","v":51832.922688202256},{"$f":"SUM(Start:End!OZ59)","v":53588.817365697199},{"$f":"SUM(Start:End!PA59)","v":51887.403539850879},{"$f":"SUM(Start:End!PB59)","v":53645.185699619164},{"$f":"SUM(Start:End!PC59)","v":53673.423536438684},{"$f":"SUM(Start:End!PD59)","v":48504.758773740352},{"$f":"SUM(Start:End!PE59)","v":53730.006777192328},{"$f":"SUM(Start:End!PF59)","v":52024.211876379719},{"$f":"SUM(Start:End!PG59)","v":53786.733744637349},{"$f":"SUM(Start:End!PH59)","v":52079.178619392158},{"$f":"SUM(Start:End!PI59)","v":53843.604804232134},{"$f":"SUM(Start:End!PJ59)","v":53872.094483045737},{"$f":"SUM(Start:End!PK59)","v":52161.890634547075},{"$f":"SUM(Start:End!PL59)","v":53929.182368135182},{"$f":"SUM(Start:End!PM59)","v":52217.207096475584},{"$f":"SUM(Start:End!PN59)","v":53986.415263095332},{"$f":"SUM(Start:End!PO59)","v":54015.086204466716},{"$f":"SUM(Start:End!PP59)","v":50557.09717944749},{"$f":"SUM(Start:End!PQ59)","v":54072.53730588474},{"$f":"SUM(Start:End!PR59)","v":52356.113766256123},{"$f":"SUM(Start:End!PS59)","v":54130.134340745491},{"$f":"SUM(Start:End!PT59)","v":52411.923579813963},{"$f":"SUM(Start:End!PU59)","v":49029.043506010872},{"$f":"SUM(Start:End!PV59)","v":49051.598067987761},{"$f":"SUM(Start:End!PW59)","v":47491.143362903851},{"$f":"SUM(Start:End!PX59)","v":49096.793763978327},{"$f":"SUM(Start:End!PY59)","v":47534.937069577645},{"$f":"SUM(Start:End!PZ59)","v":49142.105135779871},{"$f":"SUM(Start:End!QA59)","v":49164.804292698202},{"$f":"SUM(Start:End!QB59)","v":44427.448691405465},{"$f":"SUM(Start:End!QC59)","v":40116.788480253992},{"$f":"SUM(Start:End!QD59)","v":38833.148519718379},{"$f":"SUM(Start:End!QE59)","v":40138.398465035752},{"$f":"SUM(Start:End!QF59)","v":38854.087239395754},{"$f":"SUM(Start:End!QG59)","v":40160.061867223594},{"$f":"SUM(Start:End!QH59)","v":40170.913641095103},{"$f":"SUM(Start:End!QI59)","v":31887.192405347654},{"$f":"SUM(Start:End!QJ59)","v":32960.977417072252},{"$f":"SUM(Start:End!QK59)","v":31908.260760300764},{"$f":"SUM(Start:End!QL59)","v":32982.774941172},{"$f":"SUM(Start:End!QM59)","v":32993.693900273531},{"$f":"SUM(Start:End!QN59)","v":29810.630248229008},{"$f":"SUM(Start:End!QO59)","v":33015.572295770769},{"$f":"SUM(Start:End!QP59)","v":31961.159773068866},{"$f":"SUM(Start:End!QQ59)","v":33037.504772154629},{"$f":"SUM(Start:End!QR59)","v":31982.410966879055},{"$f":"SUM(Start:End!QS59)","v":33059.491463106868},{"$f":"SUM(Start:End!QT59)","v":33070.505180912012},{"$f":"SUM(Start:End!QU59)","v":32014.386292877116},{"$f":"SUM(Start:End!QV59)","v":33092.573445093185},{"$f":"SUM(Start:End!QW59)","v":32035.769056545039},{"$f":"SUM(Start:End!QX59)","v":33114.696259494602},{"$f":"SUM(Start:End!QY59)","v":33125.778165152988},{"$f":"SUM(Start:End!QZ59)","v":29930.079524220284},{"$f":"SUM(Start:End!RA59)","v":33147.983057817473},{"$f":"SUM(Start:End!RB59)","v":32089.457495476541},{"$f":"SUM(Start:End!RC59)","v":33170.242838432161},{"$f":"SUM(Start:End!RD59)","v":32111.025826554884},{"$f":"SUM(Start:End!RE59)","v":33192.557642673775},{"$f":"SUM(Start:End!RF59)","v":33203.735721145342},{"$f":"SUM(Start:End!RG59)","v":32143.478328923637},{"$f":"SUM(Start:End!RH59)","v":22810.133315955078},{"$f":"SUM(Start:End!RI59)","v":22085.180193312011},{"$f":"SUM(Start:End!RJ59)","v":22832.586275052643},{"$f":"SUM(Start:End!RK59)","v":22843.833558963081},{"$f":"SUM(Start:End!RL59)","v":21380.572494305612},{"$f":"SUM(Start:End!RM59)","v":22866.369821199649},{"$f":"SUM(Start:End!RN59)","v":22139.669839225393},{"$f":"SUM(Start:End!RO59)","v":22888.961790494031},{"$f":"SUM(Start:End!RP59)","v":22161.560040296448},{"$f":"SUM(Start:End!RQ59)","v":22911.609604547699},{"$f":"SUM(Start:End!RR59)","v":22922.954496484021},{"$f":"SUM(Start:End!RS59)","v":22194.496840066928},{"$f":"SUM(Start:End!RT59)","v":22945.686336611667},{"$f":"SUM(Start:End!RU59)","v":22216.522567201431},{"$f":"SUM(Start:End!RV59)","v":22968.474367243267},{"$f":"SUM(Start:End!RW59)","v":22979.889497389802},{"$f":"SUM(Start:End!RX59)","v":20766.352398829313},{"$f":"SUM(Start:End!RY59)","v":23002.762074315506},{"$f":"SUM(Start:End!RZ59)","v":22271.825376723496},{"$f":"SUM(Start:End!SA59)","v":23025.691189630397},{"$f":"SUM(Start:End!SB59)","v":22294.042251139537},{"$f":"SUM(Start:End!SC59)","v":23048.676983090903},{"$f":"SUM(Start:End!SD59)","v":23060.191177894078},{"$f":"SUM(Start:End!SE59)","v":22327.470575611835},{"$f":"SUM(Start:End!SF59)","v":23083.262251372216},{"$f":"SUM(Start:End!SG59)","v":22349.824998583143},{"$f":"SUM(Start:End!SH59)","v":23106.390353900275},{"$f":"SUM(Start:End!SI59)","v":23117.975835097321},{"$f":"SUM(Start:End!SJ59)","v":20891.229598081642},{"$f":"SUM(Start:End!SK59)","v":23141.189745626521},{"$f":"SUM(Start:End!SL59)","v":22405.953106772642},{"$f":"SUM(Start:End!SM59)","v":23164.461038282465},{"$f":"SUM(Start:End!SN59)","v":22428.50152956766},{"$f":"SUM(Start:End!SO59)","v":23187.789854907198},{"$f":"SUM(Start:End!SP59)","v":23199.475879129343},{"$f":"SUM(Start:End!SQ59)","v":22462.42871389681},{"$f":"SUM(Start:End!SR59)","v":9496.0912484282926},{"$f":"SUM(Start:End!SS59)","v":9201.116737921102},{"$f":"SUM(Start:End!ST59)","v":9519.5644978369855},{"$f":"SUM(Start:End!SU59)","v":9531.32287227899},{"$f":"SUM(Start:End!SV59)","v":8619.570373290182},{"$f":"SUM(Start:End!SW59)","v":9554.8832102246488},{"$f":"SUM(Start:End!SX59)","v":9258.0824609315223},{"$f":"SUM(Start:End!SY59)","v":6215.7049662854288},{"$f":"SUM(Start:End!SZ59)","v":6022.628206393234},{"$f":"SUM(Start:End!TA59)","v":6231.0694767042396},{"$f":"SUM(Start:End!TB59)","v":6238.7659682924732},{"$f":"SUM(Start:End!TC59)","v":6044.9728707408258},{"$f":"SUM(Start:End!TD59)","v":6254.1874828656846},{"$f":"SUM(Start:End!TE59)","v":6059.9153509836478},{"$f":"SUM(Start:End!TF59)","v":6269.6471176557689},{"$f":"SUM(Start:End!TG59)","v":6277.3912595695492},{"$f":"SUM(Start:End!TH59)","v":5879.6517432211131},{"$f":"SUM(Start:End!TI59)","v":6292.9082514367237},{"$f":"SUM(Start:End!TJ59)","v":6097.4333468077848},{"$f":"SUM(Start:End!TK59)","v":6308.4635995297012},{"$f":"SUM(Start:End!TL59)","v":6112.5055033359959},{"$f":"SUM(Start:End!TM59)","v":6324.0573986606778},{"$f":"SUM(Start:End!TN59)","v":6331.8687470582945},{"$f":"SUM(Start:End!TO59)","v":6135.1836231060106},{"$f":"SUM(Start:End!TP59)","v":6347.520401031964},{"$f":"SUM(Start:End!TQ59)","v":6150.3490939914254},{"$f":"SUM(Start:End!TR59)","v":6363.2107441007329},{"$f":"SUM(Start:End!TS59)","v":6371.0704539224935},{"$f":"SUM(Start:End!TT59)","v":5761.6231101028743},{"$f":"SUM(Start:End!TU59)","v":6386.8190100234051},{"$f":"SUM(Start:End!TV59)","v":6188.426980935491},{"$f":"SUM(Start:End!TW59)","v":6402.6064947503728},{"$f":"SUM(Start:End!TX59)","v":6203.7240633003021},{"$f":"SUM(Start:End!TY59)","v":6418.4330043304981},{"$f":"SUM(Start:End!TZ59)","v":6426.360923576487},{"$f":"SUM(Start:End!UA59)","v":6226.7406147374932},{"$f":"SUM(Start:End!UB59)","v":6442.2461513826483},{"$f":"SUM(Start:End!UC59)","v":6242.1324040147038},{"$f":"SUM(Start:End!UD59)","v":6458.1706456516577},{"$f":"SUM(Start:End!UE59)","v":6466.1476480323026},{"$f":"SUM(Start:End!UF59)","v":0},{"$f":"SUM(Start:End!UG59)","v":0},{"$f":"SUM(Start:End!UH59)","v":0},{"$f":"SUM(Start:End!UI59)","v":0},{"$f":"SUM(Start:End!UJ59)","v":0},{"$f":"SUM(Start:End!UK59)","v":0},{"$f":"SUM(Start:End!UL59)","v":0},{"$f":"SUM(Start:End!UM59)","v":0},{"$f":"SUM(Start:End!UN59)","v":0},{"$f":"SUM(Start:End!UO59)","v":0},{"$f":"SUM(Start:End!UP59)","v":0},{"$f":"SUM(Start:End!UQ59)","v":0},{"$f":"SUM(Start:End!UR59)","v":0},{"$f":"SUM(Start:End!US59)","v":0},{"$f":"SUM(Start:End!UT59)","v":0},{"$f":"SUM(Start:End!UU59)","v":0},{"$f":"SUM(Start:End!UV59)","v":0},{"$f":"SUM(Start:End!UW59)","v":0},{"$f":"SUM(Start:End!UX59)","v":0},{"$f":"SUM(Start:End!UY59)","v":0},{"$f":"SUM(Start:End!UZ59)","v":0},{"$f":"SUM(Start:End!VA59)","v":0},{"$f":"SUM(Start:End!VB59)","v":0},{"$f":"SUM(Start:End!VC59)","v":0},{"$f":"SUM(Start:End!VD59)","v":0},{"$f":"SUM(Start:End!VE59)","v":0},{"$f":"SUM(Start:End!VF59)","v":0},{"$f":"SUM(Start:End!VG59)","v":0},{"$f":"SUM(Start:End!VH59)","v":0},{"$f":"SUM(Start:End!VI59)","v":0},{"$f":"SUM(Start:End!VJ59)","v":0},{"$f":"SUM(Start:End!VK59)","v":0},{"$f":"SUM(Start:End!VL59)","v":0},{"$f":"SUM(Start:End!VM59)","v":0},{"$f":"SUM(Start:End!VN59)","v":0},{"$f":"SUM(Start:End!VO59)","v":0},{"$f":"SUM(Start:End!VP59)","v":0},{"$f":"SUM(Start:End!VQ59)","v":0},{"$f":"SUM(Start:End!VR59)","v":0},{"$f":"SUM(Start:End!VS59)","v":0},{"$f":"SUM(Start:End!VT59)","v":0},{"$f":"SUM(Start:End!VU59)","v":0},{"$f":"SUM(Start:End!VV59)","v":0},{"$f":"SUM(Start:End!VW59)","v":0},{"$f":"SUM(Start:End!VX59)","v":0},{"$f":"SUM(Start:End!VY59)","v":0},{"$f":"SUM(Start:End!VZ59)","v":0},{"$f":"SUM(Start:End!WA59)","v":0},{"$f":"SUM(Start:End!WB59)","v":0},{"$f":"SUM(Start:End!WC59)","v":0},{"$f":"SUM(Start:End!WD59)","v":0},{"$f":"SUM(Start:End!WE59)","v":0},{"$f":"SUM(Start:End!WF59)","v":0},{"$f":"SUM(Start:End!WG59)","v":0},{"$f":"SUM(Start:End!WH59)","v":0},{"$f":"SUM(Start:End!WI59)","v":0},{"$f":"SUM(Start:End!WJ59)","v":0},{"$f":"SUM(Start:End!WK59)","v":0},{"$f":"SUM(Start:End!WL59)","v":0},{"$f":"SUM(Start:End!WM59)","v":0},{"$f":"SUM(Start:End!WN59)","v":0},{"$f":"SUM(Start:End!WO59)","v":0},{"$f":"SUM(Start:End!WP59)","v":0},{"$f":"SUM(Start:End!WQ59)","v":0},{"$f":"SUM(Start:End!WR59)","v":0},{"$f":"SUM(Start:End!WS59)","v":0},{"$f":"SUM(Start:End!WT59)","v":0},{"$f":"SUM(Start:End!WU59)","v":0},{"$f":"SUM(Start:End!WV59)","v":0},{"$f":"SUM(Start:End!WW59)","v":0},{"$f":"SUM(Start:End!WX59)","v":0},{"$f":"SUM(Start:End!WY59)","v":0},{"$f":"SUM(Start:End!WZ59)","v":0},{"$f":"SUM(Start:End!XA59)","v":0},{"$f":"SUM(Start:End!XB59)","v":0},{"$f":"SUM(Start:End!XC59)","v":0},{"$f":"SUM(Start:End!XD59)","v":0},{"$f":"SUM(Start:End!XE59)","v":0},{"$f":"SUM(Start:End!XF59)","v":0},{"$f":"SUM(Start:End!XG59)","v":0},{"$f":"SUM(Start:End!XH59)","v":0},{"$f":"SUM(Start:End!XI59)","v":0},{"$f":"SUM(Start:End!XJ59)","v":0},{"$f":"SUM(Start:End!XK59)","v":0},{"$f":"SUM(Start:End!XL59)","v":0},{"$f":"SUM(Start:End!XM59)","v":0},{"$f":"SUM(Start:End!XN59)","v":0},{"$f":"SUM(Start:End!XO59)","v":0},{"$f":"SUM(Start:End!XP59)","v":0},{"$f":"SUM(Start:End!XQ59)","v":0},{"$f":"SUM(Start:End!XR59)","v":0},{"$f":"SUM(Start:End!XS59)","v":0},{"$f":"SUM(Start:End!XT59)","v":0},{"$f":"SUM(Start:End!XU59)","v":0},{"$f":"SUM(Start:End!XV59)","v":0},{"$f":"SUM(Start:End!XW59)","v":0},{"$f":"SUM(Start:End!XX59)","v":0},{"$f":"SUM(Start:End!XY59)","v":0},{"$f":"SUM(Start:End!XZ59)","v":0},{"$f":"SUM(Start:End!YA59)","v":0},{"$f":"SUM(Start:End!YB59)","v":0},{"$f":"SUM(Start:End!YC59)","v":0},{"$f":"SUM(Start:End!YD59)","v":0},{"$f":"SUM(Start:End!YE59)","v":0},{"$f":"SUM(Start:End!YF59)","v":0},{"$f":"SUM(Start:End!YG59)","v":0},{"$f":"SUM(Start:End!YH59)","v":0},{"$f":"SUM(Start:End!YI59)","v":0},{"$f":"SUM(Start:End!YJ59)","v":0},{"$f":"SUM(Start:End!YK59)","v":0},{"$f":"SUM(Start:End!YL59)","v":0},{"$f":"SUM(Start:End!YM59)","v":0},{"$f":"SUM(Start:End!YN59)","v":0},{"$f":"SUM(Start:End!YO59)","v":0},{"$f":"SUM(Start:End!YP59)","v":0},{"$f":"SUM(Start:End!YQ59)","v":0},{"$f":"SUM(Start:End!YR59)","v":0},{"$f":"SUM(Start:End!YS59)","v":0},{"$f":"SUM(Start:End!YT59)","v":0},{"$f":"SUM(Start:End!YU59)","v":0},{"$f":"SUM(Start:End!YV59)","v":0},{"$f":"SUM(Start:End!YW59)","v":0},{"$f":"SUM(Start:End!YX59)","v":0},{"$f":"SUM(Start:End!YY59)","v":0},{"$f":"SUM(Start:End!YZ59)","v":0},{"$f":"SUM(Start:End!ZA59)","v":0},{"$f":"SUM(Start:End!ZB59)","v":0},{"$f":"SUM(Start:End!ZC59)","v":0},{"$f":"SUM(Start:End!ZD59)","v":0},{"$f":"SUM(Start:End!ZE59)","v":0},{"$f":"SUM(Start:End!ZF59)","v":0},{"$f":"SUM(Start:End!ZG59)","v":0},{"$f":"SUM(Start:End!ZH59)","v":0},{"$f":"SUM(Start:End!ZI59)","v":0},{"$f":"SUM(Start:End!ZJ59)","v":0},{"$f":"SUM(Start:End!ZK59)","v":0},{"$f":"SUM(Start:End!ZL59)","v":0},{"$f":"SUM(Start:End!ZM59)","v":0},{"$f":"SUM(Start:End!ZN59)","v":0},{"$f":"SUM(Start:End!ZO59)","v":0},{"$f":"SUM(Start:End!ZP59)","v":0},{"$f":"SUM(Start:End!ZQ59)","v":0},{"$f":"SUM(Start:End!ZR59)","v":0},{"$f":"SUM(Start:End!ZS59)","v":0},{"$f":"SUM(Start:End!ZT59)","v":0},{"$f":"SUM(Start:End!ZU59)","v":0},{"$f":"SUM(Start:End!ZV59)","v":0},{"$f":"SUM(Start:End!ZW59)","v":0},{"$f":"SUM(Start:End!ZX59)","v":0},{"$f":"SUM(Start:End!ZY59)","v":0},{"$f":"SUM(Start:End!ZZ59)","v":0},{"$f":"SUM(Start:End!AAA59)","v":0},{"$f":"SUM(Start:End!AAB59)","v":0},{"$f":"SUM(Start:End!AAC59)","v":0},{"$f":"SUM(Start:End!AAD59)","v":0},{"$f":"SUM(Start:End!AAE59)","v":0},{"$f":"SUM(Start:End!AAF59)","v":0},{"$f":"SUM(Start:End!AAG59)","v":0},{"$f":"SUM(Start:End!AAH59)","v":0},{"$f":"SUM(Start:End!AAI59)","v":0},{"$f":"SUM(Start:End!AAJ59)","v":0},{"$f":"SUM(Start:End!AAK59)","v":0},{"$f":"SUM(Start:End!AAL59)","v":0},{"$f":"SUM(Start:End!AAM59)","v":0},{"$f":"SUM(Start:End!AAN59)","v":0},{"$f":"SUM(Start:End!AAO59)","v":0},{"$f":"SUM(Start:End!AAP59)","v":0},{"$f":"SUM(Start:End!AAQ59)","v":0},{"$f":"SUM(Start:End!AAR59)","v":0},{"$f":"SUM(Start:End!AAS59)","v":0},{"$f":"SUM(Start:End!AAT59)","v":0},{"$f":"SUM(Start:End!AAU59)","v":0},{"$f":"SUM(Start:End!AAV59)","v":0},{"$f":"SUM(Start:End!AAW59)","v":0},{"$f":"SUM(Start:End!AAX59)","v":0},{"$f":"SUM(Start:End!AAY59)","v":0},{"$f":"SUM(Start:End!AAZ59)","v":0},{"$f":"SUM(Start:End!ABA59)","v":0},{"$f":"SUM(Start:End!ABB59)","v":0},{"$f":"SUM(Start:End!ABC59)","v":0},{"$f":"SUM(Start:End!ABD59)","v":0},{"$f":"SUM(Start:End!ABE59)","v":0},{"$f":"SUM(Start:End!ABF59)","v":0},{"$f":"SUM(Start:End!ABG59)","v":0},{"$f":"SUM(Start:End!ABH59)","v":0},{"$f":"SUM(Start:End!ABI59)","v":0},{"$f":"SUM(Start:End!ABJ59)","v":0},{"$f":"SUM(Start:End!ABK59)","v":0},{"$f":"SUM(Start:End!ABL59)","v":0},{"$f":"SUM(Start:End!ABM59)","v":0},{"$f":"SUM(Start:End!ABN59)","v":0},{"$f":"SUM(Start:End!ABO59)","v":0},{"$f":"SUM(Start:End!ABP59)","v":0},{"$f":"SUM(Start:End!ABQ59)","v":0},{"$f":"SUM(Start:End!ABR59)","v":0},{"$f":"SUM(Start:End!ABS59)","v":0},{"$f":"SUM(Start:End!ABT59)","v":0},{"$f":"SUM(Start:End!ABU59)","v":0},{"$f":"SUM(Start:End!ABV59)","v":0},{"$f":"SUM(Start:End!ABW59)","v":0},{"$f":"SUM(Start:End!ABX59)","v":0},{"$f":"SUM(Start:End!ABY59)","v":0},{"$f":"SUM(Start:End!ABZ59)","v":0}]
[null,null,"Less: Operating Expense",null,{"$f":"ROW('Template Model'!E68)","v":68},{"$f":"SUM(Start:End!F68)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K68)","v":0},{"$f":"SUM(Start:End!L68)","v":0},{"$f":"SUM(Start:End!M68)","v":0},{"$f":"SUM(Start:End!N68)","v":0},{"$f":"SUM(Start:End!O68)","v":0},{"$f":"SUM(Start:End!P68)","v":0},{"$f":"SUM(Start:End!Q68)","v":601.47976186338224},{"$f":"SUM(Start:End!R68)","v":602.96317321871823},{"$f":"SUM(Start:End!S68)","v":604.45024306663981},{"$f":"SUM(Start:End!T68)","v":605.94098042997666},{"$f":"SUM(Start:End!U68)","v":607.43539435381115},{"$f":"SUM(Start:End!V68)","v":608.93349390553328},{"$f":"SUM(Start:End!W68)","v":610.28692610953601},{"$f":"SUM(Start:End!X68)","v":611.64336648889628},{"$f":"SUM(Start:End!Y68)","v":613.00282172966695},{"$f":"SUM(Start:End!Z68)","v":614.36529853276113},{"$f":"SUM(Start:End!AA68)","v":615.73080361398581},{"$f":"SUM(Start:End!AB68)","v":617.09934370407461},{"$f":"SUM(Start:End!AC68)","v":618.4709255487212},{"$f":"SUM(Start:End!AD68)","v":619.84555590861203},{"$f":"SUM(Start:End!AE68)","v":621.22324155946046},{"$f":"SUM(Start:End!AF68)","v":622.6039892920395},{"$f":"SUM(Start:End!AG68)","v":623.98780591221566},{"$f":"SUM(Start:End!AH68)","v":625.37469824098218},{"$f":"SUM(Start:End!AI68)","v":626.66286772666092},{"$f":"SUM(Start:End!AJ68)","v":627.95369063056796},{"$f":"SUM(Start:End!AK68)","v":629.24717241831047},{"$f":"SUM(Start:End!AL68)","v":630.54331856675367},{"$f":"SUM(Start:End!AM68)","v":631.84213456404439},{"$f":"SUM(Start:End!AN68)","v":1702.4409803334247},{"$f":"SUM(Start:End!AO68)","v":1706.3823282809126},{"$f":"SUM(Start:End!AP68)","v":1710.3328665964286},{"$f":"SUM(Start:End!AQ68)","v":1714.2926168540646},{"$f":"SUM(Start:End!AR68)","v":1718.2616006788699},{"$f":"SUM(Start:End!AS68)","v":1922.5701560073587},{"$f":"SUM(Start:End!AT68)","v":1926.8885338506368},{"$f":"SUM(Start:End!AU68)","v":1931.2689554572976},{"$f":"SUM(Start:End!AV68)","v":1935.6594642826458},{"$f":"SUM(Start:End!AW68)","v":1940.0600838033718},{"$f":"SUM(Start:End!AX68)","v":1944.470837551283},{"$f":"SUM(Start:End!AY68)","v":1948.8917491134368},{"$f":"SUM(Start:End!AZ68)","v":1953.3228421322685},{"$f":"SUM(Start:End!BA68)","v":1957.7641403057237},{"$f":"SUM(Start:End!BB68)","v":1962.2156673873897},{"$f":"SUM(Start:End!BC68)","v":1966.6774471866261},{"$f":"SUM(Start:End!BD68)","v":1971.1495035686971},{"$f":"SUM(Start:End!BE68)","v":1975.6318604549051},{"$f":"SUM(Start:End!BF68)","v":1980.1245418227204},{"$f":"SUM(Start:End!BG68)","v":1984.3055167651166},{"$f":"SUM(Start:End!BH68)","v":1988.4956428071987},{"$f":"SUM(Start:End!BI68)","v":2827.4045916866312},{"$f":"SUM(Start:End!BJ68)","v":2832.9916727863115},{"$f":"SUM(Start:End!BK68)","v":2838.590243942167},{"$f":"SUM(Start:End!BL68)","v":2844.2003297109868},{"$f":"SUM(Start:End!BM68)","v":2849.8219547038807},{"$f":"SUM(Start:End!BN68)","v":2855.4551435864},{"$f":"SUM(Start:End!BO68)","v":2861.0999210786654},{"$f":"SUM(Start:End!BP68)","v":2866.7563119554857},{"$f":"SUM(Start:End!BQ68)","v":2872.4243410464883},{"$f":"SUM(Start:End!BR68)","v":2878.104033236239},{"$f":"SUM(Start:End!BS68)","v":2883.7954134643705},{"$f":"SUM(Start:End!BT68)","v":2889.4985067257066},{"$f":"SUM(Start:End!BU68)","v":2895.2133380703863},{"$f":"SUM(Start:End!BV68)","v":2900.9399326039934},{"$f":"SUM(Start:End!BW68)","v":2906.6783154876789},{"$f":"SUM(Start:End!BX68)","v":2912.4285119382903},{"$f":"SUM(Start:End!BY68)","v":2918.1905472284975},{"$f":"SUM(Start:End!BZ68)","v":2923.9644466869195},{"$f":"SUM(Start:End!CA68)","v":3029.9153938284444},{"$f":"SUM(Start:End!CB68)","v":4907.1488989774944},{"$f":"SUM(Start:End!CC68)","v":4917.7393051484742},{"$f":"SUM(Start:End!CD68)","v":4928.3533330149639},{"$f":"SUM(Start:End!CE68)","v":4938.991036710263},{"$f":"SUM(Start:End!CF68)","v":4949.6524704943768},{"$f":"SUM(Start:End!CG68)","v":4960.3376887543009},{"$f":"SUM(Start:End!CH68)","v":4971.0467460043319},{"$f":"SUM(Start:End!CI68)","v":4981.7796968863704},{"$f":"SUM(Start:End!CJ68)","v":4992.53659617022},{"$f":"SUM(Start:End!CK68)","v":5003.3174987538923},{"$f":"SUM(Start:End!CL68)","v":5014.1224596639149},{"$f":"SUM(Start:End!CM68)","v":5024.9515340556354},{"$f":"SUM(Start:End!CN68)","v":5035.8047772135269},{"$f":"SUM(Start:End!CO68)","v":5046.6822445514963},{"$f":"SUM(Start:End!CP68)","v":5057.5839916131881},{"$f":"SUM(Start:End!CQ68)","v":5068.5100740723028},{"$f":"SUM(Start:End!CR68)","v":5079.4605477328914},{"$f":"SUM(Start:End!CS68)","v":5090.4354685296812},{"$f":"SUM(Start:End!CT68)","v":5101.434892528373},{"$f":"SUM(Start:End!CU68)","v":5379.5659642731416},{"$f":"SUM(Start:End!CV68)","v":5391.0557124709521},{"$f":"SUM(Start:End!CW68)","v":5402.5708614503337},{"$f":"SUM(Start:End!CX68)","v":5414.11146900736},{"$f":"SUM(Start:End!CY68)","v":5425.6775930726399},{"$f":"SUM(Start:End!CZ68)","v":5437.2692917116328},{"$f":"SUM(Start:End!DA68)","v":5448.8866231249649},{"$f":"SUM(Start:End!DB68)","v":5460.5296456487549},{"$f":"SUM(Start:End!DC68)","v":5472.1984177549339},{"$f":"SUM(Start:End!DD68)","v":5483.8929980515622},{"$f":"SUM(Start:End!DE68)","v":5495.6134452831566},{"$f":"SUM(Start:End!DF68)","v":5507.3598183310123},{"$f":"SUM(Start:End!DG68)","v":5519.1321762135258},{"$f":"SUM(Start:End!DH68)","v":5530.9305780865207},{"$f":"SUM(Start:End!DI68)","v":6277.2995761983138},{"$f":"SUM(Start:End!DJ68)","v":6290.3634040210682},{"$f":"SUM(Start:End!DK68)","v":7655.6850925194767},{"$f":"SUM(Start:End!DL68)","v":7671.0387523769787},{"$f":"SUM(Start:End!DM68)","v":7686.4244528378749},{"$f":"SUM(Start:End!DN68)","v":7701.8422633013815},{"$f":"SUM(Start:End!DO68)","v":7717.2922533219789},{"$f":"SUM(Start:End!DP68)","v":7732.7744926097703},{"$f":"SUM(Start:End!DQ68)","v":7748.2890510308389},{"$f":"SUM(Start:End!DR68)","v":7763.8359986076121},{"$f":"SUM(Start:End!DS68)","v":7779.4154055192066},{"$f":"SUM(Start:End!DT68)","v":7795.0273421018028},{"$f":"SUM(Start:End!DU68)","v":7810.6718788490025},{"$f":"SUM(Start:End!DV68)","v":7826.3490864121823},{"$f":"SUM(Start:End!DW68)","v":7842.0590356008679},{"$f":"SUM(Start:End!DX68)","v":7857.8017973830865},{"$f":"SUM(Start:End!DY68)","v":7873.5774428857403},{"$f":"SUM(Start:End!DZ68)","v":7889.3860433949649},{"$f":"SUM(Start:End!EA68)","v":7905.2276703565021},{"$f":"SUM(Start:End!EB68)","v":8421.9281860270185},{"$f":"SUM(Start:End!EC68)","v":8438.6632353819987},{"$f":"SUM(Start:End!ED68)","v":8455.4328926007183},{"$f":"SUM(Start:End!EE68)","v":8472.2372320272516},{"$f":"SUM(Start:End!EF68)","v":8489.0763281708441},{"$f":"SUM(Start:End!EG68)","v":8505.9502557062806},{"$f":"SUM(Start:End!EH68)","v":8522.8590894742883},{"$f":"SUM(Start:End!EI68)","v":8539.8029044818868},{"$f":"SUM(Start:End!EJ68)","v":8556.781775902793},{"$f":"SUM(Start:End!EK68)","v":8573.7957790777837},{"$f":"SUM(Start:End!EL68)","v":8590.8449895150861},{"$f":"SUM(Start:End!EM68)","v":8607.9294828907568},{"$f":"SUM(Start:End!EN68)","v":8625.049335049076},{"$f":"SUM(Start:End!EO68)","v":8642.2046220029097},{"$f":"SUM(Start:End!EP68)","v":8659.3954199341169},{"$f":"SUM(Start:End!EQ68)","v":8676.6218051939322},{"$f":"SUM(Start:End!ER68)","v":8693.883854303338},{"$f":"SUM(Start:End!ES68)","v":8711.1816439534668},{"$f":"SUM(Start:End!ET68)","v":8728.515251005987},{"$f":"SUM(Start:End!EU68)","v":8745.8847524934972},{"$f":"SUM(Start:End!EV68)","v":11017.006283549214},{"$f":"SUM(Start:End!EW68)","v":13041.473163595079},{"$f":"SUM(Start:End!EX68)","v":13065.987773152925},{"$f":"SUM(Start:End!EY68)","v":13090.550209106175},{"$f":"SUM(Start:End!EZ68)","v":13115.160568542793},{"$f":"SUM(Start:End!FA68)","v":13139.818948755727},{"$f":"SUM(Start:End!FB68)","v":13164.525447243355},{"$f":"SUM(Start:End!FC68)","v":13189.280161709941},{"$f":"SUM(Start:End!FD68)","v":13214.083190066083},{"$f":"SUM(Start:End!FE68)","v":13238.934630429172},{"$f":"SUM(Start:End!FF68)","v":13263.834581123821},{"$f":"SUM(Start:End!FG68)","v":13288.783140682348},{"$f":"SUM(Start:End!FH68)","v":13313.780407845217},{"$f":"SUM(Start:End!FI68)","v":13338.826481561493},{"$f":"SUM(Start:End!FJ68)","v":13363.921460989293},{"$f":"SUM(Start:End!FK68)","v":13389.065445496273},{"$f":"SUM(Start:End!FL68)","v":13414.258534660028},{"$f":"SUM(Start:End!FM68)","v":13439.50082826863},{"$f":"SUM(Start:End!FN68)","v":13464.792426321021},{"$f":"SUM(Start:End!FO68)","v":13490.133429027515},{"$f":"SUM(Start:End!FP68)","v":13515.523936810243},{"$f":"SUM(Start:End!FQ68)","v":13540.964050303619},{"$f":"SUM(Start:End!FR68)","v":13566.453870354815},{"$f":"SUM(Start:End!FS68)","v":13591.993498024214},{"$f":"SUM(Start:End!FT68)","v":13617.583034585892},{"$f":"SUM(Start:End!FU68)","v":13643.222581528073},{"$f":"SUM(Start:End!FV68)","v":13668.912240553593},{"$f":"SUM(Start:End!FW68)","v":13694.652113580403},{"$f":"SUM(Start:End!FX68)","v":13720.442302742002},{"$f":"SUM(Start:End!FY68)","v":13746.282910387928},{"$f":"SUM(Start:End!FZ68)","v":13772.174039084231},{"$f":"SUM(Start:End!GA68)","v":13798.115791613945},{"$f":"SUM(Start:End!GB68)","v":13824.108270977569},{"$f":"SUM(Start:End!GC68)","v":13850.151580393533},{"$f":"SUM(Start:End!GD68)","v":13876.245823298681},{"$f":"SUM(Start:End!GE68)","v":13902.391103348764},{"$f":"SUM(Start:End!GF68)","v":13928.587524418892},{"$f":"SUM(Start:End!GG68)","v":13954.835190604039},{"$f":"SUM(Start:End!GH68)","v":13981.134206219514},{"$f":"SUM(Start:End!GI68)","v":14007.484675801446},{"$f":"SUM(Start:End!GJ68)","v":14033.886704107277},{"$f":"SUM(Start:End!GK68)","v":14060.340396116228},{"$f":"SUM(Start:End!GL68)","v":14086.845857029806},{"$f":"SUM(Start:End!GM68)","v":14113.403192272282},{"$f":"SUM(Start:End!GN68)","v":14140.012507491178},{"$f":"SUM(Start:End!GO68)","v":14166.673908557763},{"$f":"SUM(Start:End!GP68)","v":14193.387501567533},{"$f":"SUM(Start:End!GQ68)","v":14220.153392840728},{"$f":"SUM(Start:End!GR68)","v":14246.971688922793},{"$f":"SUM(Start:End!GS68)","v":14273.842496584892},{"$f":"SUM(Start:End!GT68)","v":14300.765922824397},{"$f":"SUM(Start:End!GU68)","v":14327.742074865397},{"$f":"SUM(Start:End!GV68)","v":14354.771060159172},{"$f":"SUM(Start:End!GW68)","v":14381.852986384711},{"$f":"SUM(Start:End!GX68)","v":14408.987961449211},{"$f":"SUM(Start:End!GY68)","v":14436.176093488568},{"$f":"SUM(Start:End!GZ68)","v":14463.417490867881},{"$f":"SUM(Start:End!HA68)","v":14490.712262181964},{"$f":"SUM(Start:End!HB68)","v":14518.06051625585},{"$f":"SUM(Start:End!HC68)","v":14545.462362145279},{"$f":"SUM(Start:End!HD68)","v":14572.917909137237},{"$f":"SUM(Start:End!HE68)","v":14600.427266750425},{"$f":"SUM(Start:End!HF68)","v":14627.990544735796},{"$f":"SUM(Start:End!HG68)","v":14655.607853077061},{"$f":"SUM(Start:End!HH68)","v":14683.279301991197},{"$f":"SUM(Start:End!HI68)","v":14711.005001928952},{"$f":"SUM(Start:End!HJ68)","v":14738.785063575371},{"$f":"SUM(Start:End!HK68)","v":14766.619597850302},{"$f":"SUM(Start:End!HL68)","v":14794.508715908923},{"$f":"SUM(Start:End!HM68)","v":14822.452529142243},{"$f":"SUM(Start:End!HN68)","v":14850.451149177637},{"$f":"SUM(Start:End!HO68)","v":14878.504687879356},{"$f":"SUM(Start:End!HP68)","v":14906.613257349047},{"$f":"SUM(Start:End!HQ68)","v":14934.776969926277},{"$f":"SUM(Start:End!HR68)","v":14962.995938189066},{"$f":"SUM(Start:End!HS68)","v":14991.27027495439},{"$f":"SUM(Start:End!HT68)","v":15019.600093278725},{"$f":"SUM(Start:End!HU68)","v":15047.98550645857},{"$f":"SUM(Start:End!HV68)","v":15076.426628030966},{"$f":"SUM(Start:End!HW68)","v":15104.92357177403},{"$f":"SUM(Start:End!HX68)","v":15133.476451707496},{"$f":"SUM(Start:End!HY68)","v":15162.085382093224},{"$f":"SUM(Start:End!HZ68)","v":15190.750477435762},{"$f":"SUM(Start:End!IA68)","v":15219.471852482848},{"$f":"SUM(Start:End!IB68)","v":15248.249622225963},{"$f":"SUM(Start:End!IC68)","v":15277.083901900878},{"$f":"SUM(Start:End!ID68)","v":15305.974806988161},{"$f":"SUM(Start:End!IE68)","v":15334.92245321374},{"$f":"SUM(Start:End!IF68)","v":15363.92695654944},{"$f":"SUM(Start:End!IG68)","v":15392.98843321351},{"$f":"SUM(Start:End!IH68)","v":15422.106999671196},{"$f":"SUM(Start:End!II68)","v":15451.282772635235},{"$f":"SUM(Start:End!IJ68)","v":15480.515869066452},{"$f":"SUM(Start:End!IK68)","v":15509.806406174273},{"$f":"SUM(Start:End!IL68)","v":15539.154501417292},{"$f":"SUM(Start:End!IM68)","v":15568.56027250379},{"$f":"SUM(Start:End!IN68)","v":15598.023837392324},{"$f":"SUM(Start:End!IO68)","v":15627.545314292252},{"$f":"SUM(Start:End!IP68)","v":15657.124821664294},{"$f":"SUM(Start:End!IQ68)","v":15686.762478221088},{"$f":"SUM(Start:End!IR68)","v":15716.458402927721},{"$f":"SUM(Start:End!IS68)","v":15746.21271500233},{"$f":"SUM(Start:End!IT68)","v":15776.025533916618},{"$f":"SUM(Start:End!IU68)","v":15805.896979396437},{"$f":"SUM(Start:End!IV68)","v":15835.827171422334},{"$f":"SUM(Start:End!IW68)","v":15865.816230230119},{"$f":"SUM(Start:End!IX68)","v":15895.864276311429},{"$f":"SUM(Start:End!IY68)","v":15925.971430414284},{"$f":"SUM(Start:End!IZ68)","v":15956.137813543661},{"$f":"SUM(Start:End!JA68)","v":15986.363546962053},{"$f":"SUM(Start:End!JB68)","v":16016.648752190044},{"$f":"SUM(Start:End!JC68)","v":16046.993551006866},{"$f":"SUM(Start:End!JD68)","v":16077.398065450981},{"$f":"SUM(Start:End!JE68)","v":16107.862417820657},{"$f":"SUM(Start:End!JF68)","v":16138.386730674509},{"$f":"SUM(Start:End!JG68)","v":16168.971126832117},{"$f":"SUM(Start:End!JH68)","v":16199.615729374567},{"$f":"SUM(Start:End!JI68)","v":16230.32066164505},{"$f":"SUM(Start:End!JJ68)","v":16261.086047249424},{"$f":"SUM(Start:End!JK68)","v":16291.912010056803},{"$f":"SUM(Start:End!JL68)","v":16322.798674200132},{"$f":"SUM(Start:End!JM68)","v":16353.746164076771},{"$f":"SUM(Start:End!JN68)","v":16384.75460434908},{"$f":"SUM(Start:End!JO68)","v":16415.824119945006},{"$f":"SUM(Start:End!JP68)","v":16446.954836058652},{"$f":"SUM(Start:End!JQ68)","v":16478.146878150896},{"$f":"SUM(Start:End!JR68)","v":16509.400371949945},{"$f":"SUM(Start:End!JS68)","v":16540.715443451936},{"$f":"SUM(Start:End!JT68)","v":16572.09221892156},{"$f":"SUM(Start:End!JU68)","v":16603.53082489259},{"$f":"SUM(Start:End!JV68)","v":16635.031388168532},{"$f":"SUM(Start:End!JW68)","v":16666.5940358232},{"$f":"SUM(Start:End!JX68)","v":16698.218895201298},{"$f":"SUM(Start:End!JY68)","v":16432.225782136407},{"$f":"SUM(Start:End!JZ68)","v":16463.483804845226},{"$f":"SUM(Start:End!KA68)","v":16494.803610954252},{"$f":"SUM(Start:End!KB68)","v":16526.185327556734},{"$f":"SUM(Start:End!KC68)","v":16557.629082017622},{"$f":"SUM(Start:End!KD68)","v":16589.135001974151},{"$f":"SUM(Start:End!KE68)","v":16620.703215336463},{"$f":"SUM(Start:End!KF68)","v":16652.333850288196},{"$f":"SUM(Start:End!KG68)","v":16684.027035287079},{"$f":"SUM(Start:End!KH68)","v":16715.78289906558},{"$f":"SUM(Start:End!KI68)","v":16604.541059394127},{"$f":"SUM(Start:End!KJ68)","v":16636.186391965679},{"$f":"SUM(Start:End!KK68)","v":16667.894400939425},{"$f":"SUM(Start:End!KL68)","v":16699.665215508256},{"$f":"SUM(Start:End!KM68)","v":16731.498965141764},{"$f":"SUM(Start:End!KN68)","v":16763.395779586866},{"$f":"SUM(Start:End!KO68)","v":16795.355788868404},{"$f":"SUM(Start:End!KP68)","v":16827.379123289753},{"$f":"SUM(Start:End!KQ68)","v":16859.465913433465},{"$f":"SUM(Start:End!KR68)","v":16891.616290161863},{"$f":"SUM(Start:End!KS68)","v":16923.830384617675},{"$f":"SUM(Start:End!KT68)","v":16956.108328224655},{"$f":"SUM(Start:End!KU68)","v":16988.450252688192},{"$f":"SUM(Start:End!KV68)","v":17020.856289995954},{"$f":"SUM(Start:End!KW68)","v":17053.326572418504},{"$f":"SUM(Start:End!KX68)","v":17085.86123250992},{"$f":"SUM(Start:End!KY68)","v":17118.460403108445},{"$f":"SUM(Start:End!KZ68)","v":17151.124217337092},{"$f":"SUM(Start:End!LA68)","v":17183.852808604297},{"$f":"SUM(Start:End!LB68)","v":17216.646310604538},{"$f":"SUM(Start:End!LC68)","v":17249.504857318967},{"$f":"SUM(Start:End!LD68)","v":17282.42858301607},{"$f":"SUM(Start:End!LE68)","v":16286.877998977339},{"$f":"SUM(Start:End!LF68)","v":16318.233769787586},{"$f":"SUM(Start:End!LG68)","v":16349.652318547298},{"$f":"SUM(Start:End!LH68)","v":16381.133776046983},{"$f":"SUM(Start:End!LI68)","v":16412.678273360016},{"$f":"SUM(Start:End!LJ68)","v":16444.285941843267},{"$f":"SUM(Start:End!LK68)","v":16475.956913137743},{"$f":"SUM(Start:End!LL68)","v":16507.691319169215},{"$f":"SUM(Start:End!LM68)","v":16539.489292148854},{"$f":"SUM(Start:End!LN68)","v":16571.35096457387},{"$f":"SUM(Start:End!LO68)","v":16603.276469228163},{"$f":"SUM(Start:End!LP68)","v":16635.265939182951},{"$f":"SUM(Start:End!LQ68)","v":16667.319507797401},{"$f":"SUM(Start:End!LR68)","v":16699.437308719302},{"$f":"SUM(Start:End!LS68)","v":16731.619475885695},{"$f":"SUM(Start:End!LT68)","v":16763.866143523512},{"$f":"SUM(Start:End!LU68)","v":16796.177446150235},{"$f":"SUM(Start:End!LV68)","v":16828.553518574547},{"$f":"SUM(Start:End!LW68)","v":16860.994495896972},{"$f":"SUM(Start:End!LX68)","v":16893.500513510535},{"$f":"SUM(Start:End!LY68)","v":16926.071707101426},{"$f":"SUM(Start:End!LZ68)","v":16958.708212649639},{"$f":"SUM(Start:End!MA68)","v":16991.410166429629},{"$f":"SUM(Start:End!MB68)","v":17024.177705010985},{"$f":"SUM(Start:End!MC68)","v":17057.010965259076},{"$f":"SUM(Start:End!MD68)","v":17089.91008433573},{"$f":"SUM(Start:End!ME68)","v":17122.875199699884},{"$f":"SUM(Start:End!MF68)","v":17155.906449108239},{"$f":"SUM(Start:End!MG68)","v":17189.003970615951},{"$f":"SUM(Start:End!MH68)","v":17222.167902577283},{"$f":"SUM(Start:End!MI68)","v":17255.398383646279},{"$f":"SUM(Start:End!MJ68)","v":17288.695552777426},{"$f":"SUM(Start:End!MK68)","v":17322.059549226346},{"$f":"SUM(Start:End!ML68)","v":17355.490512550452},{"$f":"SUM(Start:End!MM68)","v":17388.988582609622},{"$f":"SUM(Start:End!MN68)","v":17422.553899566905},{"$f":"SUM(Start:End!MO68)","v":17456.186603889157},{"$f":"SUM(Start:End!MP68)","v":17489.886836347752},{"$f":"SUM(Start:End!MQ68)","v":17523.654738019246},{"$f":"SUM(Start:End!MR68)","v":17557.490450286085},{"$f":"SUM(Start:End!MS68)","v":17591.394114837258},{"$f":"SUM(Start:End!MT68)","v":17625.365873669009},{"$f":"SUM(Start:End!MU68)","v":17659.405869085509},{"$f":"SUM(Start:End!MV68)","v":17693.514243699552},{"$f":"SUM(Start:End!MW68)","v":17727.691140433246},{"$f":"SUM(Start:End!MX68)","v":17761.936702518709},{"$f":"SUM(Start:End!MY68)","v":17796.251073498766},{"$f":"SUM(Start:End!MZ68)","v":17830.634397227623},{"$f":"SUM(Start:End!NA68)","v":17865.08681787159},{"$f":"SUM(Start:End!NB68)","v":17899.60847990977},{"$f":"SUM(Start:End!NC68)","v":17934.199528134759},{"$f":"SUM(Start:End!ND68)","v":17968.860107653363},{"$f":"SUM(Start:End!NE68)","v":18003.59036388727},{"$f":"SUM(Start:End!NF68)","v":18038.390442573778},{"$f":"SUM(Start:End!NG68)","v":18073.260489766515},{"$f":"SUM(Start:End!NH68)","v":18108.200651836116},{"$f":"SUM(Start:End!NI68)","v":18143.211075470957},{"$f":"SUM(Start:End!NJ68)","v":18178.291907677856},{"$f":"SUM(Start:End!NK68)","v":18213.443295782799},{"$f":"SUM(Start:End!NL68)","v":18248.665387431633},{"$f":"SUM(Start:End!NM68)","v":18283.958330590805},{"$f":"SUM(Start:End!NN68)","v":18319.322273548081},{"$f":"SUM(Start:End!NO68)","v":18354.757364913239},{"$f":"SUM(Start:End!NP68)","v":18390.26375361883},{"$f":"SUM(Start:End!NQ68)","v":18425.841588920874},{"$f":"SUM(Start:End!NR68)","v":18461.491020399582},{"$f":"SUM(Start:End!NS68)","v":18497.212197960122},{"$f":"SUM(Start:End!NT68)","v":18533.005271833292},{"$f":"SUM(Start:End!NU68)","v":18568.870392576293},{"$f":"SUM(Start:End!NV68)","v":18604.807711073448},{"$f":"SUM(Start:End!NW68)","v":18640.817378536936},{"$f":"SUM(Start:End!NX68)","v":18676.899546507506},{"$f":"SUM(Start:End!NY68)","v":18713.054366855264},{"$f":"SUM(Start:End!NZ68)","v":18749.281991780357},{"$f":"SUM(Start:End!OA68)","v":18785.582573813761},{"$f":"SUM(Start:End!OB68)","v":18821.956265817982},{"$f":"SUM(Start:End!OC68)","v":15881.600103161412},{"$f":"SUM(Start:End!OD68)","v":15913.204042655823},{"$f":"SUM(Start:End!OE68)","v":15944.87343281756},{"$f":"SUM(Start:End!OF68)","v":15976.608414432138},{"$f":"SUM(Start:End!OG68)","v":16008.409128598199},{"$f":"SUM(Start:End!OH68)","v":16040.275716728247},{"$f":"SUM(Start:End!OI68)","v":16072.208320549353},{"$f":"SUM(Start:End!OJ68)","v":13508.741743168546},{"$f":"SUM(Start:End!OK68)","v":13534.40568710439},{"$f":"SUM(Start:End!OL68)","v":13560.120286924022},{"$f":"SUM(Start:End!OM68)","v":13585.885646685287},{"$f":"SUM(Start:End!ON68)","v":13611.701870668203},{"$f":"SUM(Start:End!OO68)","v":13637.569063375435},{"$f":"SUM(Start:End!OP68)","v":13663.487329532796},{"$f":"SUM(Start:End!OQ68)","v":13689.456774089731},{"$f":"SUM(Start:End!OR68)","v":13715.477502219816},{"$f":"SUM(Start:End!OS68)","v":13741.54961932126},{"$f":"SUM(Start:End!OT68)","v":13767.673231017388},{"$f":"SUM(Start:End!OU68)","v":13793.848443157158},{"$f":"SUM(Start:End!OV68)","v":13820.075361815632},{"$f":"SUM(Start:End!OW68)","v":13846.354093294503},{"$f":"SUM(Start:End!OX68)","v":13872.684744122587},{"$f":"SUM(Start:End!OY68)","v":13899.067421056316},{"$f":"SUM(Start:End!OZ68)","v":13925.502231080249},{"$f":"SUM(Start:End!PA68)","v":13951.989281407587},{"$f":"SUM(Start:End!PB68)","v":13978.528679480652},{"$f":"SUM(Start:End!PC68)","v":14005.120532971423},{"$f":"SUM(Start:End!PD68)","v":14031.764949782029},{"$f":"SUM(Start:End!PE68)","v":14058.462038045254},{"$f":"SUM(Start:End!PF68)","v":14085.211906125058},{"$f":"SUM(Start:End!PG68)","v":14112.014662617084},{"$f":"SUM(Start:End!PH68)","v":14138.870416349167},{"$f":"SUM(Start:End!PI68)","v":14165.779276381858},{"$f":"SUM(Start:End!PJ68)","v":14192.741352008925},{"$f":"SUM(Start:End!PK68)","v":14219.756752757879},{"$f":"SUM(Start:End!PL68)","v":14246.825588390495},{"$f":"SUM(Start:End!PM68)","v":14273.947968903314},{"$f":"SUM(Start:End!PN68)","v":14301.124004528177},{"$f":"SUM(Start:End!PO68)","v":14328.353805732746},{"$f":"SUM(Start:End!PP68)","v":14355.63748322102},{"$f":"SUM(Start:End!PQ68)","v":14382.975147933856},{"$f":"SUM(Start:End!PR68)","v":14410.366911049499},{"$f":"SUM(Start:End!PS68)","v":14437.812883984112},{"$f":"SUM(Start:End!PT68)","v":14465.313178392291},{"$f":"SUM(Start:End!PU68)","v":13263.636567145724},{"$f":"SUM(Start:End!PV68)","v":13289.215664925965},{"$f":"SUM(Start:End!PW68)","v":13314.846067579601},{"$f":"SUM(Start:End!PX68)","v":13340.527882182523},{"$f":"SUM(Start:End!PY68)","v":13366.261216042574},{"$f":"SUM(Start:End!PZ68)","v":13392.046176700058},{"$f":"SUM(Start:End!QA68)","v":13417.882871928263},{"$f":"SUM(Start:End!QB68)","v":13443.771409733983},{"$f":"SUM(Start:End!QC68)","v":11896.667678269891},{"$f":"SUM(Start:End!QD68)","v":11920.062215766673},{"$f":"SUM(Start:End!QE68)","v":11943.504630442188},{"$f":"SUM(Start:End!QF68)","v":11966.995024155845},{"$f":"SUM(Start:End!QG68)","v":11990.533498991474},{"$f":"SUM(Start:End!QH68)","v":12014.120157257848},{"$f":"SUM(Start:End!QI68)","v":9683.4905750704493},{"$f":"SUM(Start:End!QJ68)","v":9703.2856487553126},{"$f":"SUM(Start:End!QK68)","v":9723.1227923756433},{"$f":"SUM(Start:End!QL68)","v":9743.0020985389874},{"$f":"SUM(Start:End!QM68)","v":9762.9236600628683},{"$f":"SUM(Start:End!QN68)","v":9782.8875699752862},{"$f":"SUM(Start:End!QO68)","v":9802.8939215151913},{"$f":"SUM(Start:End!QP68)","v":9822.9428081329934},{"$f":"SUM(Start:End!QQ68)","v":9843.034323491036},{"$f":"SUM(Start:End!QR68)","v":9863.1685614640901},{"$f":"SUM(Start:End!QS68)","v":9883.345616139859},{"$f":"SUM(Start:End!QT68)","v":9903.5655818194646},{"$f":"SUM(Start:End!QU68)","v":9923.8285530179419},{"$f":"SUM(Start:End!QV68)","v":9944.1346244647357},{"$f":"SUM(Start:End!QW68)","v":9964.4838911042043},{"$f":"SUM(Start:End!QX68)","v":9984.8764480961145},{"$f":"SUM(Start:End!QY68)","v":10005.31239081614},{"$f":"SUM(Start:End!QZ68)","v":10025.791814856366},{"$f":"SUM(Start:End!RA68)","v":10046.314816025792},{"$f":"SUM(Start:End!RB68)","v":10066.881490350834},{"$f":"SUM(Start:End!RC68)","v":10087.49193407583},{"$f":"SUM(Start:End!RD68)","v":10108.146243663543},{"$f":"SUM(Start:End!RE68)","v":10128.844515795681},{"$f":"SUM(Start:End!RF68)","v":10149.586847373386},{"$f":"SUM(Start:End!RG68)","v":10170.373335517763},{"$f":"SUM(Start:End!RH68)","v":5227.9677340874723},{"$f":"SUM(Start:End!RI68)","v":5236.6021478441335},{"$f":"SUM(Start:End!RJ68)","v":5245.2508220371083},{"$f":"SUM(Start:End!RK68)","v":5253.913780218666},{"$f":"SUM(Start:End!RL68)","v":5262.5910459799761},{"$f":"SUM(Start:End!RM68)","v":5271.2826429511697},{"$f":"SUM(Start:End!RN68)","v":5279.9885948014044},{"$f":"SUM(Start:End!RO68)","v":5288.7089252389305},{"$f":"SUM(Start:End!RP68)","v":5297.4436580111533},{"$f":"SUM(Start:End!RQ68)","v":5306.1928169047005},{"$f":"SUM(Start:End!RR68)","v":5314.9564257454831},{"$f":"SUM(Start:End!RS68)","v":5323.7345083987657},{"$f":"SUM(Start:End!RT68)","v":5332.5270887692241},{"$f":"SUM(Start:End!RU68)","v":5341.3341908010179},{"$f":"SUM(Start:End!RV68)","v":5350.1558384778527},{"$f":"SUM(Start:End!RW68)","v":5358.9920558230415},{"$f":"SUM(Start:End!RX68)","v":5367.8428668995775},{"$f":"SUM(Start:End!RY68)","v":5376.7082958101955},{"$f":"SUM(Start:End!RZ68)","v":5385.588366697435},{"$f":"SUM(Start:End!SA68)","v":5394.4831037437107},{"$f":"SUM(Start:End!SB68)","v":5403.3925311713792},{"$f":"SUM(Start:End!SC68)","v":5412.3166732427981},{"$f":"SUM(Start:End!SD68)","v":5421.2555542603968},{"$f":"SUM(Start:End!SE68)","v":5430.2091985667439},{"$f":"SUM(Start:End!SF68)","v":5439.1776305446119},{"$f":"SUM(Start:End!SG68)","v":5448.1608746170423},{"$f":"SUM(Start:End!SH68)","v":5457.1589552474134},{"$f":"SUM(Start:End!SI68)","v":5466.171896939506},{"$f":"SUM(Start:End!SJ68)","v":5475.1997242375737},{"$f":"SUM(Start:End!SK68)","v":5484.2424617264032},{"$f":"SUM(Start:End!SL68)","v":5493.3001340313876},{"$f":"SUM(Start:End!SM68)","v":5502.372765818589},{"$f":"SUM(Start:End!SN68)","v":5511.46038179481},{"$f":"SUM(Start:End!SO68)","v":5520.5630067076563},{"$f":"SUM(Start:End!SP68)","v":5529.6806653456069},{"$f":"SUM(Start:End!SQ68)","v":5538.8133825380819},{"$f":"SUM(Start:End!SR68)","v":1465.6664943454207},{"$f":"SUM(Start:End!SS68)","v":1468.0871617223324},{"$f":"SUM(Start:End!ST68)","v":1470.5118270282223},{"$f":"SUM(Start:End!SU68)","v":1472.9404968659946},{"$f":"SUM(Start:End!SV68)","v":1475.3731778494598},{"$f":"SUM(Start:End!SW68)","v":1477.8098766033504},{"$f":"SUM(Start:End!SX68)","v":1480.2505997633416},{"$f":"SUM(Start:End!SY68)","v":948.51067854844632},{"$f":"SUM(Start:End!SZ68)","v":950.07722104980849},{"$f":"SUM(Start:End!TA68)","v":951.64635082347468},{"$f":"SUM(Start:End!TB68)","v":953.21807214253545},{"$f":"SUM(Start:End!TC68)","v":954.79238928713846},{"$f":"SUM(Start:End!TD68)","v":956.36930654450089},{"$f":"SUM(Start:End!TE68)","v":957.94882820892019},{"$f":"SUM(Start:End!TF68)","v":959.53095858178654},{"$f":"SUM(Start:End!TG68)","v":961.11570197159381},{"$f":"SUM(Start:End!TH68)","v":962.70306269395201},{"$f":"SUM(Start:End!TI68)","v":964.29304507159861},{"$f":"SUM(Start:End!TJ68)","v":965.88565343441053},{"$f":"SUM(Start:End!TK68)","v":967.48089211941578},{"$f":"SUM(Start:End!TL68)","v":969.07876547080525},{"$f":"SUM(Start:End!TM68)","v":970.6792778399448},{"$f":"SUM(Start:End!TN68)","v":972.28243358538668},{"$f":"SUM(Start:End!TO68)","v":973.88823707288191},{"$f":"SUM(Start:End!TP68)","v":975.4966926753915},{"$f":"SUM(Start:End!TQ68)","v":977.10780477309925},{"$f":"SUM(Start:End!TR68)","v":978.72157775342282},{"$f":"SUM(Start:End!TS68)","v":980.33801601102618},{"$f":"SUM(Start:End!TT68)","v":981.95712394783163},{"$f":"SUM(Start:End!TU68)","v":983.57890597303117},{"$f":"SUM(Start:End!TV68)","v":985.20336650309946},{"$f":"SUM(Start:End!TW68)","v":986.83050996180486},{"$f":"SUM(Start:End!TX68)","v":988.46034078022217},{"$f":"SUM(Start:End!TY68)","v":990.09286339674452},{"$f":"SUM(Start:End!TZ68)","v":991.72808225709514},{"$f":"SUM(Start:End!UA68)","v":993.36600181434017},{"$f":"SUM(Start:End!UB68)","v":995.00662652890003},{"$f":"SUM(Start:End!UC68)","v":996.64996086856195},{"$f":"SUM(Start:End!UD68)","v":998.29600930849199},{"$f":"SUM(Start:End!UE68)","v":999.94477633124745},{"$f":"SUM(Start:End!UF68)","v":0},{"$f":"SUM(Start:End!UG68)","v":0},{"$f":"SUM(Start:End!UH68)","v":0},{"$f":"SUM(Start:End!UI68)","v":0},{"$f":"SUM(Start:End!UJ68)","v":0},{"$f":"SUM(Start:End!UK68)","v":0},{"$f":"SUM(Start:End!UL68)","v":0},{"$f":"SUM(Start:End!UM68)","v":0},{"$f":"SUM(Start:End!UN68)","v":0},{"$f":"SUM(Start:End!UO68)","v":0},{"$f":"SUM(Start:End!UP68)","v":0},{"$f":"SUM(Start:End!UQ68)","v":0},{"$f":"SUM(Start:End!UR68)","v":0},{"$f":"SUM(Start:End!US68)","v":0},{"$f":"SUM(Start:End!UT68)","v":0},{"$f":"SUM(Start:End!UU68)","v":0},{"$f":"SUM(Start:End!UV68)","v":0},{"$f":"SUM(Start:End!UW68)","v":0},{"$f":"SUM(Start:End!UX68)","v":0},{"$f":"SUM(Start:End!UY68)","v":0},{"$f":"SUM(Start:End!UZ68)","v":0},{"$f":"SUM(Start:End!VA68)","v":0},{"$f":"SUM(Start:End!VB68)","v":0},{"$f":"SUM(Start:End!VC68)","v":0},{"$f":"SUM(Start:End!VD68)","v":0},{"$f":"SUM(Start:End!VE68)","v":0},{"$f":"SUM(Start:End!VF68)","v":0},{"$f":"SUM(Start:End!VG68)","v":0},{"$f":"SUM(Start:End!VH68)","v":0},{"$f":"SUM(Start:End!VI68)","v":0},{"$f":"SUM(Start:End!VJ68)","v":0},{"$f":"SUM(Start:End!VK68)","v":0},{"$f":"SUM(Start:End!VL68)","v":0},{"$f":"SUM(Start:End!VM68)","v":0},{"$f":"SUM(Start:End!VN68)","v":0},{"$f":"SUM(Start:End!VO68)","v":0},{"$f":"SUM(Start:End!VP68)","v":0},{"$f":"SUM(Start:End!VQ68)","v":0},{"$f":"SUM(Start:End!VR68)","v":0},{"$f":"SUM(Start:End!VS68)","v":0},{"$f":"SUM(Start:End!VT68)","v":0},{"$f":"SUM(Start:End!VU68)","v":0},{"$f":"SUM(Start:End!VV68)","v":0},{"$f":"SUM(Start:End!VW68)","v":0},{"$f":"SUM(Start:End!VX68)","v":0},{"$f":"SUM(Start:End!VY68)","v":0},{"$f":"SUM(Start:End!VZ68)","v":0},{"$f":"SUM(Start:End!WA68)","v":0},{"$f":"SUM(Start:End!WB68)","v":0},{"$f":"SUM(Start:End!WC68)","v":0},{"$f":"SUM(Start:End!WD68)","v":0},{"$f":"SUM(Start:End!WE68)","v":0},{"$f":"SUM(Start:End!WF68)","v":0},{"$f":"SUM(Start:End!WG68)","v":0},{"$f":"SUM(Start:End!WH68)","v":0},{"$f":"SUM(Start:End!WI68)","v":0},{"$f":"SUM(Start:End!WJ68)","v":0},{"$f":"SUM(Start:End!WK68)","v":0},{"$f":"SUM(Start:End!WL68)","v":0},{"$f":"SUM(Start:End!WM68)","v":0},{"$f":"SUM(Start:End!WN68)","v":0},{"$f":"SUM(Start:End!WO68)","v":0},{"$f":"SUM(Start:End!WP68)","v":0},{"$f":"SUM(Start:End!WQ68)","v":0},{"$f":"SUM(Start:End!WR68)","v":0},{"$f":"SUM(Start:End!WS68)","v":0},{"$f":"SUM(Start:End!WT68)","v":0},{"$f":"SUM(Start:End!WU68)","v":0},{"$f":"SUM(Start:End!WV68)","v":0},{"$f":"SUM(Start:End!WW68)","v":0},{"$f":"SUM(Start:End!WX68)","v":0},{"$f":"SUM(Start:End!WY68)","v":0},{"$f":"SUM(Start:End!WZ68)","v":0},{"$f":"SUM(Start:End!XA68)","v":0},{"$f":"SUM(Start:End!XB68)","v":0},{"$f":"SUM(Start:End!XC68)","v":0},{"$f":"SUM(Start:End!XD68)","v":0},{"$f":"SUM(Start:End!XE68)","v":0},{"$f":"SUM(Start:End!XF68)","v":0},{"$f":"SUM(Start:End!XG68)","v":0},{"$f":"SUM(Start:End!XH68)","v":0},{"$f":"SUM(Start:End!XI68)","v":0},{"$f":"SUM(Start:End!XJ68)","v":0},{"$f":"SUM(Start:End!XK68)","v":0},{"$f":"SUM(Start:End!XL68)","v":0},{"$f":"SUM(Start:End!XM68)","v":0},{"$f":"SUM(Start:End!XN68)","v":0},{"$f":"SUM(Start:End!XO68)","v":0},{"$f":"SUM(Start:End!XP68)","v":0},{"$f":"SUM(Start:End!XQ68)","v":0},{"$f":"SUM(Start:End!XR68)","v":0},{"$f":"SUM(Start:End!XS68)","v":0},{"$f":"SUM(Start:End!XT68)","v":0},{"$f":"SUM(Start:End!XU68)","v":0},{"$f":"SUM(Start:End!XV68)","v":0},{"$f":"SUM(Start:End!XW68)","v":0},{"$f":"SUM(Start:End!XX68)","v":0},{"$f":"SUM(Start:End!XY68)","v":0},{"$f":"SUM(Start:End!XZ68)","v":0},{"$f":"SUM(Start:End!YA68)","v":0},{"$f":"SUM(Start:End!YB68)","v":0},{"$f":"SUM(Start:End!YC68)","v":0},{"$f":"SUM(Start:End!YD68)","v":0},{"$f":"SUM(Start:End!YE68)","v":0},{"$f":"SUM(Start:End!YF68)","v":0},{"$f":"SUM(Start:End!YG68)","v":0},{"$f":"SUM(Start:End!YH68)","v":0},{"$f":"SUM(Start:End!YI68)","v":0},{"$f":"SUM(Start:End!YJ68)","v":0},{"$f":"SUM(Start:End!YK68)","v":0},{"$f":"SUM(Start:End!YL68)","v":0},{"$f":"SUM(Start:End!YM68)","v":0},{"$f":"SUM(Start:End!YN68)","v":0},{"$f":"SUM(Start:End!YO68)","v":0},{"$f":"SUM(Start:End!YP68)","v":0},{"$f":"SUM(Start:End!YQ68)","v":0},{"$f":"SUM(Start:End!YR68)","v":0},{"$f":"SUM(Start:End!YS68)","v":0},{"$f":"SUM(Start:End!YT68)","v":0},{"$f":"SUM(Start:End!YU68)","v":0},{"$f":"SUM(Start:End!YV68)","v":0},{"$f":"SUM(Start:End!YW68)","v":0},{"$f":"SUM(Start:End!YX68)","v":0},{"$f":"SUM(Start:End!YY68)","v":0},{"$f":"SUM(Start:End!YZ68)","v":0},{"$f":"SUM(Start:End!ZA68)","v":0},{"$f":"SUM(Start:End!ZB68)","v":0},{"$f":"SUM(Start:End!ZC68)","v":0},{"$f":"SUM(Start:End!ZD68)","v":0},{"$f":"SUM(Start:End!ZE68)","v":0},{"$f":"SUM(Start:End!ZF68)","v":0},{"$f":"SUM(Start:End!ZG68)","v":0},{"$f":"SUM(Start:End!ZH68)","v":0},{"$f":"SUM(Start:End!ZI68)","v":0},{"$f":"SUM(Start:End!ZJ68)","v":0},{"$f":"SUM(Start:End!ZK68)","v":0},{"$f":"SUM(Start:End!ZL68)","v":0},{"$f":"SUM(Start:End!ZM68)","v":0},{"$f":"SUM(Start:End!ZN68)","v":0},{"$f":"SUM(Start:End!ZO68)","v":0},{"$f":"SUM(Start:End!ZP68)","v":0},{"$f":"SUM(Start:End!ZQ68)","v":0},{"$f":"SUM(Start:End!ZR68)","v":0},{"$f":"SUM(Start:End!ZS68)","v":0},{"$f":"SUM(Start:End!ZT68)","v":0},{"$f":"SUM(Start:End!ZU68)","v":0},{"$f":"SUM(Start:End!ZV68)","v":0},{"$f":"SUM(Start:End!ZW68)","v":0},{"$f":"SUM(Start:End!ZX68)","v":0},{"$f":"SUM(Start:End!ZY68)","v":0},{"$f":"SUM(Start:End!ZZ68)","v":0},{"$f":"SUM(Start:End!AAA68)","v":0},{"$f":"SUM(Start:End!AAB68)","v":0},{"$f":"SUM(Start:End!AAC68)","v":0},{"$f":"SUM(Start:End!AAD68)","v":0},{"$f":"SUM(Start:End!AAE68)","v":0},{"$f":"SUM(Start:End!AAF68)","v":0},{"$f":"SUM(Start:End!AAG68)","v":0},{"$f":"SUM(Start:End!AAH68)","v":0},{"$f":"SUM(Start:End!AAI68)","v":0},{"$f":"SUM(Start:End!AAJ68)","v":0},{"$f":"SUM(Start:End!AAK68)","v":0},{"$f":"SUM(Start:End!AAL68)","v":0},{"$f":"SUM(Start:End!AAM68)","v":0},{"$f":"SUM(Start:End!AAN68)","v":0},{"$f":"SUM(Start:End!AAO68)","v":0},{"$f":"SUM(Start:End!AAP68)","v":0},{"$f":"SUM(Start:End!AAQ68)","v":0},{"$f":"SUM(Start:End!AAR68)","v":0},{"$f":"SUM(Start:End!AAS68)","v":0},{"$f":"SUM(Start:End!AAT68)","v":0},{"$f":"SUM(Start:End!AAU68)","v":0},{"$f":"SUM(Start:End!AAV68)","v":0},{"$f":"SUM(Start:End!AAW68)","v":0},{"$f":"SUM(Start:End!AAX68)","v":0},{"$f":"SUM(Start:End!AAY68)","v":0},{"$f":"SUM(Start:End!AAZ68)","v":0},{"$f":"SUM(Start:End!ABA68)","v":0},{"$f":"SUM(Start:End!ABB68)","v":0},{"$f":"SUM(Start:End!ABC68)","v":0},{"$f":"SUM(Start:End!ABD68)","v":0},{"$f":"SUM(Start:End!ABE68)","v":0},{"$f":"SUM(Start:End!ABF68)","v":0},{"$f":"SUM(Start:End!ABG68)","v":0},{"$f":"SUM(Start:End!ABH68)","v":0},{"$f":"SUM(Start:End!ABI68)","v":0},{"$f":"SUM(Start:End!ABJ68)","v":0},{"$f":"SUM(Start:End!ABK68)","v":0},{"$f":"SUM(Start:End!ABL68)","v":0},{"$f":"SUM(Start:End!ABM68)","v":0},{"$f":"SUM(Start:End!ABN68)","v":0},{"$f":"SUM(Start:End!ABO68)","v":0},{"$f":"SUM(Start:End!ABP68)","v":0},{"$f":"SUM(Start:End!ABQ68)","v":0},{"$f":"SUM(Start:End!ABR68)","v":0},{"$f":"SUM(Start:End!ABS68)","v":0},{"$f":"SUM(Start:End!ABT68)","v":0},{"$f":"SUM(Start:End!ABU68)","v":0},{"$f":"SUM(Start:End!ABV68)","v":0},{"$f":"SUM(Start:End!ABW68)","v":0},{"$f":"SUM(Start:End!ABX68)","v":0},{"$f":"SUM(Start:End!ABY68)","v":0},{"$f":"SUM(Start:End!ABZ68)","v":0}]
[null,null,"EBITDA",null,null,{"$f":"F14-F15","v":0},null,null,null,null,{"$f":"K14-K15","v":0},{"$f":"L14-L15","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,6787.1671708820659,7085.2689823418978,7100.4174242611243,6830.7642819693383,7130.8153224459002,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10189.342127953183,10198.853296969206,9815.6656159150116,10218.013449703911,9834.0078924275749,10237.357747204036,10245.839514480704,9069.5711637326913,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,14969.421628294493,14984.082621538209,14422.668419038822,15013.55591793854,14450.923422147051,15043.231382913324,15058.145087741908,13334.792619723154,15088.124762360876,14522.412448264513,15118.307886679988,{"$f":"BX14-BX15","v":14551.349955590118},15148.694979664479,15163.96517760556,15807.91283428677,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25089.634586453554,25100.30070908281,24138.879300958775,25121.753485179092,24159.016912763393,25143.367233877438,25154.234572892685,23213.877577063449,25176.090381617112,24210.030099318432,26933.343081686209,25903.299571483461,26959.589307190636,26972.776804275869,25940.469061102438,26999.280787299111,25965.452717157757,27025.957051072404,27039.359899749419,23904.093151081623,27066.295255232293,26028.628250102061,27093.403789662985,26054.185896852337,29272.739639030817,29284.51595389493,33794.124027962309,35185.410768580536,33811.801115156428,35204.777965722293,35214.518800857666,31067.161811157323,35234.11513196482,33856.622100213688,35253.864596362706,33874.802519986988,35273.767498946625,35283.776585553758,33902.344044557853,35303.910222824226,33920.886067665997,35324.198071989144,35334.399924082412,34138.702746149778,38712.983988880093,37205.219162324604,38741.541116866851,37231.853691543649,38770.271668848924,38784.702092341526,37272.112172482448,{"$f":"EJ14-EJ15","v":38813.693462843294},37299.156105619069,38842.859171399345,38857.50751810884,35807.860948244939,38886.935429231024,37367.485716100353,38916.538609773881,37395.106369777131,38946.317437159167,38961.272837126984,37436.847870829617,50464.399790636264,55517.579033935697,57808.658928473786,57814.470283686198,50955.591439401949,57826.192713368349,55541.889998742801,57838.048299317416,55551.829026523948,57850.03728028413,57856.081869148431,55566.968186454986,57868.271395420685,55577.215010900181,57880.594923842014,57886.807015945415,50992.345162413549,57899.332011404258,55603.372803077444,57911.99163088332,55614.0527796858,57924.786127283762,57931.234034012858,55630.305779958246,57944.231325202571,55641.296795159084,57957.364136013814,57963.981442832999,51032.786757034832,57977.318023727021,55669.320867151604,57990.790781961608,55680.749711604803,58004.399984856529,58011.255837253266,55698.128579403128,58025.070213681,55709.871902945895,58039.02171371688,58046.048971197975,53402.336592747393,58060.206674649875,55739.782898651669,58074.502195968686,55751.969009141234,58088.935817173064,58096.204504040477,55770.486493224031,58110.845809280792,55782.990725636708,58125.625930312075,58133.068137503797,{"$f":"GV14-GV15","v":51124.869394827416},58148.057028118434,55814.810503015076,58163.185466045412,55827.762766070169,58178.453748295076,58186.140424547659,55847.43235064602,58201.619035707961,55860.706584735934,58217.238244795364,58225.100669054314,51176.584390638185,58240.931349386039,55894.458239458283,58256.903397183625,55908.186039529632,58273.01712475477,58281.127216756839,55929.021958765828,58297.454055211841,55943.075789381408,58313.92336551749,58322.211547942883,51232.13525334197,58338.89516942318,55978.783679549873,58355.722071097734,55993.296909023557,58372.692580890434,58381.231792027451,56015.314162203591,58398.418334620495,56030.157696430608,58415.749316688292,58424.469077791764,53672.118492709349,58442.017352128605,56067.847468390777,58459.710913909548,56083.156538042997,58477.550107006988,58486.524423495182,56106.370905388321,58504.582714218224,56122.01477319152,58522.787507734749,58531.944953351311,51354.920038640092,58550.370164412016,56161.713388466553,58568.942766716442,56177.829238370192,58587.663120431709,58597.078817372429,56202.25729754343,58616.021479536626,56218.712662864593,58635.112805584649,58644.714333030723,51422.248207534489,58664.029349220662,56260.448426239091,58683.493959115985,{"$f":"JH14-JH15","v":56277.382537133439},58703.108539538836,58712.972187223597,56303.041680440023,58732.812436133136,56320.320252764286,58752.803609950577,58762.855914435371,51493.600843955544,58783.074201585267,56364.122841547069,58803.444385762457,56381.887246682687,58823.966860818982,58834.285331291831,56408.795698988994,58855.036987433836,54779.925440552266,57168.438617896623,57183.245426634319,52441.679814145951,57212.955324006107,54846.665204543853,57242.794035241728,54873.565226030041,57272.762091377626,57287.794790433094,53812.814101231685,56175.712674510083,53841.099268625643,56207.11849064735,56222.87104187403,49173.942015907785,56254.475772741876,53912.337534458318,56286.213799549732,53941.044285467695,56318.085674280446,56334.071977838743,53984.332525633778,56366.145665246237,54013.344164206268,56398.354592205345,56414.509945834798,49309.877687419379,56446.922785509305,54086.411808925739,56479.472273207677,54115.855630393009,54796.694521464269,54815.469574933239,52538.025844369644,54853.131222533651,52572.511639358985,54890.942101711946,54909.903695332985,48015.684039420237,54947.939576611709,52659.324826181517,54986.126233369228,52694.291063600918,55024.464288292314,55043.690285462166,52747.000372086644,{"$f":"LT14-LT15","v":55082.256611631325},52782.314048337343,55120.975905627267,55140.393113280938,50511.245618979898,55179.343046981827,52871.211927746772,55218.447536847685,52907.018080886832,55257.707223495745,55277.395466637041,52960.99378444584,55316.889156271616,52997.156095941369,55356.539657568333,55376.423916008927,48362.311185599334,55416.310857002965,53088.190986901325,55456.356243782902,53124.858158258983,55496.560735440376,55516.722852420658,53180.132099612572,55557.167244049488,53217.164401556482,55597.772402026909,55618.135477686497,48541.888682913661,55658.98304266957,53310.390139326671,55699.993055300329,53347.940043256225,55741.16619370578,55761.814147871046,53404.544988680835,55803.233253493177,53442.469255848933,55844.817194366835,55865.671193362636,48725.782726586505,55907.503680946262,53537.941238276377,55949.502733688452,53576.396219671449,55991.669049329852,56012.815149690781,53634.3658872003,56055.233675225623,53673.204732861777,56097.821222600498,56119.178601050909,51322.927935264626,56162.021012472876,53770.979968106447,56205.034225726842,53810.363021660938,56248.218958762947,56269.875870495496,53869.732110159777,56313.319236863754,48379.311331083285,50550.270947547848,50579.251275645816,{"$f":"OF14-OF15","v":44164.583651700421},50637.365630905144,48514.668398529466,50695.685621890196,37919.950320298653,39636.176540464337,39638.09739997155,37923.038438544303,39641.89200498948,37925.012898828594,39645.623392407884,39647.465229291687,34484.958637617026,39651.100887495544,37929.65046436766,39654.672120439078,37931.384754569408,39658.178440351614,39659.907104752332,37933.85526714594,39663.315134616947,37935.414258443292,39666.657020138511,39668.303003467263,34472.993823958321,39671.544739147073,37938.999970254663,39674.719082020267,37940.308203042994,39677.825527850277,39679.353131036813,37942.133881789196,39682.356779744689,37943.259127572266,39685.291258567158,39686.73239873397,36201.45969622647,39689.562157950888,37945.746855206628,39692.321456761376,37946.610401421669,35765.406938865148,35762.382403061798,34176.29729532425,35756.2658817958,34168.675853535067,35750.058959079812,35746.921420769941,30983.67728167148,28220.1208019841,26913.086303951706,28194.893834593564,26887.092215239907,28169.528368232121,28156.793483837253,22203.701830277205,23257.691768316938,22185.137967925119,23239.772842633014,23230.770240210662,20027.742678253722,23212.678374255578,22138.216964935873,23194.470448663593,{"$f":"QR14-QR15","v":22119.242405414967},23176.145846967011,23166.939599092548,22090.557739859174,23148.438820628449,22071.285165440837,23129.819811398487,23120.465774336848,19904.287709363918,23101.668241791682,22022.576005125709,23082.750904356333,22002.879582891343,23063.713126878094,23054.148873771956,21973.104993405876,17582.165581867604,16848.578045467879,17587.335453015534,17589.919778744414,16117.981448325636,17595.087178248479,16859.681244423988,17600.252865255101,16864.116382285294,17605.416787643,17607.998070738537,16870.762331668164,17613.159247842443,16875.188376400412,17618.318528765412,17620.897441566762,15398.509531929736,17626.053778505309,16886.23701002606,17631.208085886687,16890.649719968158,17636.360309848103,17638.935623633683,16897.261377045092,17644.084620827605,16901.6641239661,17649.231398652861,17651.803938157813,15416.029873844069,17656.947283900117,16912.652972741256,17662.088272463876,16917.041147772848,17667.226848199542,17669.795213783735,16923.615331358727,8030.4247540828719,7733.0295761987691,8049.0526708087637,8058.3823754129953,7144.1971954407218,8077.0733336212979,7777.8318611681807,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,5090.1804814536872,{"$f":"TD14-TD15","v":5297.8181763211833},5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14-VP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB14-YB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN14-AAN15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Depreciation Expense",null,{"$f":"ROW('Template Model'!G85)","v":85},{"$f":"SUM(Start:End!F85)","v":3.8668946113799049E-2},null,null,null,null,{"$f":"K11","v":0},{"$f":"L11","v":0},0,0,0,0,-149.28334977233317,-145.47568420664174,-239.00107400934212,-138.33394042629516,-232.19924624689156,-131.07495392399142,-127.70744175626896,-419.26816595514538,-122.61109982599737,-217.84724786167499,-116.28391833504429,-211.8260609737481,-109.85702834901167,-106.31738702167058,-202.31808478856692,-99.735218927438837,-196.0435456642299,-93.050154622003902,-89.780788759933785,-387.79958882759092,-84.923021266178694,-182.35711132199503,-78.817078970838338,-1352.8768223411171,-1064.8164954975946,-1057.6932358281338,-1335.3232775111101,-1045.1961213006289,-393.46602421702119,0.22355339769273996,8.5823984011076391,-762.19103369052755,20.197520084213465,-361.67484090279322,34.849186604202259,-347.72493266820675,49.875820808170829,58.888121806783602,-324.73728445434244,74.507032675202936,-309.83087752462598,90.515558302402496,98.773076010053046,-1077.6621768273762,-38.325192229647655,-597.68827133078594,-14.974911008554045,-575.38468632189324,8.8735024351044558,22.881656562385615,-539.09356306580594,47.516430088900961,-515.51609202526743,72.668024192971643,87.346217413141858,-1636.1453689266054,105.64851290557999,-460.08430953510106,132.04808289892389,{"$f":"BX11","v":-434.75732734540361},158.99024083849508,174.58969246802735,10.085733663348947,2375.8693524817645,1433.9495903229108,2416.6998120178177,2440.3907124619,-437.65383216491318,2470.1058757674473,1525.5778339877143,2512.5040639385697,1566.9488987174118,2555.590637106623,2580.4378302554251,1633.354803296912,2624.6137319567497,1676.4951039312291,2669.5024410619226,2695.2720445629675,769.9807808745245,2735.150918255822,1784.4090198348276,2695.3459742048872,1680.4137801827455,2745.4605597475602,2774.0762923682341,1757.3779447963752,2825.4325933235523,1807.5390784402844,2877.6032420554257,2907.2712173693872,-211.54225122160278,2947.5727104627294,1926.6144439953496,3001.7028561219922,1979.5373272182769,3815.051678871183,3848.9741254068213,3849.7134952172055,5262.3545765133458,3918.7405388886109,5333.5007698491972,5373.6806367828685,1257.0131148407527,5429.4802116408537,4083.0252886594099,5503.073781919782,4155.5092753193603,5577.7319241557561,5619.7050099619664,4270.4986671581719,5696.0395967479999,4345.719035610251,5773.4753603403224,5816.8654169362417,1244.0877046156238,5824.3570858577586,4350.1732469554263,5911.2018163051835,4435.6306507957197,5999.2813223991252,6048.371241875313,4570.7435503086599,{"$f":"EJ11","v":6138.3898612141202},4659.3704699359514,6229.6850659039774,6280.4153579927661,3267.1640557646315,6364.4779250716674,4881.9437272308423,6458.9823943418887,4975.0503945562232,6554.822683157865,6607.8716844253213,5121.8686428263172,8165.387972837445,7221.9908029069775,9560.3121190046077,9629.2425742454652,2833.9435225554917,9721.9432694955758,7501.8210172237159,9847.0674038092257,7625.8589319714956,9973.9792133200826,10045.877315840102,7823.0982849381253,10175.62821773703,7951.7689184243645,10307.231642371087,10381.516095587896,3555.624303674078,10484.808351154366,8258.0932215859066,10620.824848396267,8393.035815488096,10758.781410884811,10836.298347507865,8606.9591774841247,10977.327255485579,8746.9224232148699,11120.366687830072,11200.468288611009,4343.2959438156104,11315.280508932294,9082.0597542104078,11463.136626484236,9228.859933688087,11613.098998215748,11696.721877291144,9460.9241342785681,11850.010955508929,9613.1680504642136,12005.482884307945,12091.90666818009,7528.1728621967923,12235.037171640681,9995.5452927215956,12395.990713144172,10155.468780335272,12559.235135573748,12649.610447469197,10407.608688694294,12816.464139855845,10573.44597385067,12985.692155336379,13079.108567900184,{"$f":"GV11","v":6157.5149617693969},13220.333960388729,10974.631205414451,13395.308388239719,11148.606880377411,13572.771821486225,13670.374567773775,11422.242770591081,13851.750483334617,11602.636689375431,14035.706207110736,14136.607788286681,7181.8140555742866,14292.700818443831,12040.993252664412,14482.928267033174,12230.260920774104,14675.860955366807,14781.32456080812,12527.288223349329,14978.500646383865,12723.52472292904,15178.480831769441,15287.524537906764,8298.9444123737776,15459.804939774651,13202.346628483814,15666.630379060873,13408.259742875445,15876.397119688787,15990.412968077057,13730.747643112962,16204.784350786169,13944.230696302329,16422.204717169261,16540.107696674459,11897.74348771599,16746.157131809596,14483.369426425365,16971.278354419483,14707.636853786862,17199.602058789147,17323.042632292068,15058.197713210371,17556.370646717871,15290.700194909514,17793.018621700649,17920.685998207606,10863.043347663552,18130.045065405204,15862.190139909631,18374.857894511581,16106.216536286309,18623.155097025345,18756.738047487685,16486.998083996958,19010.470913337813,16739.977427545105,19267.816231264493,19405.992575525557,12313.048267635524,19636.29810725059,17363.807629344359,19902.5567231432,{"$f":"JH11","v":17629.358643803105},20172.607701710389,20317.234632057269,18043.060336054827,20593.192551029973,18318.34869835007,20873.082527855091,21022.703362218304,13894.045414586937,21275.837849638741,18999.21522359606,21565.459129494979,19288.220402937361,21859.209366627474,22015.86546913621,19737.792328558055,22316.037684793919,18390.407854268677,20901.864689044371,21056.641977678835,16456.115250058716,21337.289207448641,19113.970740261113,21638.0339455957,19413.852159947826,21943.054520955891,22105.240406375255,18778.534615628101,21268.815835013545,19078.538137314728,21574.032636858643,21736.249190548882,14834.916753197529,22016.166534119282,19823.574872661804,22332.125999011183,20138.709400015658,22652.628236309243,22822.606847119139,20628.048707075759,23150.162792199328,20954.833370836735,23482.432182903296,23658.384729278725,16714.782189919813,23965.709649408862,21768.378103851079,24309.725480408008,22111.699021492575,22943.232851618435,23119.312782912632,21000.416055030131,23459.670810646552,21339.999357848661,23804.977199187444,23987.32443540392,17257.778616177966,24308.898074424535,22187.227621316444,24666.564352641173,22544.201938275713,25029.436479428958,25220.702042999386,23097.405538953724,{"$f":"LT11","v":25591.640848253097},23467.717984643532,25967.983259208879,26166.086324578995,21717.028962163778,26534.964841898298,24409.539180802793,26925.059642188746,24799.103364462499,27320.843900389707,27528.815102281398,25402.173555973364,27933.406362091831,25806.308376095141,28343.903722960764,28559.341719328397,21742.31516531427,28947.042965140427,26818.768585109879,29372.354386272986,27243.730232900154,29803.882060702366,30029.9926637272,27900.961953233083,30471.133765949577,28341.836882853997,30918.728400117136,31152.991293111321,24292.316411435022,31578.352714487759,29448.37084401719,32042.164619047428,29912.037094950414,32512.770454066689,32758.70892005082,30628.489223179698,33239.812489327669,31109.541167480667,33727.969966392295,33982.812433771818,27078.737731974281,34449.373495946347,32318.971080245057,34955.287484301196,32824.969292284266,35468.629057815371,35736.24724850175,33606.190741385115,36261.056545771004,34131.189828533898,36793.578380697982,37070.925137698498,32532.657251347562,37598.960042412436,35469.701643531116,38151.160929808524,36022.246863770415,38711.488135406042,39002.937576324119,36874.685375248439,39575.802106896459,31917.815162449282,34296.582136890996,34548.700715848878,{"$f":"OF11","v":28358.8635336437},35016.840724890528,33122.122949789438,35519.039989815763,22974.659071158472,24828.564495444807,24979.452357821938,23414.267859272019,25273.443476893037,23708.205073818535,25570.904378831387,25726.174305073,20718.029970872391,26008.002803173091,24442.604291024181,26314.127107675289,24748.731809327262,26623.867695566092,26785.350638455857,25220.025103777618,27100.663144451086,25535.384787865434,27419.703102504682,27585.890566954477,22556.123601736792,27889.568835180406,26324.389257872106,28217.92938305292,26652.859507464149,28550.175218219665,28723.043361532618,27158.206145866876,29061.271233396859,27496.591704620489,29403.503981048645,29581.423803097296,26273.702141551956,29919.207356796353,28354.975469214685,30271.600514018421,28707.595518895483,26698.567450938819,26856.503431610203,25432.336845069236,27165.509494624956,25741.710942776623,27478.174223334769,27640.723687834725,23044.153018326488,20419.166721925369,19236.593235070555,20635.565015918772,19453.559309451113,20854.498978521882,20968.910975635212,15143.672967834951,16293.347010333993,15323.776158172244,16475.243259262701,16570.382539280123,13472.103602527844,16742.131069623618,15773.511412132022,16929.464444595564,{"$f":"QR11","v":15961.272652351065},17119.073870278226,17218.113274660645,16250.609327131344,17411.235750399923,16444.192423279528,17606.708783346985,17708.712893855612,14604.544659576735,17894.25641471531,16928.357552490637,18095.607069830268,17130.215469845145,18299.414257325632,18405.632189087657,17441.049803730642,13160.464155100344,12512.88683363462,13333.395585185863,13423.117308345711,12038.901902326383,13594.634822211112,12948.069144162757,13773.231501189104,13127.100252263088,13954.160321679723,14047.927387918593,13402.489950731906,14232.445818332708,13587.477781904818,14419.375614946533,14516.178008826566,12388.646378394827,14697.087175128559,14053.306431468678,14890.088971833851,14246.827850571339,15085.615674874607,15186.766343240051,14544.329311727473,15386.176897974023,14744.297724406402,15588.198269298839,15692.633719208032,13559.406413391669,15888.892217808658,15248.427191336534,16097.49591562312,15457.643733801684,16308.83372394049,16417.981014816993,15779.095460279214,6989.0166995774071,6728.4239840504288,7079.8879902747703,7126.5007452773661,6249.8451324657271,7215.6646595439761,6954.4244242724817,4480.4232581763645,4307.8122157467878,4535.8678099766839,4564.2974860535469,4391.374778691883,{"$f":"TD11","v":4620.6068420259398},4447.4767942896287,4677.4966779447859,4706.6574352356402,4330.475313514733,4763.436737708631,4589.7931894808862,4821.798284714183,4647.9532699564006,4880.7607334299537,4910.9698257972923,4736.8283497914526,4970.8497914461768,4796.5112805138924,5031.345764836602,5062.3304305663987,4476.1577385381315,5121.7431409153651,4946.9125700927398,5183.79113855178,5008.7699130408073,5246.4767099845085,5278.5687003274506,5103.2675726651469,5342.2275506972092,5166.7406089744072,5406.5399937923194,5439.4546223958205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,{"$f":"F16-F17","v":-3.8668946113799049E-2},null,null,null,null,{"$f":"K16-K17","v":0},{"$f":"L16-L17","v":0},0,0,0,0,2553.7597833871132,2554.6295028532522,2555.4770389950595,2556.8694507196701,2557.6753793172579,2559.0281638358447,2559.7918018373298,2560.5358208332641,2562.978462199424,2563.692790088578,2564.9619603762285,2565.6394263334359,2566.8735174021576,2567.5135405267642,2568.1329418271098,2569.311639765815,2569.8926935904497,2571.0348362882114,2571.576943166147,2572.1000028369308,2574.3593093953687,2574.8540678846666,2575.9164739042271,8140.043993223183,8150.0854778394923,8158.1106600892581,8166.0875594804484,8176.011443746529,10120.257644933361,10123.821240105746,10124.653755024297,10125.429707519188,10131.55795470321,10132.256636936398,10135.608126142146,10136.208214465467,10139.466307145012,10139.965175162422,10140.402900369354,10143.506417028708,10143.838769952201,10146.842188901634,10147.066438470651,10147.233340560068,14949.605748937502,14950.566456993149,14955.225548227831,14956.034018664956,14960.548125859388,14961.200964975824,14961.761982104628,14966.039487849639,14966.439514172318,14970.563358720352,14970.798870328766,14970.937988649759,14982.476249455296,14982.496757799614,14986.259803781064,{"$f":"BX16-BX17","v":14986.107282935522},14989.704738825983,14989.375485137532,15797.827100623421,22619.571048749312,22606.523468462015,22599.39321018316,22586.088380712532,22572.633965726644,22577.265071606878,22563.624020281626,22555.918610955057,22542.009844770986,22534.043949346931,22519.862878827385,22505.524497661863,22497.139753222342,22482.521808832164,22473.864792815515,22458.962528329717,22443.896796188925,22440.93946336129,22425.621079483604,24237.997107481322,24222.885791300716,24214.128747443076,24198.700511907635,24183.091116306063,24173.848193975558,24157.913638717473,24148.353809016979,24132.088682380032,24115.635402303225,24118.722544769564,24102.013806106712,24091.700933540993,24074.648569634061,25457.687960159634,25435.541828488109,29944.410532745103,29923.05619206719,29893.060576267817,29871.277195873095,29840.838164074798,29810.14869631657,29804.634920323966,29773.596811554278,29750.790814442924,29719.293244667628,29696.035574790869,29664.071575591792,29631.845377399681,29607.870626076226,29575.167032055746,29550.722711648821,29517.534507146171,32894.615041534154,32888.626903022334,32855.045915369177,32830.339300561667,32796.223040747929,32770.990346449798,32736.330850466213,32701.368622173788,{"$f":"EJ16-EJ17","v":32675.303601629173},32639.785635683118,32613.174105495367,32577.092160116074,32540.696892480308,32522.457504159356,32485.541988869511,32457.556215431992,32420.055975220908,32391.494754001302,32353.401152701663,32314.9792280033,42299.011817798819,48295.58823102872,48248.346809469178,48185.227709440733,48121.647916846458,48104.249443872774,48040.068981519085,47990.98089550819,47925.970094552453,47876.058066964048,47810.204553308329,47743.86990151686,47692.643177683654,47625.446092475817,47573.363281470927,47505.290920357518,47436.720858739471,47414.523660249892,47345.279581491537,47291.166782487053,47221.016964197705,47166.004716398951,47094.935686504992,47023.346602474121,46966.904069716991,46894.374371944214,46836.997448183742,46763.51315422199,46689.490813219221,46662.037514794727,46587.261112941196,46527.654155477372,46451.889777916716,46391.300986640781,46314.533959962122,46237.20444512456,46175.05925817207,46096.703852481682,46033.538829408935,45954.142303017885,45874.163730550601,45825.169503009194,45744.237605930073,45678.511482824513,45596.500228805962,45529.700681599315,45446.594056571281,45362.877804529737,45294.381669424947,45209.544751786038,45139.933774975696,45053.959569603612,{"$f":"GV16-GV17","v":44967.354433058019},44927.723067729705,44840.179297600625,44767.877077805693,44679.155885692759,44605.681926808851,44515.765856773884,44425.189580054939,44349.868552373344,44258.069895360502,44181.532037684628,44088.492880767633,43994.770335063899,43948.230530942208,43853.464986793872,43773.975130150451,43677.925118755527,43597.156169387963,43499.802655948719,43401.733735416499,43318.953408827976,43219.551066452368,43135.44253374805,43034.687010036119,42933.190840968193,42879.090229648529,42776.437051066059,42689.091692036862,42585.037166148111,42496.295461201647,42390.818823950394,42284.566519090629,42193.633983834327,42085.927000128278,41993.544599519031,41884.361381117305,41774.375004993359,41695.860220319009,41584.478041965413,41488.432559490066,41375.519684256134,41277.948048217841,41163.481791203114,41048.17319217795,40948.212067500353,40831.314578282007,40729.7688860341,40611.258955143705,40491.87669097654,40420.325099006812,40299.523248556921,40194.084872204861,40071.612702083883,39964.508023406364,39840.340769884744,39715.259213546473,39605.550566198814,39478.735235319487,39367.296574320157,39238.721757505162,39109.199939898965,39027.731241970076,38896.640796894731,38780.937235972786,{"$f":"JH16-JH17","v":38648.023893330334},38530.500837828447,38395.737555166328,38259.981344385196,38139.619885103166,38001.971554414216,37879.721082095486,37740.15255221707,37599.555429368607,37507.236351946529,37364.907617951008,37237.985256267479,37093.666843745326,36964.757494191508,36818.419862155621,36671.003370430939,36538.999302639917,36389.517586283589,36266.573928852253,36126.603448955488,35985.564564087239,35875.666116557462,35732.694464282744,35604.760089646028,35459.713066082215,35329.707570421735,35182.554384057839,35034.279485603583,34906.896839496534,34762.561131310911,34633.085853788711,34486.621851325152,34339.02526271026,34238.309238622591,34088.762661796514,33954.087800538546,33802.334885452037,33665.457437971199,33511.465130719604,33356.283818558019,33215.982873046909,33058.510793369533,32915.922409302046,32756.125216556073,32595.095497499566,32481.213136100443,32318.03370507466,32169.746792799669,32004.156608900434,31853.461669845834,31696.156792020607,31537.609789339513,31393.460411887099,31232.512281510324,31085.964902524502,30922.579259929065,30757.905423242271,30639.041502187174,30472.097204865073,30319.561880728055,30150.089125325205,29995.027808863357,29822.988242462779,29649.59483313292,{"$f":"LT16-LT17","v":29490.615763378228},29314.596063693811,29152.992646418388,28974.306788701942,28794.216656816119,28644.378205083529,28461.672746943979,28293.387894658939,28107.914716424333,27936.863323106038,27748.580364355643,27558.820228472476,27383.482794179785,27190.847719846228,27012.63593460757,26817.082196680531,26619.996020285063,26469.267891862539,26269.422401791446,26084.001857509917,25881.127925358829,25692.67867473801,25486.730188693458,25279.170146379489,25086.033478099911,24875.327518702485,24679.044001909773,24465.144184575176,24249.572271478639,24080.630328181811,23862.019295309481,23657.828436252901,23435.902948305811,23228.395739639091,23003.105227820226,22776.055765501136,22563.420764165508,22332.928088368266,22116.84722797454,21882.858759590817,21647.044994612224,21458.130184999914,21218.970158031319,20994.215249387256,20751.426927387183,20523.039991514481,20276.567901189032,20028.175145815185,19794.17712945462,19542.01490432788,19304.242841902516,19048.253463352412,18790.270683917064,18563.06097006044,18301.278324575331,18053.873295918318,17788.116157890523,17536.730823356906,17266.938294171377,16995.046734911339,16737.517129967295,16461.496168634003,16253.688810656851,16030.550559796939,{"$f":"OF16-OF17","v":15805.720118056721},15620.524906014616,15392.545448740027,15176.645632074433,14945.29124914018,14807.61204501953,14658.645042149612,14508.770579272285,14368.448528096444,14216.807825010059,14074.719013576498,13921.290924218687,13766.928666744636,13643.098084322453,13487.046173343479,13340.545012763789,13182.652945242146,13034.310744785522,12874.556466296475,12713.830163368322,12562.651990165861,12400.029470577858,12246.953917633829,12082.412436512786,11916.870222221529,11781.975903966668,11614.610712382557,11456.789698967346,11287.448695578845,11127.650309630611,10956.309769504194,10783.92773592232,10621.085546347829,10446.667422951778,10281.787277518513,10105.308595636674,9927.7575546745138,9770.3548011545354,9590.7713859919422,9420.7209427429552,9239.0148825261858,9066.8394879263287,8905.8789714515951,8743.9604502550137,8590.7563871708444,8426.9649107584446,8271.8847357450431,8106.1977329352158,7939.5242633449925,7800.9540800587311,7676.493068881151,7559.3288186747923,7433.5329057887939,7315.0293897102383,7187.8825082020412,7060.0288624422537,6964.3447579829444,6861.3618097528743,6764.529583370313,6660.3877009305397,6555.6390757258778,6470.5473046319603,6364.7055528038509,6265.0060040680291,{"$f":"QR16-QR17","v":6157.9697530639023},6057.0719766887851,5948.8263244319023,5839.9484127278301,5737.2030702285265,5627.0927421613087,5523.1110280515022,5411.7528804812355,5299.7430497871828,5207.411827076372,5094.218452635072,4987.1438345260649,4872.6641130461976,4764.2988695524618,4648.5166846842985,4532.0551896752331,4421.7014267672603,4335.6912118332584,4253.9398678296711,4166.802470398703,4079.0795459992532,4000.4523560373673,3911.6121002612308,3827.0213640659967,3737.0161300222062,3651.2564659632772,3560.0706828199436,3468.2723809362578,3380.7134295097349,3287.7105944955947,3198.9429138188789,3104.7194327401958,3009.8631535349086,2928.9666033767498,2832.9305785573815,2741.1191140528354,2643.8218693968192,2550.7446349734964,2452.1692803936312,2352.9320653176183,2257.9077228535825,2157.366399559698,2061.0331293540221,1959.170218949781,1856.6234604523997,1768.0550660914596,1664.2257814047225,1564.5923568407561,1459.3974139711645,1358.3931242590515,1251.814198966742,1144.5198710795139,1041.4080545054649,1004.6055921483403,969.16468053399331,931.88163013562917,894.35206297499462,861.40867407732185,823.40743689569899,786.77102956061754,764.73876959663721,743.555315904081,721.25041009639062,698.80570276180424,{"$f":"TD16-TD17","v":677.21133429524343},654.48972848509857,632.61948112919617,609.61812236231526,586.47336701242784,565.17846865649426,541.75450389248817,519.18442269610205,495.47346790878964,472.61738739077919,448.61648767561564,424.4670362416764,401.17391691039575,376.73000870443411,353.14340151070792,328.40200734506834,303.50824761691092,281.49696313500863,256.31104433965174,231.98484623678814,206.49380947927239,181.86343094924541,156.0641409919408,130.10704025800624,105.01197415653951,78.741834171734808,53.334642550846183,26.748249305234822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP16-VP17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB16-YB17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN16-AAN17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Interest",null,{"$f":"ROW('Template Model'!F169)","v":169},{"$f":"SUM(Start:End!F169)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K169)","v":0},{"$f":"SUM(Start:End!L169)","v":0},{"$f":"SUM(Start:End!M169)","v":0},{"$f":"SUM(Start:End!N169)","v":0},{"$f":"SUM(Start:End!O169)","v":0},{"$f":"SUM(Start:End!P169)","v":0},{"$f":"SUM(Start:End!Q169)","v":1152},{"$f":"SUM(Start:End!R169)","v":1150.2380708835656},{"$f":"SUM(Start:End!S169)","v":1148.4593713374875},{"$f":"SUM(Start:End!T169)","v":1146.8906628824743},{"$f":"SUM(Start:End!U169)","v":1145.0789479228695},{"$f":"SUM(Start:End!V169)","v":1143.4780028733601},{"$f":"SUM(Start:End!W169)","v":1141.6329711024628},{"$f":"SUM(Start:End!X169)","v":1139.7721645064953},{"$f":"SUM(Start:End!Y169)","v":1138.5826975531893},{"$f":"SUM(Start:End!Z169)","v":1136.6924257091509},{"$f":"SUM(Start:End!AA169)","v":1135.0160691062379},{"$f":"SUM(Start:End!AB169)","v":1133.0945463486182},{"$f":"SUM(Start:End!AC169)","v":1131.3876334467038},{"$f":"SUM(Start:End!AD169)","v":1129.434589059334},{"$f":"SUM(Start:End!AE169)","v":1127.4652967766688},{"$f":"SUM(Start:End!AF169)","v":1125.7116587344196},{"$f":"SUM(Start:End!AG169)","v":1123.7104324071511},{"$f":"SUM(Start:End!AH169)","v":1121.9255599265173},{"$f":"SUM(Start:End!AI169)","v":1119.8921237740255},{"$f":"SUM(Start:End!AJ169)","v":1117.8430295636633},{"$f":"SUM(Start:End!AK169)","v":1116.4802081310027},{"$f":"SUM(Start:End!AL169)","v":1114.4019409487482},{"$f":"SUM(Start:End!AM169)","v":1112.5425946544108},{"$f":"SUM(Start:End!AN169)","v":2923.7666819849937},{"$f":"SUM(Start:End!AO169)","v":2919.6803302971366},{"$f":"SUM(Start:End!AP169)","v":2914.9730333581524},{"$f":"SUM(Start:End!AQ169)","v":2910.2198520635657},{"$f":"SUM(Start:End!AR169)","v":2906.0014611916331},{"$f":"SUM(Start:End!AS169)","v":3589.4718956242727},{"$f":"SUM(Start:End!AT169)","v":3580.6337234945472},{"$f":"SUM(Start:End!AU169)","v":3570.9239391224924},{"$f":"SUM(Start:End!AV169)","v":3561.1658613145164},{"$f":"SUM(Start:End!AW169)","v":3553.017614197322},{"$f":"SUM(Start:End!AX169)","v":3543.1677119769629},{"$f":"SUM(Start:End!AY169)","v":3534.099584475653},{"$f":"SUM(Start:End!AZ169)","v":3524.1541092406305},{"$f":"SUM(Start:End!BA169)","v":3514.9915441564922},{"$f":"SUM(Start:End!BB169)","v":3504.9494854738955},{"$f":"SUM(Start:End!BC169)","v":3494.8573666178327},{"$f":"SUM(Start:End!BD169)","v":3485.5498772190172},{"$f":"SUM(Start:End!BE169)","v":3475.3596358888781},{"$f":"SUM(Start:End!BF169)","v":3465.9551871419908},{"$f":"SUM(Start:End!BG169)","v":3455.6657939408556},{"$f":"SUM(Start:End!BH169)","v":3445.3279767781751},{"$f":"SUM(Start:End!BI169)","v":5570.7916411042288},{"$f":"SUM(Start:End!BJ169)","v":5557.3999334495129},{"$f":"SUM(Start:End!BK169)","v":5545.1608336117952},{"$f":"SUM(Start:End!BL169)","v":5531.6294521854707},{"$f":"SUM(Start:End!BM169)","v":5519.2525109601993},{"$f":"SUM(Start:End!BN169)","v":5505.5801181744828},{"$f":"SUM(Start:End!BO169)","v":5491.8346706267985},{"$f":"SUM(Start:End!BP169)","v":5479.2464265045292},{"$f":"SUM(Start:End!BQ169)","v":5465.3579292352324},{"$f":"SUM(Start:End!BR169)","v":5452.6284963548851},{"$f":"SUM(Start:End!BS169)","v":5438.5955871416727},{"$f":"SUM(Start:End!BT169)","v":5424.4879029924668},{"$f":"SUM(Start:End!BU169)","v":5414.0160866861306},{"$f":"SUM(Start:End!BV169)","v":5399.7701615237347},{"$f":"SUM(Start:End!BW169)","v":5386.6880238959338},{"$f":"SUM(Start:End!BX169)","v":5372.2942788159962},{"$f":"SUM(Start:End!BY169)","v":5359.066222500609},{"$f":"SUM(Start:End!BZ169)","v":5344.5232604239827},{"$f":"SUM(Start:End!CA169)","v":5613.0552603502856},{"$f":"SUM(Start:End!CB169)","v":8584.3265627514975},{"$f":"SUM(Start:End!CC169)","v":8557.5709054971157},{"$f":"SUM(Start:End!CD169)","v":8532.8438594816344},{"$f":"SUM(Start:End!CE169)","v":8505.8823013264373},{"$f":"SUM(Start:End!CF169)","v":8478.8136079433862},{"$f":"SUM(Start:End!CG169)","v":8458.0538157371539},{"$f":"SUM(Start:End!CH169)","v":8430.7909322273681},{"$f":"SUM(Start:End!CI169)","v":8405.5611323879202},{"$f":"SUM(Start:End!CJ169)","v":8378.0881975969769},{"$f":"SUM(Start:End!CK169)","v":8352.6501406442203},{"$f":"SUM(Start:End!CL169)","v":8324.9654459545127},{"$f":"SUM(Start:End!CM169)","v":8297.170656004917},{"$f":"SUM(Start:End!CN169)","v":8271.413443823214},{"$f":"SUM(Start:End!CO169)","v":8243.4042850764181},{"$f":"SUM(Start:End!CP169)","v":8217.434525631721},{"$f":"SUM(Start:End!CQ169)","v":8189.2092596871335},{"$f":"SUM(Start:End!CR169)","v":8160.8717023935014},{"$f":"SUM(Start:End!CS169)","v":8136.7311702731167},{"$f":"SUM(Start:End!CT169)","v":8108.1820346879649},{"$f":"SUM(Start:End!CU169)","v":8892.3435788893712},{"$f":"SUM(Start:End!CV169)","v":8862.5167068879618},{"$f":"SUM(Start:End!CW169)","v":8834.8678953144099},{"$f":"SUM(Start:End!CX169)","v":8804.8033426241691},{"$f":"SUM(Start:End!CY169)","v":8774.6154006627112},{"$f":"SUM(Start:End!CZ169)","v":8746.6087445382764},{"$f":"SUM(Start:End!DA169)","v":8716.1802189586997},{"$f":"SUM(Start:End!DB169)","v":8687.9351522013349},{"$f":"SUM(Start:End!DC169)","v":8657.2641080158974},{"$f":"SUM(Start:End!DD169)","v":8626.4672299944395},{"$f":"SUM(Start:End!DE169)","v":8602.4832088388739},{"$f":"SUM(Start:End!DF169)","v":8571.4562793696059},{"$f":"SUM(Start:End!DG169)","v":8542.6183296913841},{"$f":"SUM(Start:End!DH169)","v":8511.3440625261283},{"$f":"SUM(Start:End!DI169)","v":9017.4371419279305},{"$f":"SUM(Start:End!DJ169)","v":8982.5735383056508},{"$f":"SUM(Start:End!DK169)","v":11107.574125837231},{"$f":"SUM(Start:End!DL169)","v":11069.446780221018},{"$f":"SUM(Start:End!DM169)","v":11028.105451363732},{"$f":"SUM(Start:End!DN169)","v":10989.686840174249},{"$f":"SUM(Start:End!DO169)","v":10948.049985832695},{"$f":"SUM(Start:End!DP169)","v":10906.259403301538},{"$f":"SUM(Start:End!DQ169)","v":10873.554703204345},{"$f":"SUM(Start:End!DR169)","v":10831.485707144246},{"$f":"SUM(Start:End!DS169)","v":10792.344578967717},{"$f":"SUM(Start:End!DT169)","v":10749.974494827267},{"$f":"SUM(Start:End!DU169)","v":10710.534337463645},{"$f":"SUM(Start:End!DV169)","v":10667.860872718487},{"$f":"SUM(Start:End!DW169)","v":10625.029713518623},{"$f":"SUM(Start:End!DX169)","v":10585.131572626811},{"$f":"SUM(Start:End!DY169)","v":10541.993530356942},{"$f":"SUM(Start:End!DZ169)","v":10501.790592269013},{"$f":"SUM(Start:End!EA169)","v":10458.343334872732},{"$f":"SUM(Start:End!EB169)","v":11930.861655110795},{"$f":"SUM(Start:End!EC169)","v":11894.346933196435},{"$f":"SUM(Start:End!ED169)","v":11847.49847078424},{"$f":"SUM(Start:End!EE169)","v":11803.868031079808},{"$f":"SUM(Start:End!EF169)","v":11756.66705834174},{"$f":"SUM(Start:End!EG169)","v":11712.686819592167},{"$f":"SUM(Start:End!EH169)","v":11665.130657843807},{"$f":"SUM(Start:End!EI169)","v":11617.390222956088},{"$f":"SUM(Start:End!EJ169)","v":11572.874591878488},{"$f":"SUM(Start:End!EK169)","v":11524.774877684251},{"$f":"SUM(Start:End!EL169)","v":11479.90270750846},{"$f":"SUM(Start:End!EM169)","v":11431.440988995137},{"$f":"SUM(Start:End!EN169)","v":11382.791555129728},{"$f":"SUM(Start:End!EO169)","v":11340.793861573842},{"$f":"SUM(Start:End!EP169)","v":11291.789663161206},{"$f":"SUM(Start:End!EQ169)","v":11246.019929006105},{"$f":"SUM(Start:End!ER169)","v":11196.646869749184},{"$f":"SUM(Start:End!ES169)","v":11150.511055708515},{"$f":"SUM(Start:End!ET169)","v":11100.766344984886},{"$f":"SUM(Start:End!EU169)","v":11050.829046303363},{"$f":"SUM(Start:End!EV169)","v":14364.133166986207},{"$f":"SUM(Start:End!EW169)","v":15898.841137422531},{"$f":"SUM(Start:End!EX169)","v":15827.601995699624},{"$f":"SUM(Start:End!EY169)","v":15751.006150687217},{"$f":"SUM(Start:End!EZ169)","v":15674.148723016753},{"$f":"SUM(Start:End!FA169)","v":15612.385580977259},{"$f":"SUM(Start:End!FB169)","v":15535.053375717715},{"$f":"SUM(Start:End!FC169)","v":15462.579842232648},{"$f":"SUM(Start:End!FD169)","v":15384.735331740896},{"$f":"SUM(Start:End!FE169)","v":15311.751643018222},{"$f":"SUM(Start:End!FF169)","v":15233.391175125815},{"$f":"SUM(Start:End!FG169)","v":15154.76281574789},{"$f":"SUM(Start:End!FH169)","v":15080.99849233751},{"$f":"SUM(Start:End!FI169)","v":15001.848594241328},{"$f":"SUM(Start:End!FJ169)","v":14927.56490543194},{"$f":"SUM(Start:End!FK169)","v":14847.889754401875},{"$f":"SUM(Start:End!FL169)","v":14767.942023939211},{"$f":"SUM(Start:End!FM169)","v":14703.149766933031},{"$f":"SUM(Start:End!FN169)","v":14622.70539495819},{"$f":"SUM(Start:End!FO169)","v":14547.13279209995},{"$f":"SUM(Start:End!FP169)","v":14466.153943527144},{"$f":"SUM(Start:End!FQ169)","v":14390.049070658861},{"$f":"SUM(Start:End!FR169)","v":14308.531944294249},{"$f":"SUM(Start:End!FS169)","v":14226.735669389867},{"$f":"SUM(Start:End!FT169)","v":14149.816668911139},{"$f":"SUM(Start:End!FU169)","v":14067.476309178188},{"$f":"SUM(Start:End!FV169)","v":13990.015453471689},{"$f":"SUM(Start:End!FW169)","v":13907.127143111211},{"$f":"SUM(Start:End!FX169)","v":13823.954806098258},{"$f":"SUM(Start:End!FY169)","v":13756.001050406627},{"$f":"SUM(Start:End!FZ169)","v":13672.309310359396},{"$f":"SUM(Start:End!GA169)","v":13593.502774730145},{"$f":"SUM(Start:End!GB169)","v":13509.253477721681},{"$f":"SUM(Start:End!GC169)","v":13429.891647554921},{"$f":"SUM(Start:End!GD169)","v":13345.080837162242},{"$f":"SUM(Start:End!GE169)","v":13259.979159909162},{"$f":"SUM(Start:End!GF169)","v":13179.768331586576},{"$f":"SUM(Start:End!GG169)","v":13094.099098800558},{"$f":"SUM(Start:End!GH169)","v":13018.273927637971},{"$f":"SUM(Start:End!GI169)","v":12937.173852870437},{"$f":"SUM(Start:End!GJ169)","v":12855.783101432797},{"$f":"SUM(Start:End!GK169)","v":12784.119457998699},{"$f":"SUM(Start:End!GL169)","v":12702.177709858459},{"$f":"SUM(Start:End!GM169)","v":12624.956803813238},{"$f":"SUM(Start:End!GN169)","v":12542.443525305725},{"$f":"SUM(Start:End!GO169)","v":12464.654172734696},{"$f":"SUM(Start:End!GP169)","v":12381.565390511751},{"$f":"SUM(Start:End!GQ169)","v":12298.178999644962},{"$f":"SUM(Start:End!GR169)","v":12222.264725987699},{"$f":"SUM(Start:End!GS169)","v":12141.149375317582},{"$f":"SUM(Start:End!GT169)","v":12064.67281787355},{"$f":"SUM(Start:End!GU169)","v":11982.988043740272},{"$f":"SUM(Start:End!GV169)","v":11901.008861748771},{"$f":"SUM(Start:End!GW169)","v":11833.551297983071},{"$f":"SUM(Start:End!GX169)","v":11751.029609092184},{"$f":"SUM(Start:End!GY169)","v":11673.154833827111},{"$f":"SUM(Start:End!GZ169)","v":11590.053926622384},{"$f":"SUM(Start:End!HA169)","v":11511.603161081528},{"$f":"SUM(Start:End!HB169)","v":11427.919005194211},{"$f":"SUM(Start:End!HC169)","v":11343.933462984569},{"$f":"SUM(Start:End!HD169)","v":11264.602890077576},{"$f":"SUM(Start:End!HE169)","v":11180.027946968297},{"$f":"SUM(Start:End!HF169)","v":11100.111218406641},{"$f":"SUM(Start:End!HG169)","v":11014.94277455488},{"$f":"SUM(Start:End!HH169)","v":10929.46777010227},{"$f":"SUM(Start:End!HI169)","v":10858.597225350761},{"$f":"SUM(Start:End!HJ169)","v":10772.555600668942},{"$f":"SUM(Start:End!HK169)","v":10691.180416690762},{"$f":"SUM(Start:End!HL169)","v":10604.535084593639},{"$f":"SUM(Start:End!HM169)","v":10522.559463217547},{"$f":"SUM(Start:End!HN169)","v":10435.306226228919},{"$f":"SUM(Start:End!HO169)","v":10347.739158510203},{"$f":"SUM(Start:End!HP169)","v":10264.846691813691},{"$f":"SUM(Start:End!HQ169)","v":10176.665313842746},{"$f":"SUM(Start:End!HR169)","v":10093.161823942715},{"$f":"SUM(Start:End!HS169)","v":10004.361865920093},{"$f":"SUM(Start:End!HT169)","v":9915.2426897366186},{"$f":"SUM(Start:End!HU169)","v":9840.81258252712},{"$f":"SUM(Start:End!HV169)","v":9751.1016655927324},{"$f":"SUM(Start:End!HW169)","v":9666.0769676131385},{"$f":"SUM(Start:End!HX169)","v":9575.7368350871129},{"$f":"SUM(Start:End!HY169)","v":9490.0862330787586},{"$f":"SUM(Start:End!HZ169)","v":9399.1125134686408},{"$f":"SUM(Start:End!IA169)","v":9307.812001848235},{"$f":"SUM(Start:End!IB169)","v":9221.2059730349629},{"$f":"SUM(Start:End!IC169)","v":9129.2652053667152},{"$f":"SUM(Start:End!ID169)","v":9042.0222488986128},{"$f":"SUM(Start:End!IE169)","v":8949.4367784003462},{"$f":"SUM(Start:End!IF169)","v":8856.5189065091072},{"$f":"SUM(Start:End!IG169)","v":8773.3401688270078},{"$f":"SUM(Start:End!IH169)","v":8679.7875989139902},{"$f":"SUM(Start:End!II169)","v":8590.9412186720729},{"$f":"SUM(Start:End!IJ169)","v":8496.7327516688238},{"$f":"SUM(Start:End!IK169)","v":8407.2338265751569},{"$f":"SUM(Start:End!IL169)","v":8312.3649090308518},{"$f":"SUM(Start:End!IM169)","v":8217.155643262915},{"$f":"SUM(Start:End!IN169)","v":8126.6609323483071},{"$f":"SUM(Start:End!IO169)","v":8030.7842714500657},{"$f":"SUM(Start:End!IP169)","v":7939.6255342392478},{"$f":"SUM(Start:End!IQ169)","v":7843.0768463689838},{"$f":"SUM(Start:End!IR169)","v":7746.1819688269989},{"$f":"SUM(Start:End!IS169)","v":7664.1507600825571},{"$f":"SUM(Start:End!IT169)","v":7566.6105945958707},{"$f":"SUM(Start:End!IU169)","v":7473.7968884691445},{"$f":"SUM(Start:End!IV169)","v":7375.5731468358654},{"$f":"SUM(Start:End!IW169)","v":7282.0792572729779},{"$f":"SUM(Start:End!IX169)","v":7187.5805693930151},{"$f":"SUM(Start:End!IY169)","v":7092.7368723586278},{"$f":"SUM(Start:End!IZ169)","v":7002.4237171543682},{"$f":"SUM(Start:End!JA169)","v":6906.902638465197},{"$f":"SUM(Start:End!JB169)","v":6815.9156660665085},{"$f":"SUM(Start:End!JC169)","v":6719.7124809204652},{"$f":"SUM(Start:End!JD169)","v":6623.1583289541568},{"$f":"SUM(Start:End!JE169)","v":6540.9268773647209},{"$f":"SUM(Start:End!JF169)","v":6443.7160276767572},{"$f":"SUM(Start:End!JG169)","v":6351.0483066170682},{"$f":"SUM(Start:End!JH169)","v":6253.1435597751288},{"$f":"SUM(Start:End!JI169)","v":6159.7855303356791},{"$f":"SUM(Start:End!JJ169)","v":6061.1820486120123},{"$f":"SUM(Start:End!JK169)","v":5962.2192083161153},{"$f":"SUM(Start:End!JL169)","v":5867.8084540210502},{"$f":"SUM(Start:End!JM169)","v":5768.1395056457486},{"$f":"SUM(Start:End!JN169)","v":5673.0262487154396},{"$f":"SUM(Start:End!JO169)","v":5572.6462710798423},{"$f":"SUM(Start:End!JP169)","v":5471.9007309532653},{"$f":"SUM(Start:End!JQ169)","v":5385.5721210538795},{"$f":"SUM(Start:End!JR169)","v":5284.1409048760243},{"$f":"SUM(Start:End!JS169)","v":5187.2745050718677},{"$f":"SUM(Start:End!JT169)","v":5085.1199733509202},{"$f":"SUM(Start:End!JU169)","v":5002.4182544154182},{"$f":"SUM(Start:End!JV169)","v":4915.124648862854},{"$f":"SUM(Start:End!JW169)","v":4827.5470274228819},{"$f":"SUM(Start:End!JX169)","v":4744.0123205405043},{"$f":"SUM(Start:End!JY169)","v":4655.8783613852765},{"$f":"SUM(Start:End!JZ169)","v":4585.5650487035919},{"$f":"SUM(Start:End!KA169)","v":4511.321771154313},{"$f":"SUM(Start:End!KB169)","v":4436.8241355910259},{"$f":"SUM(Start:End!KC169)","v":4369.4591077200103},{"$f":"SUM(Start:End!KD169)","v":4294.474907403157},{"$f":"SUM(Start:End!KE169)","v":4222.9313316289508},{"$f":"SUM(Start:End!KF169)","v":4147.4451123741956},{"$f":"SUM(Start:End!KG169)","v":4075.4013871101024},{"$f":"SUM(Start:End!KH169)","v":4007.2134485302504},{"$f":"SUM(Start:End!KI169)","v":3938.800203942747},{"$f":"SUM(Start:End!KJ169)","v":3873.5416969241323},{"$f":"SUM(Start:End!KK169)","v":3804.6869554398459},{"$f":"SUM(Start:End!KL169)","v":3738.9882600738356},{"$f":"SUM(Start:End!KM169)","v":3669.6892186468513},{"$f":"SUM(Start:End!KN169)","v":3600.1613374183075},{"$f":"SUM(Start:End!KO169)","v":3540.5665522030786},{"$f":"SUM(Start:End!KP169)","v":3470.6126791526044},{"$f":"SUM(Start:End!KQ169)","v":3403.8181713160452},{"$f":"SUM(Start:End!KR169)","v":3333.4130255680052},{"$f":"SUM(Start:End!KS169)","v":3266.1685469329127},{"$f":"SUM(Start:End!KT169)","v":3195.3092634303953},{"$f":"SUM(Start:End!KU169)","v":3124.2161819250873},{"$f":"SUM(Start:End!KV169)","v":3056.2856976115095},{"$f":"SUM(Start:End!KW169)","v":2984.7341089064821},{"$f":"SUM(Start:End!KX169)","v":2916.3464138548493},{"$f":"SUM(Start:End!KY169)","v":2844.3334069554953},{"$f":"SUM(Start:End!KZ169)","v":2772.0829330580068},{"$f":"SUM(Start:End!LA169)","v":2709.8063509091371},{"$f":"SUM(Start:End!LB169)","v":2637.1127134247868},{"$f":"SUM(Start:End!LC169)","v":2567.5862576991863},{"$f":"SUM(Start:End!LD169)","v":2494.4239569107767},{"$f":"SUM(Start:End!LE169)","v":2424.4301268527693},{"$f":"SUM(Start:End!LF169)","v":2350.7961873202412},{"$f":"SUM(Start:End!LG169)","v":2276.9196300557928},{"$f":"SUM(Start:End!LH169)","v":2206.2134536576273},{"$f":"SUM(Start:End!LI169)","v":2148.2365072730977},{"$f":"SUM(Start:End!LJ169)","v":2092.6844264700021},{"$f":"SUM(Start:End!LK169)","v":2034.2961182618733},{"$f":"SUM(Start:End!LL169)","v":1975.6967000626717},{"$f":"SUM(Start:End!LM169)","v":1924.8018302209207},{"$f":"SUM(Start:End!LN169)","v":1865.8044336193482},{"$f":"SUM(Start:End!LO169)","v":1809.2354695508257},{"$f":"SUM(Start:End!LP169)","v":1749.8198105249153},{"$f":"SUM(Start:End!LQ169)","v":1692.8339897997985},{"$f":"SUM(Start:End!LR169)","v":1632.9972408610295},{"$f":"SUM(Start:End!LS169)","v":1572.9444771998346},{"$f":"SUM(Start:End!LT169)","v":1515.3236416738587},{"$f":"SUM(Start:End!LU169)","v":1479.2456950091951},{"$f":"SUM(Start:End!LV169)","v":1444.6606167887651},{"$f":"SUM(Start:End!LW169)","v":1408.2910522145116},{"$f":"SUM(Start:End!LX169)","v":1371.7721737815154},{"$f":"SUM(Start:End!LY169)","v":1338.3943021640739},{"$f":"SUM(Start:End!LZ169)","v":1301.5861810089173},{"$f":"SUM(Start:End!MA169)","v":1266.275476717004},{"$f":"SUM(Start:End!MB169)","v":1229.170586264155},{"$f":"SUM(Start:End!MC169)","v":1193.5649289496741},{"$f":"SUM(Start:End!MD169)","v":1156.1611769071906},{"$f":"SUM(Start:End!ME169)","v":1118.6044541151971},{"$f":"SUM(Start:End!MF169)","v":1082.5496801414163},{"$f":"SUM(Start:End!MG169)","v":1044.6909123444589},{"$f":"SUM(Start:End!MH169)","v":1008.3359101202287},{"$f":"SUM(Start:End!MI169)","v":970.17296928853045},{"$f":"SUM(Start:End!MJ169)","v":931.854376512626},{"$f":"SUM(Start:End!MK169)","v":898.36763108797322},{"$f":"SUM(Start:End!ML169)","v":874.21192641879418},{"$f":"SUM(Start:End!MM169)","v":851.0698049695859},{"$f":"SUM(Start:End!MN169)","v":826.73555082275209},{"$f":"SUM(Start:End!MO169)","v":803.41569808677662},{"$f":"SUM(Start:End!MP169)","v":778.90167471057237},{"$f":"SUM(Start:End!MQ169)","v":754.29546475925497},{"$f":"SUM(Start:End!MR169)","v":730.70487634687481},{"$f":"SUM(Start:End!MS169)","v":705.91703994268426},{"$f":"SUM(Start:End!MT169)","v":682.14564184288417},{"$f":"SUM(Start:End!MU169)","v":657.17493867891096},{"$f":"SUM(Start:End!MV169)","v":632.11048644085474},{"$f":"SUM(Start:End!MW169)","v":610.28714201056641},{"$f":"SUM(Start:End!MX169)","v":585.04534616519766},{"$f":"SUM(Start:End!MY169)","v":560.82204643513921},{"$f":"SUM(Start:End!MZ169)","v":535.3942837634944},{"$f":"SUM(Start:End!NA169)","v":510.98583196136889},{"$f":"SUM(Start:End!NB169)","v":485.37083316369586},{"$f":"SUM(Start:End!NC169)","v":459.6598812379828},{"$f":"SUM(Start:End!ND169)","v":434.96945489667371},{"$f":"SUM(Start:End!NE169)","v":409.06933458434884},{"$f":"SUM(Start:End!NF169)","v":384.19055290333176},{"$f":"SUM(Start:End!NG169)","v":358.09997352063522},{"$f":"SUM(Start:End!NH169)","v":331.91181540215132},{"$f":"SUM(Start:End!NI169)","v":308.98713344573929},{"$f":"SUM(Start:End!NJ169)","v":282.61402136432895},{"$f":"SUM(Start:End!NK169)","v":257.26429607192091},{"$f":"SUM(Start:End!NL169)","v":230.69749773182065},{"$f":"SUM(Start:End!NM169)","v":205.15489681290899},{"$f":"SUM(Start:End!NN169)","v":178.39309135669009},{"$f":"SUM(Start:End!NO169)","v":151.53141319978542},{"$f":"SUM(Start:End!NP169)","v":136.76708729423595},{"$f":"SUM(Start:End!NQ169)","v":121.33572435779199},{"$f":"SUM(Start:End!NR169)","v":106.43526293639923},{"$f":"SUM(Start:End!NS169)","v":90.86578724668999},{"$f":"SUM(Start:End!NT169)","v":75.225878484160177},{"$f":"SUM(Start:End!NU169)","v":70.633416343498141},{"$f":"SUM(Start:End!NV169)","v":65.621666710603449},{"$f":"SUM(Start:End!NW169)","v":60.786553724099498},{"$f":"SUM(Start:End!NX169)","v":55.729784490499767},{"$f":"SUM(Start:End!NY169)","v":50.849981036297812},{"$f":"SUM(Start:End!NZ169)","v":45.74786557741686},{"$f":"SUM(Start:End!OA169)","v":40.62262054354894},{"$f":"SUM(Start:End!OB169)","v":35.674834063750076},{"$f":"SUM(Start:End!OC169)","v":30.503746443276682},{"$f":"SUM(Start:End!OD169)","v":25.510446743989469},{"$f":"SUM(Start:End!OE169)","v":20.293184276930244},{"$f":"SUM(Start:End!OF169)","v":15.052373735740735},{"$f":"SUM(Start:End!OG169)","v":10.393673301678778},{"$f":"SUM(Start:End!OH169)","v":5.1075291115350971},{"$f":"SUM(Start:End!OI169)","v":-3.0776467004519265E-10},{"$f":"SUM(Start:End!OJ169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OK169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OL169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OM169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!ON169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OO169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OP169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OQ169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OR169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OS169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OT169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OU169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OV169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OW169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OX169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OY169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!OZ169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PA169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PB169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PC169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PD169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PE169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PF169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PG169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PH169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PI169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PJ169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PK169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PL169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PM169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PN169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PO169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PP169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PQ169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PR169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PS169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PT169)","v":-2.7327663095396325E-10},{"$f":"SUM(Start:End!PU169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!PV169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!PW169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!PX169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!PY169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!PZ169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!QA169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!QB169)","v":-2.4609789761598225E-10},{"$f":"SUM(Start:End!QC169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QD169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QE169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QF169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QG169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QH169)","v":-1.8657904850745882E-10},{"$f":"SUM(Start:End!QI169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QJ169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QK169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QL169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QM169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QN169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QO169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QP169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QQ169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QR169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QS169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QT169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QU169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QV169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QW169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QX169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QY169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!QZ169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RA169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RB169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RC169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RD169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RE169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RF169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RG169)","v":-1.4050253109113935E-10},{"$f":"SUM(Start:End!RH169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RI169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RJ169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RK169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RL169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RM169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RN169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RO169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RP169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RQ169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RR169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RS169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RT169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RU169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RV169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RW169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RX169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RY169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!RZ169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SA169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SB169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SC169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SD169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SE169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SF169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SG169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SH169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SI169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SJ169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SK169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SL169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SM169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SN169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SO169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SP169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SQ169)","v":-9.138678554639531E-11},{"$f":"SUM(Start:End!SR169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SS169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!ST169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SU169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SV169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SW169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SX169)","v":-5.1638835429912436E-11},{"$f":"SUM(Start:End!SY169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!SZ169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TA169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TB169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TC169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TD169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TE169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TF169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TG169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TH169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TI169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TJ169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TK169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TL169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TM169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TN169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TO169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TP169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TQ169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TR169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TS169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TT169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TU169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TV169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TW169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TX169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TY169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!TZ169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UA169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UB169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UC169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UD169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UE169)","v":-2.7919971519925943E-11},{"$f":"SUM(Start:End!UF169)","v":0},{"$f":"SUM(Start:End!UG169)","v":0},{"$f":"SUM(Start:End!UH169)","v":0},{"$f":"SUM(Start:End!UI169)","v":0},{"$f":"SUM(Start:End!UJ169)","v":0},{"$f":"SUM(Start:End!UK169)","v":0},{"$f":"SUM(Start:End!UL169)","v":0},{"$f":"SUM(Start:End!UM169)","v":0},{"$f":"SUM(Start:End!UN169)","v":0},{"$f":"SUM(Start:End!UO169)","v":0},{"$f":"SUM(Start:End!UP169)","v":0},{"$f":"SUM(Start:End!UQ169)","v":0},{"$f":"SUM(Start:End!UR169)","v":0},{"$f":"SUM(Start:End!US169)","v":0},{"$f":"SUM(Start:End!UT169)","v":0},{"$f":"SUM(Start:End!UU169)","v":0},{"$f":"SUM(Start:End!UV169)","v":0},{"$f":"SUM(Start:End!UW169)","v":0},{"$f":"SUM(Start:End!UX169)","v":0},{"$f":"SUM(Start:End!UY169)","v":0},{"$f":"SUM(Start:End!UZ169)","v":0},{"$f":"SUM(Start:End!VA169)","v":0},{"$f":"SUM(Start:End!VB169)","v":0},{"$f":"SUM(Start:End!VC169)","v":0},{"$f":"SUM(Start:End!VD169)","v":0},{"$f":"SUM(Start:End!VE169)","v":0},{"$f":"SUM(Start:End!VF169)","v":0},{"$f":"SUM(Start:End!VG169)","v":0},{"$f":"SUM(Start:End!VH169)","v":0},{"$f":"SUM(Start:End!VI169)","v":0},{"$f":"SUM(Start:End!VJ169)","v":0},{"$f":"SUM(Start:End!VK169)","v":0},{"$f":"SUM(Start:End!VL169)","v":0},{"$f":"SUM(Start:End!VM169)","v":0},{"$f":"SUM(Start:End!VN169)","v":0},{"$f":"SUM(Start:End!VO169)","v":0},{"$f":"SUM(Start:End!VP169)","v":0},{"$f":"SUM(Start:End!VQ169)","v":0},{"$f":"SUM(Start:End!VR169)","v":0},{"$f":"SUM(Start:End!VS169)","v":0},{"$f":"SUM(Start:End!VT169)","v":0},{"$f":"SUM(Start:End!VU169)","v":0},{"$f":"SUM(Start:End!VV169)","v":0},{"$f":"SUM(Start:End!VW169)","v":0},{"$f":"SUM(Start:End!VX169)","v":0},{"$f":"SUM(Start:End!VY169)","v":0},{"$f":"SUM(Start:End!VZ169)","v":0},{"$f":"SUM(Start:End!WA169)","v":0},{"$f":"SUM(Start:End!WB169)","v":0},{"$f":"SUM(Start:End!WC169)","v":0},{"$f":"SUM(Start:End!WD169)","v":0},{"$f":"SUM(Start:End!WE169)","v":0},{"$f":"SUM(Start:End!WF169)","v":0},{"$f":"SUM(Start:End!WG169)","v":0},{"$f":"SUM(Start:End!WH169)","v":0},{"$f":"SUM(Start:End!WI169)","v":0},{"$f":"SUM(Start:End!WJ169)","v":0},{"$f":"SUM(Start:End!WK169)","v":0},{"$f":"SUM(Start:End!WL169)","v":0},{"$f":"SUM(Start:End!WM169)","v":0},{"$f":"SUM(Start:End!WN169)","v":0},{"$f":"SUM(Start:End!WO169)","v":0},{"$f":"SUM(Start:End!WP169)","v":0},{"$f":"SUM(Start:End!WQ169)","v":0},{"$f":"SUM(Start:End!WR169)","v":0},{"$f":"SUM(Start:End!WS169)","v":0},{"$f":"SUM(Start:End!WT169)","v":0},{"$f":"SUM(Start:End!WU169)","v":0},{"$f":"SUM(Start:End!WV169)","v":0},{"$f":"SUM(Start:End!WW169)","v":0},{"$f":"SUM(Start:End!WX169)","v":0},{"$f":"SUM(Start:End!WY169)","v":0},{"$f":"SUM(Start:End!WZ169)","v":0},{"$f":"SUM(Start:End!XA169)","v":0},{"$f":"SUM(Start:End!XB169)","v":0},{"$f":"SUM(Start:End!XC169)","v":0},{"$f":"SUM(Start:End!XD169)","v":0},{"$f":"SUM(Start:End!XE169)","v":0},{"$f":"SUM(Start:End!XF169)","v":0},{"$f":"SUM(Start:End!XG169)","v":0},{"$f":"SUM(Start:End!XH169)","v":0},{"$f":"SUM(Start:End!XI169)","v":0},{"$f":"SUM(Start:End!XJ169)","v":0},{"$f":"SUM(Start:End!XK169)","v":0},{"$f":"SUM(Start:End!XL169)","v":0},{"$f":"SUM(Start:End!XM169)","v":0},{"$f":"SUM(Start:End!XN169)","v":0},{"$f":"SUM(Start:End!XO169)","v":0},{"$f":"SUM(Start:End!XP169)","v":0},{"$f":"SUM(Start:End!XQ169)","v":0},{"$f":"SUM(Start:End!XR169)","v":0},{"$f":"SUM(Start:End!XS169)","v":0},{"$f":"SUM(Start:End!XT169)","v":0},{"$f":"SUM(Start:End!XU169)","v":0},{"$f":"SUM(Start:End!XV169)","v":0},{"$f":"SUM(Start:End!XW169)","v":0},{"$f":"SUM(Start:End!XX169)","v":0},{"$f":"SUM(Start:End!XY169)","v":0},{"$f":"SUM(Start:End!XZ169)","v":0},{"$f":"SUM(Start:End!YA169)","v":0},{"$f":"SUM(Start:End!YB169)","v":0},{"$f":"SUM(Start:End!YC169)","v":0},{"$f":"SUM(Start:End!YD169)","v":0},{"$f":"SUM(Start:End!YE169)","v":0},{"$f":"SUM(Start:End!YF169)","v":0},{"$f":"SUM(Start:End!YG169)","v":0},{"$f":"SUM(Start:End!YH169)","v":0},{"$f":"SUM(Start:End!YI169)","v":0},{"$f":"SUM(Start:End!YJ169)","v":0},{"$f":"SUM(Start:End!YK169)","v":0},{"$f":"SUM(Start:End!YL169)","v":0},{"$f":"SUM(Start:End!YM169)","v":0},{"$f":"SUM(Start:End!YN169)","v":0},{"$f":"SUM(Start:End!YO169)","v":0},{"$f":"SUM(Start:End!YP169)","v":0},{"$f":"SUM(Start:End!YQ169)","v":0},{"$f":"SUM(Start:End!YR169)","v":0},{"$f":"SUM(Start:End!YS169)","v":0},{"$f":"SUM(Start:End!YT169)","v":0},{"$f":"SUM(Start:End!YU169)","v":0},{"$f":"SUM(Start:End!YV169)","v":0},{"$f":"SUM(Start:End!YW169)","v":0},{"$f":"SUM(Start:End!YX169)","v":0},{"$f":"SUM(Start:End!YY169)","v":0},{"$f":"SUM(Start:End!YZ169)","v":0},{"$f":"SUM(Start:End!ZA169)","v":0},{"$f":"SUM(Start:End!ZB169)","v":0},{"$f":"SUM(Start:End!ZC169)","v":0},{"$f":"SUM(Start:End!ZD169)","v":0},{"$f":"SUM(Start:End!ZE169)","v":0},{"$f":"SUM(Start:End!ZF169)","v":0},{"$f":"SUM(Start:End!ZG169)","v":0},{"$f":"SUM(Start:End!ZH169)","v":0},{"$f":"SUM(Start:End!ZI169)","v":0},{"$f":"SUM(Start:End!ZJ169)","v":0},{"$f":"SUM(Start:End!ZK169)","v":0},{"$f":"SUM(Start:End!ZL169)","v":0},{"$f":"SUM(Start:End!ZM169)","v":0},{"$f":"SUM(Start:End!ZN169)","v":0},{"$f":"SUM(Start:End!ZO169)","v":0},{"$f":"SUM(Start:End!ZP169)","v":0},{"$f":"SUM(Start:End!ZQ169)","v":0},{"$f":"SUM(Start:End!ZR169)","v":0},{"$f":"SUM(Start:End!ZS169)","v":0},{"$f":"SUM(Start:End!ZT169)","v":0},{"$f":"SUM(Start:End!ZU169)","v":0},{"$f":"SUM(Start:End!ZV169)","v":0},{"$f":"SUM(Start:End!ZW169)","v":0},{"$f":"SUM(Start:End!ZX169)","v":0},{"$f":"SUM(Start:End!ZY169)","v":0},{"$f":"SUM(Start:End!ZZ169)","v":0},{"$f":"SUM(Start:End!AAA169)","v":0},{"$f":"SUM(Start:End!AAB169)","v":0},{"$f":"SUM(Start:End!AAC169)","v":0},{"$f":"SUM(Start:End!AAD169)","v":0},{"$f":"SUM(Start:End!AAE169)","v":0},{"$f":"SUM(Start:End!AAF169)","v":0},{"$f":"SUM(Start:End!AAG169)","v":0},{"$f":"SUM(Start:End!AAH169)","v":0},{"$f":"SUM(Start:End!AAI169)","v":0},{"$f":"SUM(Start:End!AAJ169)","v":0},{"$f":"SUM(Start:End!AAK169)","v":0},{"$f":"SUM(Start:End!AAL169)","v":0},{"$f":"SUM(Start:End!AAM169)","v":0},{"$f":"SUM(Start:End!AAN169)","v":0},{"$f":"SUM(Start:End!AAO169)","v":0},{"$f":"SUM(Start:End!AAP169)","v":0},{"$f":"SUM(Start:End!AAQ169)","v":0},{"$f":"SUM(Start:End!AAR169)","v":0},{"$f":"SUM(Start:End!AAS169)","v":0},{"$f":"SUM(Start:End!AAT169)","v":0},{"$f":"SUM(Start:End!AAU169)","v":0},{"$f":"SUM(Start:End!AAV169)","v":0},{"$f":"SUM(Start:End!AAW169)","v":0},{"$f":"SUM(Start:End!AAX169)","v":0},{"$f":"SUM(Start:End!AAY169)","v":0},{"$f":"SUM(Start:End!AAZ169)","v":0},{"$f":"SUM(Start:End!ABA169)","v":0},{"$f":"SUM(Start:End!ABB169)","v":0},{"$f":"SUM(Start:End!ABC169)","v":0},{"$f":"SUM(Start:End!ABD169)","v":0},{"$f":"SUM(Start:End!ABE169)","v":0},{"$f":"SUM(Start:End!ABF169)","v":0},{"$f":"SUM(Start:End!ABG169)","v":0},{"$f":"SUM(Start:End!ABH169)","v":0},{"$f":"SUM(Start:End!ABI169)","v":0},{"$f":"SUM(Start:End!ABJ169)","v":0},{"$f":"SUM(Start:End!ABK169)","v":0},{"$f":"SUM(Start:End!ABL169)","v":0},{"$f":"SUM(Start:End!ABM169)","v":0},{"$f":"SUM(Start:End!ABN169)","v":0},{"$f":"SUM(Start:End!ABO169)","v":0},{"$f":"SUM(Start:End!ABP169)","v":0},{"$f":"SUM(Start:End!ABQ169)","v":0},{"$f":"SUM(Start:End!ABR169)","v":0},{"$f":"SUM(Start:End!ABS169)","v":0},{"$f":"SUM(Start:End!ABT169)","v":0},{"$f":"SUM(Start:End!ABU169)","v":0},{"$f":"SUM(Start:End!ABV169)","v":0},{"$f":"SUM(Start:End!ABW169)","v":0},{"$f":"SUM(Start:End!ABX169)","v":0},{"$f":"SUM(Start:End!ABY169)","v":0},{"$f":"SUM(Start:End!ABZ169)","v":0}]
[null,null,"EBT",null,null,{"$f":"F18-F19","v":-3.8668946113799049E-2},null,null,null,null,{"$f":"K18-K19","v":0},{"$f":"L18-L19","v":0},0,0,0,0,1401.7597833871132,1404.3914319696867,1407.017667657572,1409.9787878371958,1412.5964313943884,1415.5501609624846,1418.158830734867,1420.7636563267688,1424.3957646462347,1427.0003643794271,1429.9458912699906,1432.5448799848177,1435.4858839554538,1438.0789514674302,1440.667645050441,1443.5999810313954,1446.1822611832986,1449.1092763616941,1451.6848193921214,1454.2569732732675,1457.879101264366,1460.4521269359184,1463.3738792498164,5216.2773112381892,5230.4051475423557,5243.1376267311061,5255.8677074168827,5270.0099825548959,6530.7857493090887,6543.1875166111986,6553.7298159018046,6564.2638462046716,6578.5403405058878,6589.0889249594347,6601.5085416664933,6612.0541052248363,6624.4747629885205,6635.0156896885273,6645.5455337515214,6657.9565398096911,6668.4791340633228,6680.8870017596428,6691.4006445297946,6701.9053637818924,9378.8141078332737,9393.1665235436358,9410.0647146160354,9424.4045664794849,9441.2956148991889,9455.620846801341,9469.9273114778298,9486.7930613451099,9501.0815849370847,9517.934862365466,9532.2032831870929,9546.4500856572922,9568.4601627691663,9582.7265962758793,9599.5717798851292,{"$f":"BX18-BX19","v":9613.8130041195254},9630.6385163253744,9644.8522247135497,10184.771840273135,14035.244485997815,14048.9525629649,14066.549350701525,14080.206079386095,14093.820357783257,14119.211255869724,14132.833088054258,14150.357478567137,14163.921647174009,14181.393808702711,14194.897432872873,14208.353841656946,14225.726309399128,14239.117523755745,14256.430267183794,14269.753268642584,14283.025093795422,14304.208293088173,14317.439044795639,15345.653528591951,15360.369084412754,15379.260852128666,15393.897169283466,15408.475715643352,15427.239449437282,15441.733419758773,15460.418656815644,15474.824574364135,15489.168172308786,15516.23933593069,15530.557526737106,15549.082603849609,15563.304507107932,16440.250818231703,16452.968290182456,18836.836406907874,18853.60941184617,18864.955124904085,18881.590355698849,18892.788178242103,18903.889293015032,18931.080217119619,18942.111104410033,18958.446235475207,18969.31874984036,18985.501237327226,18996.210702873304,19006.815663881058,19022.739053449415,19033.173501698802,19048.93211937981,19059.191172273437,20963.753386423359,20994.279969825897,21007.54744458494,21026.471269481859,21039.555982406189,21058.303526857631,21071.200192622404,21083.9783992177,{"$f":"EJ18-EJ19","v":21102.429009750686},21115.010757998869,21133.271397986908,21145.651171120939,21157.905337350581,21181.663642585514,21193.752325708305,21211.536286425886,21223.409105471725,21240.983698292788,21252.634807716779,21264.150181699937,27934.878650812614,32396.747093606187,32420.744813769554,32434.221558753517,32447.499193829703,32491.863862895516,32505.015605801371,32528.401053275542,32541.234762811557,32564.306423945825,32576.813378182516,32589.10708576897,32611.644685346146,32623.597498234489,32645.798376038987,32657.401165955642,32668.778834800258,32711.373893316861,32722.574186533348,32744.033990387103,32754.86302067056,32775.95564574009,32786.403742210743,32796.610933084252,32817.087400805853,32826.898062766028,32846.981994712056,32856.386011110779,32865.536007120965,32906.036464388104,32914.951802581796,32934.151380747229,32942.636300195038,32961.409339085862,32969.453122799881,32977.225285215398,32995.290926585498,33002.604753681124,33015.264901770963,33016.968450147448,33018.380629117804,33041.050045010496,33042.059896071616,33053.554679011271,33054.056703500239,33065.046508864616,33065.02866605953,33064.698804884771,33072.11694343725,33068.395376468456,33075.260957102146,33070.971525863337,{"$f":"GV18-GV19","v":33066.345571309248},33094.171769746637,33089.149688508442,33094.722243978584,33089.101959070373,33094.078765727325,33087.84685157967,33081.25611707037,33085.265662295766,33078.041948392201,33081.420819277992,33073.550106212751,33065.302564961632,33089.633305591444,33080.909386124928,33082.794713459691,33073.390034161886,33074.596706170414,33064.496429719802,33053.994576906298,33054.106717014285,33042.885752609625,33042.280709805331,33030.325144116025,33017.948151231576,33038.277647121409,33025.335385473329,33023.014724423723,33009.300331061,33006.209228122891,32991.70631048175,32976.754517242392,32972.428010799362,32956.66179476156,32951.52235062042,32934.924602716957,32917.856098484248,32922.520051492,32904.690443051426,32897.491340817993,32878.786932587311,32870.714221642687,32851.11688217226,32831.017548915035,32821.551135152047,32800.530306831941,32790.143351794854,32768.182108774723,32745.694722149543,32756.174338924255,32732.912653961052,32720.287983735718,32696.039555248019,32682.428766133387,32652.760200491728,32622.522341187847,32603.126849044445,32571.832596854292,32551.380908253646,32519.009276584697,32486.041610944809,32486.804364605356,32452.924769217974,32429.888929355719,{"$f":"JH18-JH19","v":32394.880333555204},32370.71530749277,32334.555506554316,32297.762136069083,32271.811431082115,32233.832048768469,32206.694833380046,32167.506281137226,32127.654698415343,32121.664230892649,32080.766713074983,32050.710751195613,32008.546870394406,31962.339239776091,31903.295213292768,31843.456343008056,31794.986982099414,31733.639224898314,31681.00888014866,31615.281677801177,31548.740428496214,31506.207008837453,31438.219556879587,31381.828758017076,31312.267953708018,31254.306183311634,31175.340935527587,31095.479281660835,31033.3551425724,30957.874175871064,30894.097593714876,30816.932632678301,30738.863925291953,30697.742686419511,30618.14998264391,30550.269629222501,30468.921859884031,30399.288891038286,30316.15586728921,30232.067636632932,30159.697175435398,30073.77668446305,29999.575995447198,29911.791809600578,29823.01256444156,29771.406785191306,29680.920991649873,29602.160535100484,29509.732651989656,29429.031542993063,29345.360604700367,29260.69015928372,29187.246958229473,29084.275774237227,28993.2804760545,28888.283141667191,28782.208723179599,28714.239671966254,28606.292771245724,28510.32641117723,28400.269314800291,28302.193819063559,28189.991001601749,28076.650355933085,{"$f":"LT18-LT19","v":27975.292121704369},27835.350368684616,27708.332029629622,27566.015736487432,27422.444483034604,27305.983902919455,27160.08656593506,27027.112417941935,26878.744130160179,26743.298394156365,26592.419187448453,26440.215774357279,26300.933114038369,26146.156807501768,26004.30002448734,25846.909227392,25688.141643772437,25570.900260774564,25395.210475372653,25232.932052540331,25054.392374536077,24889.262976651233,24707.828513982888,24524.874681620233,24355.328601753037,24169.410478759801,23996.898360066891,23807.969245896264,23617.461785037784,23470.343186171245,23276.973949144285,23097.006389817761,22900.508664542318,22717.40990767772,22517.734394656531,22316.395884263155,22128.451309268836,21923.858753783916,21732.656675071208,21524.758786070182,21315.133179210072,21149.143051554176,20936.356136666989,20736.950953315336,20520.729429655363,20317.885094701571,20098.174809832341,19876.643732615401,19657.410042160383,19420.679179970088,19197.807578966116,18957.387676105722,18715.044805432903,18492.427553716941,18235.656657864729,17993.08674219422,17732.386373400022,17485.880842320606,17221.19042859396,16954.42411436779,16701.842295903545,16430.992422190728,16228.178363912863,16010.257375520008,{"$f":"OF18-OF19","v":15790.667744320979},15610.131232712938,15387.437919628492,15176.64563207474,14945.291249140453,14807.612045019803,14658.645042149885,14508.770579272557,14368.448528096716,14216.807825010332,14074.719013576771,13921.29092421896,13766.928666744909,13643.098084322726,13487.046173343751,13340.545012764062,13182.652945242418,13034.310744785795,12874.556466296748,12713.830163368595,12562.651990166134,12400.029470578131,12246.953917634102,12082.412436513059,11916.870222221802,11781.975903966941,11614.61071238283,11456.789698967619,11287.448695579118,11127.650309630884,10956.309769504467,10783.927735922593,10621.085546348102,10446.66742295205,10281.787277518786,10105.308595636947,9927.7575546747867,9770.3548011548082,9590.7713859922151,9420.7209427432281,9239.0148825264587,9066.8394879265743,8905.8789714518407,8743.9604502552593,8590.75638717109,8426.9649107586902,8271.8847357452887,8106.1977329354622,7939.524263345239,7800.9540800589175,7676.4930688813374,7559.3288186749787,7433.5329057889803,7315.0293897104248,7187.8825082022277,7060.0288624423938,6964.3447579830845,6861.3618097530143,6764.5295833704531,6660.3877009306798,6555.6390757260178,6470.5473046321003,6364.7055528039909,6265.0060040681692,{"$f":"QR18-QR19","v":6157.9697530640424},6057.0719766889251,5948.8263244320424,5839.9484127279702,5737.2030702286665,5627.0927421614488,5523.1110280516423,5411.7528804813755,5299.7430497873229,5207.4118270765121,5094.2184526352121,4987.143834526205,4872.6641130463377,4764.2988695526019,4648.5166846844386,4532.0551896753732,4421.7014267673512,4335.6912118333494,4253.9398678297621,4166.802470398794,4079.0795459993446,4000.4523560374587,3911.6121002613222,3827.0213640660882,3737.0161300222976,3651.2564659633686,3560.070682820035,3468.2723809363492,3380.7134295098263,3287.7105944956861,3198.9429138189703,3104.7194327402872,3009.863153535,2928.9666033768412,2832.9305785574729,2741.1191140529268,2643.8218693969106,2550.7446349735878,2452.1692803937226,2352.9320653177097,2257.9077228536739,2157.3663995597894,2061.0331293541135,1959.1702189498724,1856.6234604524911,1768.055066091551,1664.2257814048139,1564.5923568408475,1459.3974139712559,1358.393124259143,1251.8141989668334,1144.5198710796053,1041.4080545055165,1004.6055921483919,969.16468053404492,931.88163013568078,894.35206297504624,861.40867407737346,823.40743689575061,786.7710295606455,764.73876959666518,743.55531590410897,721.25041009641859,698.80570276183221,{"$f":"TD18-TD19","v":677.2113342952714},654.48972848512653,632.61948112922414,609.61812236234323,586.47336701245581,565.17846865652223,541.75450389251614,519.18442269613001,495.47346790881755,472.6173873908071,448.61648767564355,424.46703624170431,401.17391691042366,376.73000870446202,353.14340151073583,328.40200734509625,303.50824761693883,281.49696313503654,256.31104433967965,231.98484623681605,206.4938094793003,181.86343094927332,156.06414099196871,130.10704025803415,105.01197415656743,78.741834171762733,53.334642550874101,26.748249305262743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP18-VP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB18-YB19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN18-AAN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes"]
[null,null,"Net Earnings",null,null,{"$f":"F20-F21","v":-3.8668946113799049E-2},null,null,null,null,{"$f":"K20-K21","v":0},{"$f":"L20-L21","v":0},0,0,0,0,1401.7597833871132,1404.3914319696867,1407.017667657572,1409.9787878371958,1412.5964313943884,1415.5501609624846,1418.158830734867,1420.7636563267688,1424.3957646462347,1427.0003643794271,1429.9458912699906,1432.5448799848177,1435.4858839554538,1438.0789514674302,1440.667645050441,1443.5999810313954,1446.1822611832986,1449.1092763616941,1451.6848193921214,1454.2569732732675,1457.879101264366,1460.4521269359184,1463.3738792498164,5216.2773112381892,5230.4051475423557,5243.1376267311061,5255.8677074168827,5270.0099825548959,6530.7857493090887,6543.1875166111986,6553.7298159018046,6564.2638462046716,6578.5403405058878,6589.0889249594347,6601.5085416664933,6612.0541052248363,6624.4747629885205,6635.0156896885273,6645.5455337515214,6657.9565398096911,6668.4791340633228,6680.8870017596428,6691.4006445297946,6701.9053637818924,9378.8141078332737,9393.1665235436358,9410.0647146160354,9424.4045664794849,9441.2956148991889,9455.620846801341,9469.9273114778298,9486.7930613451099,9501.0815849370847,9517.934862365466,9532.2032831870929,9546.4500856572922,9568.4601627691663,9582.7265962758793,9599.5717798851292,{"$f":"BX20-BX21","v":9613.8130041195254},9630.6385163253744,9644.8522247135497,10184.771840273135,14035.244485997815,14048.9525629649,14066.549350701525,14080.206079386095,14093.820357783257,14119.211255869724,14132.833088054258,14150.357478567137,14163.921647174009,14181.393808702711,14194.897432872873,14208.353841656946,14225.726309399128,14239.117523755745,14256.430267183794,14269.753268642584,14283.025093795422,14304.208293088173,14317.439044795639,15345.653528591951,15360.369084412754,15379.260852128666,15393.897169283466,15408.475715643352,15427.239449437282,15441.733419758773,15460.418656815644,15474.824574364135,15489.168172308786,15516.23933593069,15530.557526737106,15549.082603849609,15563.304507107932,16440.250818231703,16452.968290182456,18836.836406907874,18853.60941184617,18864.955124904085,18881.590355698849,18892.788178242103,18903.889293015032,18931.080217119619,18942.111104410033,18958.446235475207,18969.31874984036,18985.501237327226,18996.210702873304,19006.815663881058,19022.739053449415,19033.173501698802,19048.93211937981,19059.191172273437,20963.753386423359,20994.279969825897,21007.54744458494,21026.471269481859,21039.555982406189,21058.303526857631,21071.200192622404,21083.9783992177,{"$f":"EJ20-EJ21","v":21102.429009750686},21115.010757998869,21133.271397986908,21145.651171120939,21157.905337350581,21181.663642585514,21193.752325708305,21211.536286425886,21223.409105471725,21240.983698292788,21252.634807716779,21264.150181699937,27934.878650812614,32396.747093606187,32420.744813769554,32434.221558753517,32447.499193829703,32491.863862895516,32505.015605801371,32528.401053275542,32541.234762811557,32564.306423945825,32576.813378182516,32589.10708576897,32611.644685346146,32623.597498234489,32645.798376038987,32657.401165955642,32668.778834800258,32711.373893316861,32722.574186533348,32744.033990387103,32754.86302067056,32775.95564574009,32786.403742210743,32796.610933084252,32817.087400805853,32826.898062766028,32846.981994712056,32856.386011110779,32865.536007120965,32906.036464388104,32914.951802581796,32934.151380747229,32942.636300195038,32961.409339085862,32969.453122799881,32977.225285215398,32995.290926585498,33002.604753681124,33015.264901770963,33016.968450147448,33018.380629117804,33041.050045010496,33042.059896071616,33053.554679011271,33054.056703500239,33065.046508864616,33065.02866605953,33064.698804884771,33072.11694343725,33068.395376468456,33075.260957102146,33070.971525863337,{"$f":"GV20-GV21","v":33066.345571309248},33094.171769746637,33089.149688508442,33094.722243978584,33089.101959070373,33094.078765727325,33087.84685157967,33081.25611707037,33085.265662295766,33078.041948392201,33081.420819277992,33073.550106212751,33065.302564961632,33089.633305591444,33080.909386124928,33082.794713459691,33073.390034161886,33074.596706170414,33064.496429719802,33053.994576906298,33054.106717014285,33042.885752609625,33042.280709805331,33030.325144116025,33017.948151231576,33038.277647121409,33025.335385473329,33023.014724423723,33009.300331061,33006.209228122891,32991.70631048175,32976.754517242392,32972.428010799362,32956.66179476156,32951.52235062042,32934.924602716957,32917.856098484248,32922.520051492,32904.690443051426,32897.491340817993,32878.786932587311,32870.714221642687,32851.11688217226,32831.017548915035,32821.551135152047,32800.530306831941,32790.143351794854,32768.182108774723,32745.694722149543,32756.174338924255,32732.912653961052,32720.287983735718,32696.039555248019,32682.428766133387,32652.760200491728,32622.522341187847,32603.126849044445,32571.832596854292,32551.380908253646,32519.009276584697,32486.041610944809,32486.804364605356,32452.924769217974,32429.888929355719,{"$f":"JH20-JH21","v":32394.880333555204},32370.71530749277,32334.555506554316,32297.762136069083,32271.811431082115,32233.832048768469,32206.694833380046,32167.506281137226,32127.654698415343,32121.664230892649,32080.766713074983,32050.710751195613,32008.546870394406,31962.339239776091,31903.295213292768,31843.456343008056,31794.986982099414,31733.639224898314,31681.00888014866,31615.281677801177,31548.740428496214,31506.207008837453,31438.219556879587,31381.828758017076,31312.267953708018,31254.306183311634,31175.340935527587,31095.479281660835,31033.3551425724,30957.874175871064,30894.097593714876,30816.932632678301,30738.863925291953,30697.742686419511,30618.14998264391,30550.269629222501,30468.921859884031,30399.288891038286,30316.15586728921,30232.067636632932,30159.697175435398,30073.77668446305,29999.575995447198,29911.791809600578,29823.01256444156,29771.406785191306,29680.920991649873,29602.160535100484,29509.732651989656,29429.031542993063,29345.360604700367,29260.69015928372,29187.246958229473,29084.275774237227,28993.2804760545,28888.283141667191,28782.208723179599,28714.239671966254,28606.292771245724,28510.32641117723,28400.269314800291,28302.193819063559,28189.991001601749,28076.650355933085,{"$f":"LT20-LT21","v":27975.292121704369},27835.350368684616,27708.332029629622,27566.015736487432,27422.444483034604,27305.983902919455,27160.08656593506,27027.112417941935,26878.744130160179,26743.298394156365,26592.419187448453,26440.215774357279,26300.933114038369,26146.156807501768,26004.30002448734,25846.909227392,25688.141643772437,25570.900260774564,25395.210475372653,25232.932052540331,25054.392374536077,24889.262976651233,24707.828513982888,24524.874681620233,24355.328601753037,24169.410478759801,23996.898360066891,23807.969245896264,23617.461785037784,23470.343186171245,23276.973949144285,23097.006389817761,22900.508664542318,22717.40990767772,22517.734394656531,22316.395884263155,22128.451309268836,21923.858753783916,21732.656675071208,21524.758786070182,21315.133179210072,21149.143051554176,20936.356136666989,20736.950953315336,20520.729429655363,20317.885094701571,20098.174809832341,19876.643732615401,19657.410042160383,19420.679179970088,19197.807578966116,18957.387676105722,18715.044805432903,18492.427553716941,18235.656657864729,17993.08674219422,17732.386373400022,17485.880842320606,17221.19042859396,16954.42411436779,16701.842295903545,16430.992422190728,16228.178363912863,16010.257375520008,{"$f":"OF20-OF21","v":15790.667744320979},15610.131232712938,15387.437919628492,15176.64563207474,14945.291249140453,14807.612045019803,14658.645042149885,14508.770579272557,14368.448528096716,14216.807825010332,14074.719013576771,13921.29092421896,13766.928666744909,13643.098084322726,13487.046173343751,13340.545012764062,13182.652945242418,13034.310744785795,12874.556466296748,12713.830163368595,12562.651990166134,12400.029470578131,12246.953917634102,12082.412436513059,11916.870222221802,11781.975903966941,11614.61071238283,11456.789698967619,11287.448695579118,11127.650309630884,10956.309769504467,10783.927735922593,10621.085546348102,10446.66742295205,10281.787277518786,10105.308595636947,9927.7575546747867,9770.3548011548082,9590.7713859922151,9420.7209427432281,9239.0148825264587,9066.8394879265743,8905.8789714518407,8743.9604502552593,8590.75638717109,8426.9649107586902,8271.8847357452887,8106.1977329354622,7939.524263345239,7800.9540800589175,7676.4930688813374,7559.3288186749787,7433.5329057889803,7315.0293897104248,7187.8825082022277,7060.0288624423938,6964.3447579830845,6861.3618097530143,6764.5295833704531,6660.3877009306798,6555.6390757260178,6470.5473046321003,6364.7055528039909,6265.0060040681692,{"$f":"QR20-QR21","v":6157.9697530640424},6057.0719766889251,5948.8263244320424,5839.9484127279702,5737.2030702286665,5627.0927421614488,5523.1110280516423,5411.7528804813755,5299.7430497873229,5207.4118270765121,5094.2184526352121,4987.143834526205,4872.6641130463377,4764.2988695526019,4648.5166846844386,4532.0551896753732,4421.7014267673512,4335.6912118333494,4253.9398678297621,4166.802470398794,4079.0795459993446,4000.4523560374587,3911.6121002613222,3827.0213640660882,3737.0161300222976,3651.2564659633686,3560.070682820035,3468.2723809363492,3380.7134295098263,3287.7105944956861,3198.9429138189703,3104.7194327402872,3009.863153535,2928.9666033768412,2832.9305785574729,2741.1191140529268,2643.8218693969106,2550.7446349735878,2452.1692803937226,2352.9320653177097,2257.9077228536739,2157.3663995597894,2061.0331293541135,1959.1702189498724,1856.6234604524911,1768.055066091551,1664.2257814048139,1564.5923568408475,1459.3974139712559,1358.393124259143,1251.8141989668334,1144.5198710796053,1041.4080545055165,1004.6055921483919,969.16468053404492,931.88163013568078,894.35206297504624,861.40867407737346,823.40743689575061,786.7710295606455,764.73876959666518,743.55531590410897,721.25041009641859,698.80570276183221,{"$f":"TD20-TD21","v":677.2113342952714},654.48972848512653,632.61948112922414,609.61812236234323,586.47336701245581,565.17846865652223,541.75450389251614,519.18442269613001,495.47346790881755,472.6173873908071,448.61648767564355,424.46703624170431,401.17391691042366,376.73000870446202,353.14340151073583,328.40200734509625,303.50824761693883,281.49696313503654,256.31104433967965,231.98484623681605,206.4938094793003,181.86343094927332,156.06414099196871,130.10704025803415,105.01197415656743,78.741834171762733,53.334642550874101,26.748249305262743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP20-VP21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB20-YB21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN20-AAN21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Statement"]
[null,null,"Operating Cash Flow"]
[null,null,null,"Revenues",{"$f":"ROW('Template Model'!D59)","v":59},{"$f":"SUM(Start:End!F59)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K59)","v":0},{"$f":"SUM(Start:End!L59)","v":0},{"$f":"SUM(Start:End!M59)","v":0},{"$f":"SUM(Start:End!N59)","v":0},{"$f":"SUM(Start:End!O59)","v":0},{"$f":"SUM(Start:End!P59)","v":0},{"$f":"SUM(Start:End!Q59)","v":3005.9561954781625},{"$f":"SUM(Start:End!R59)","v":3012.1169918653286},{"$f":"SUM(Start:End!S59)","v":2920.9262080523572},{"$f":"SUM(Start:End!T59)","v":3024.4764907233516},{"$f":"SUM(Start:End!U59)","v":2932.9115274241776},{"$f":"SUM(Start:End!V59)","v":3036.8867038173867},{"$f":"SUM(Start:End!W59)","v":3042.3712861905969},{"$f":"SUM(Start:End!X59)","v":2752.9110213670151},{"$f":"SUM(Start:End!Y59)","v":3053.3701841030934},{"$f":"SUM(Start:End!Z59)","v":2960.2108407596643},{"$f":"SUM(Start:End!AA59)","v":3064.4088456551699},{"$f":"SUM(Start:End!AB59)","v":2970.9127090637626},{"$f":"SUM(Start:End!AC59)","v":3075.4874146018674},{"$f":"SUM(Start:End!AD59)","v":3081.0417094137056},{"$f":"SUM(Start:End!AE59)","v":2987.0380985980032},{"$f":"SUM(Start:End!AF59)","v":3092.1804101304156},{"$f":"SUM(Start:End!AG59)","v":2997.8369538384354},{"$f":"SUM(Start:End!AH59)","v":3103.3593799071896},{"$f":"SUM(Start:End!AI59)","v":3108.459022132874},{"$f":"SUM(Start:End!AJ59)","v":2812.2541046399078},{"$f":"SUM(Start:End!AK59)","v":3118.6834605475005},{"$f":"SUM(Start:End!AL59)","v":3023.040275129425},{"$f":"SUM(Start:End!AM59)","v":3128.9415294974333},{"$f":"SUM(Start:End!AN59)","v":8489.6081512154906},{"$f":"SUM(Start:End!AO59)","v":8791.6513106228103},{"$f":"SUM(Start:End!AP59)","v":8810.7502908575534},{"$f":"SUM(Start:End!AQ59)","v":8545.0568988234027},{"$f":"SUM(Start:End!AR59)","v":8849.0769231247705},{"$f":"SUM(Start:End!AS59)","v":11649.361776723699},{"$f":"SUM(Start:End!AT59)","v":12050.933327354076},{"$f":"SUM(Start:End!AU59)","v":12064.505108882702},{"$f":"SUM(Start:End!AV59)","v":11298.898138111306},{"$f":"SUM(Start:End!AW59)","v":12091.815558590795},{"$f":"SUM(Start:End!AX59)","v":11715.052633584888},{"$f":"SUM(Start:End!AY59)","v":12119.349061859784},{"$f":"SUM(Start:End!AZ59)","v":11741.806123929529},{"$f":"SUM(Start:End!BA59)","v":12147.106268258907},{"$f":"SUM(Start:End!BB59)","v":12161.068964356597},{"$f":"SUM(Start:End!BC59)","v":11782.343063101638},{"$f":"SUM(Start:End!BD59)","v":12189.162953272607},{"$f":"SUM(Start:End!BE59)","v":11809.63975288248},{"$f":"SUM(Start:End!BF59)","v":12217.482289026757},{"$f":"SUM(Start:End!BG59)","v":12230.14503124582},{"$f":"SUM(Start:End!BH59)","v":11058.06680653989},{"$f":"SUM(Start:End!BI59)","v":17738.685148394485},{"$f":"SUM(Start:End!BJ59)","v":17185.869858448674},{"$f":"SUM(Start:End!BK59)","v":17778.840881161443},{"$f":"SUM(Start:End!BL59)","v":17224.84966205405},{"$f":"SUM(Start:End!BM59)","v":17819.243582998373},{"$f":"SUM(Start:End!BN59)","v":17839.537765124609},{"$f":"SUM(Start:End!BO59)","v":17283.768340117487},{"$f":"SUM(Start:End!BP59)","v":17880.312229894025},{"$f":"SUM(Start:End!BQ59)","v":17323.347763193538},{"$f":"SUM(Start:End!BR59)","v":17921.335416149563},{"$f":"SUM(Start:End!BS59)","v":17941.940501206278},{"$f":"SUM(Start:End!BT59)","v":16224.291126448861},{"$f":"SUM(Start:End!BU59)","v":17983.338100431261},{"$f":"SUM(Start:End!BV59)","v":17423.352380868506},{"$f":"SUM(Start:End!BW59)","v":18024.986202167667},{"$f":"SUM(Start:End!BX59)","v":17463.778467528409},{"$f":"SUM(Start:End!BY59)","v":18066.885526892976},{"$f":"SUM(Start:End!BZ59)","v":18087.929624292479},{"$f":"SUM(Start:End!CA59)","v":18837.828228115213},{"$f":"SUM(Start:End!CB59)","v":29902.589300208572},{"$f":"SUM(Start:End!CC59)","v":28958.212363933402},{"$f":"SUM(Start:End!CD59)","v":29944.44635521594},{"$f":"SUM(Start:End!CE59)","v":29965.470129884696},{"$f":"SUM(Start:End!CF59)","v":27084.632604056107},{"$f":"SUM(Start:End!CG59)","v":30007.708636128627},{"$f":"SUM(Start:End!CH59)","v":29060.248600273673},{"$f":"SUM(Start:End!CI59)","v":30050.202371779997},{"$f":"SUM(Start:End!CJ59)","v":29101.495339658617},{"$f":"SUM(Start:End!CK59)","v":30092.952085207446},{"$f":"SUM(Start:End!CL59)","v":30114.423168746725},{"$f":"SUM(Start:End!CM59)","v":29163.830835014411},{"$f":"SUM(Start:End!CN59)","v":30157.558262392617},{"$f":"SUM(Start:End!CO59)","v":29205.699157314888},{"$f":"SUM(Start:End!CP59)","v":30200.951225490626},{"$f":"SUM(Start:End!CQ59)","v":30222.744646964988},{"$f":"SUM(Start:End!CR59)","v":28293.338124796341},{"$f":"SUM(Start:End!CS59)","v":30266.525850146794},{"$f":"SUM(Start:End!CT59)","v":29311.464991846806},{"$f":"SUM(Start:End!CU59)","v":32312.90904595935},{"$f":"SUM(Start:End!CV59)","v":31294.355283954414},{"$f":"SUM(Start:End!CW59)","v":32362.16016864097},{"$f":"SUM(Start:End!CX59)","v":32386.888273283228},{"$f":"SUM(Start:End!CY59)","v":31366.146654175078},{"$f":"SUM(Start:End!CZ59)","v":32436.550079010744},{"$f":"SUM(Start:End!DA59)","v":31414.339340282724},{"$f":"SUM(Start:End!DB59)","v":32486.48669672116},{"$f":"SUM(Start:End!DC59)","v":32511.558317504354},{"$f":"SUM(Start:End!DD59)","v":29387.986149133183},{"$f":"SUM(Start:End!DE59)","v":32561.908700515451},{"$f":"SUM(Start:End!DF59)","v":31535.988068433075},{"$f":"SUM(Start:End!DG59)","v":32612.535965876512},{"$f":"SUM(Start:End!DH59)","v":31585.116474938859},{"$f":"SUM(Start:End!DI59)","v":35550.039215229132},{"$f":"SUM(Start:End!DJ59)","v":35574.879357915997},{"$f":"SUM(Start:End!DK59)","v":41449.809120481783},{"$f":"SUM(Start:End!DL59)","v":42856.449520957518},{"$f":"SUM(Start:End!DM59)","v":41498.225567994305},{"$f":"SUM(Start:End!DN59)","v":42906.620229023676},{"$f":"SUM(Start:End!DO59)","v":42931.811054179649},{"$f":"SUM(Start:End!DP59)","v":38799.936303767092},{"$f":"SUM(Start:End!DQ59)","v":42982.404182995655},{"$f":"SUM(Start:End!DR59)","v":41620.458098821298},{"$f":"SUM(Start:End!DS59)","v":43033.280001881911},{"$f":"SUM(Start:End!DT59)","v":41669.829862088787},{"$f":"SUM(Start:End!DU59)","v":43084.439377795628},{"$f":"SUM(Start:End!DV59)","v":43110.125671965943},{"$f":"SUM(Start:End!DW59)","v":41744.403080158721},{"$f":"SUM(Start:End!DX59)","v":43161.712020207313},{"$f":"SUM(Start:End!DY59)","v":41794.463510551737},{"$f":"SUM(Start:End!DZ59)","v":43213.58411538411},{"$f":"SUM(Start:End!EA59)","v":43239.627594438913},{"$f":"SUM(Start:End!EB59)","v":42560.630932176799},{"$f":"SUM(Start:End!EC59)","v":47151.647224262095},{"$f":"SUM(Start:End!ED59)","v":45660.652054925326},{"$f":"SUM(Start:End!EE59)","v":47213.778348894099},{"$f":"SUM(Start:End!EF59)","v":45720.930019714491},{"$f":"SUM(Start:End!EG59)","v":47276.221924555204},{"$f":"SUM(Start:End!EH59)","v":47307.561181815814},{"$f":"SUM(Start:End!EI59)","v":45811.915076964338},{"$f":"SUM(Start:End!EJ59)","v":47370.47523874609},{"$f":"SUM(Start:End!EK59)","v":45872.951884696849},{"$f":"SUM(Start:End!EL59)","v":47433.704160914429},{"$f":"SUM(Start:End!EM59)","v":47465.437000999598},{"$f":"SUM(Start:End!EN59)","v":44432.910283294019},{"$f":"SUM(Start:End!EO59)","v":47529.140051233931},{"$f":"SUM(Start:End!EP59)","v":46026.88113603447},{"$f":"SUM(Start:End!EQ59)","v":47593.16041496781},{"$f":"SUM(Start:End!ER59)","v":46088.990224080466},{"$f":"SUM(Start:End!ES59)","v":47657.499081112634},{"$f":"SUM(Start:End!ET59)","v":47689.788088132969},{"$f":"SUM(Start:End!EU59)","v":46182.732623323114},{"$f":"SUM(Start:End!EV59)","v":61481.406074185477},{"$f":"SUM(Start:End!EW59)","v":68559.052197530778},{"$f":"SUM(Start:End!EX59)","v":70874.646701626712},{"$f":"SUM(Start:End!EY59)","v":70905.020492792377},{"$f":"SUM(Start:End!EZ59)","v":64070.752007944742},{"$f":"SUM(Start:End!FA59)","v":70966.011662124074},{"$f":"SUM(Start:End!FB59)","v":68706.41544598616},{"$f":"SUM(Start:End!FC59)","v":71027.328461027355},{"$f":"SUM(Start:End!FD59)","v":68765.912216590033},{"$f":"SUM(Start:End!FE59)","v":71088.971910713299},{"$f":"SUM(Start:End!FF59)","v":71119.916450272256},{"$f":"SUM(Start:End!FG59)","v":68855.751327137332},{"$f":"SUM(Start:End!FH59)","v":71182.051803265902},{"$f":"SUM(Start:End!FI59)","v":68916.041492461678},{"$f":"SUM(Start:End!FJ59)","v":71244.51638483131},{"$f":"SUM(Start:End!FK59)","v":71275.872461441686},{"$f":"SUM(Start:End!FL59)","v":64406.603697073573},{"$f":"SUM(Start:End!FM59)","v":71338.83283967289},{"$f":"SUM(Start:End!FN59)","v":69068.165229398466},{"$f":"SUM(Start:End!FO59)","v":71402.125059910832},{"$f":"SUM(Start:End!FP59)","v":69129.576716496042},{"$f":"SUM(Start:End!FQ59)","v":71465.750177587382},{"$f":"SUM(Start:End!FR59)","v":71497.687904367674},{"$f":"SUM(Start:End!FS59)","v":69222.299277982456},{"$f":"SUM(Start:End!FT59)","v":71561.814359788463},{"$f":"SUM(Start:End!FU59)","v":69284.519376687153},{"$f":"SUM(Start:End!FV59)","v":71626.276376567403},{"$f":"SUM(Start:End!FW59)","v":71658.633556413406},{"$f":"SUM(Start:End!FX59)","v":64753.229059776837},{"$f":"SUM(Start:End!FY59)","v":71723.600934114947},{"$f":"SUM(Start:End!FZ59)","v":69441.494906235836},{"$f":"SUM(Start:End!GA59)","v":71788.906573575558},{"$f":"SUM(Start:End!GB59)","v":69504.857982582369},{"$f":"SUM(Start:End!GC59)","v":71854.551565250062},{"$f":"SUM(Start:End!GD59)","v":71887.501660551949},{"$f":"SUM(Start:End!GE59)","v":69600.519682751896},{"$f":"SUM(Start:End!GF59)","v":71953.657738099893},{"$f":"SUM(Start:End!GG59)","v":69664.707093549936},{"$f":"SUM(Start:End!GH59)","v":72020.155919936398},{"$f":"SUM(Start:End!GI59)","v":72053.533646999422},{"$f":"SUM(Start:End!GJ59)","v":67436.223296854674},{"$f":"SUM(Start:End!GK59)","v":72120.547070766101},{"$f":"SUM(Start:End!GL59)","v":69826.628755681479},{"$f":"SUM(Start:End!GM59)","v":72187.905388240964},{"$f":"SUM(Start:End!GN59)","v":69891.981516632412},{"$f":"SUM(Start:End!GO59)","v":72255.609725730828},{"$f":"SUM(Start:End!GP59)","v":72289.592005608007},{"$f":"SUM(Start:End!GQ59)","v":69990.639886064761},{"$f":"SUM(Start:End!GR59)","v":72357.817498203585},{"$f":"SUM(Start:End!GS59)","v":70056.833222221598},{"$f":"SUM(Start:End!GT59)","v":72426.391853136476},{"$f":"SUM(Start:End!GU59)","v":72460.810212369193},{"$f":"SUM(Start:End!GV59)","v":65479.640454986591},{"$f":"SUM(Start:End!GW59)","v":72529.910014503141},{"$f":"SUM(Start:End!GX59)","v":70223.798464464286},{"$f":"SUM(Start:End!GY59)","v":72599.36155953398},{"$f":"SUM(Start:End!GZ59)","v":70291.180256938052},{"$f":"SUM(Start:End!HA59)","v":72669.166010477042},{"$f":"SUM(Start:End!HB59)","v":72704.200940803508},{"$f":"SUM(Start:End!HC59)","v":70392.894712791298},{"$f":"SUM(Start:End!HD59)","v":72774.536944845197},{"$f":"SUM(Start:End!HE59)","v":70461.13385148636},{"$f":"SUM(Start:End!HF59)","v":72845.22878953116},{"$f":"SUM(Start:End!HG59)","v":72880.708522131376},{"$f":"SUM(Start:End!HH59)","v":65859.863692629384},{"$f":"SUM(Start:End!HI59)","v":72951.936351314987},{"$f":"SUM(Start:End!HJ59)","v":70633.243303033654},{"$f":"SUM(Start:End!HK59)","v":73023.522995033927},{"$f":"SUM(Start:End!HL59)","v":70702.694755438555},{"$f":"SUM(Start:End!HM59)","v":73095.469653897017},{"$f":"SUM(Start:End!HN59)","v":73131.578365934474},{"$f":"SUM(Start:End!HO59)","v":70807.526646645187},{"$f":"SUM(Start:End!HP59)","v":73204.067312560888},{"$f":"SUM(Start:End!HQ59)","v":70877.852759307687},{"$f":"SUM(Start:End!HR59)","v":73276.919303706556},{"$f":"SUM(Start:End!HS59)","v":73313.481822897273},{"$f":"SUM(Start:End!HT59)","v":66251.735346620699},{"$f":"SUM(Start:End!HU59)","v":73386.880675881752},{"$f":"SUM(Start:End!HV59)","v":71055.210307580841},{"$f":"SUM(Start:End!HW59)","v":73460.645642871765},{"$f":"SUM(Start:End!HX59)","v":71126.773360731051},{"$f":"SUM(Start:End!HY59)","v":73534.777962983659},{"$f":"SUM(Start:End!HZ59)","v":73571.982269463217},{"$f":"SUM(Start:End!IA59)","v":71234.78601468644},{"$f":"SUM(Start:End!IB59)","v":73646.667956846461},{"$f":"SUM(Start:End!IC59)","v":71307.241598331486},{"$f":"SUM(Start:End!ID59)","v":73721.724123676453},{"$f":"SUM(Start:End!IE59)","v":73759.391531005502},{"$f":"SUM(Start:End!IF59)","v":69036.045449258789},{"$f":"SUM(Start:End!IG59)","v":73835.005785342117},{"$f":"SUM(Start:End!IH59)","v":71489.954468061973},{"$f":"SUM(Start:End!II59)","v":73910.993686544782},{"$f":"SUM(Start:End!IJ59)","v":71563.67240710945},{"$f":"SUM(Start:End!IK59)","v":73987.356513181265},{"$f":"SUM(Start:End!IL59)","v":74025.67892491247},{"$f":"SUM(Start:End!IM59)","v":71674.931177892111},{"$f":"SUM(Start:End!IN59)","v":74102.606551610545},{"$f":"SUM(Start:End!IO59)","v":71749.560087483769},{"$f":"SUM(Start:End!IP59)","v":74179.912329399041},{"$f":"SUM(Start:End!IQ59)","v":74218.707431572402},{"$f":"SUM(Start:End!IR59)","v":67071.378441567809},{"$f":"SUM(Start:End!IS59)","v":74296.582879414345},{"$f":"SUM(Start:End!IT59)","v":71937.738922383171},{"$f":"SUM(Start:End!IU59)","v":74374.839746112877},{"$f":"SUM(Start:End!IV59)","v":72013.656409792529},{"$f":"SUM(Start:End!IW59)","v":74453.47935066183},{"$f":"SUM(Start:End!IX59)","v":74492.943093683862},{"$f":"SUM(Start:End!IY59)","v":72128.228727957714},{"$f":"SUM(Start:End!IZ59)","v":74572.159293080287},{"$f":"SUM(Start:End!JA59)","v":72205.076209826642},{"$f":"SUM(Start:End!JB59)","v":74651.761557774691},{"$f":"SUM(Start:End!JC59)","v":74691.707884037591},{"$f":"SUM(Start:End!JD59)","v":67499.646272985468},{"$f":"SUM(Start:End!JE59)","v":74771.891767041321},{"$f":"SUM(Start:End!JF59)","v":72398.835156913599},{"$f":"SUM(Start:End!JG59)","v":74852.465085948104},{"$f":"SUM(Start:End!JH59)","v":72476.998266508002},{"$f":"SUM(Start:End!JI59)","v":74933.429201183884},{"$f":"SUM(Start:End!JJ59)","v":74974.058234473021},{"$f":"SUM(Start:End!JK59)","v":72594.953690496826},{"$f":"SUM(Start:End!JL59)","v":75055.611110333266},{"$f":"SUM(Start:End!JM59)","v":72674.066416841059},{"$f":"SUM(Start:End!JN59)","v":75137.558214299657},{"$f":"SUM(Start:End!JO59)","v":75178.680034380377},{"$f":"SUM(Start:End!JP59)","v":67940.555680014193},{"$f":"SUM(Start:End!JQ59)","v":75261.221079736162},{"$f":"SUM(Start:End!JR59)","v":72873.523213497014},{"$f":"SUM(Start:End!JS59)","v":75344.15982921439},{"$f":"SUM(Start:End!JT59)","v":72953.97946560425},{"$f":"SUM(Start:End!JU59)","v":75427.497685711569},{"$f":"SUM(Start:End!JV59)","v":75469.316719460359},{"$f":"SUM(Start:End!JW59)","v":73075.389734812197},{"$f":"SUM(Start:End!JX59)","v":75553.255882635131},{"$f":"SUM(Start:End!JY59)","v":71212.15122268867},{"$f":"SUM(Start:End!JZ59)","v":73631.922422741845},{"$f":"SUM(Start:End!KA59)","v":73678.049037588571},{"$f":"SUM(Start:End!KB59)","v":68967.865141702685},{"$f":"SUM(Start:End!KC59)","v":73770.584406023729},{"$f":"SUM(Start:End!KD59)","v":71435.800206518004},{"$f":"SUM(Start:End!KE59)","v":73863.497250578192},{"$f":"SUM(Start:End!KF59)","v":71525.899076318237},{"$f":"SUM(Start:End!KG59)","v":73956.789126664706},{"$f":"SUM(Start:End!KH59)","v":74003.577689498678},{"$f":"SUM(Start:End!KI59)","v":70417.355160625812},{"$f":"SUM(Start:End!KJ59)","v":72811.899066475758},{"$f":"SUM(Start:End!KK59)","v":70508.993669565069},{"$f":"SUM(Start:End!KL59)","v":72906.783706155606},{"$f":"SUM(Start:End!KM59)","v":72954.370007015794},{"$f":"SUM(Start:End!KN59)","v":65937.337795494648},{"$f":"SUM(Start:End!KO59)","v":73049.831561610277},{"$f":"SUM(Start:End!KP59)","v":70739.716657748068},{"$f":"SUM(Start:End!KQ59)","v":73145.679712983198},{"$f":"SUM(Start:End!KR59)","v":70832.660575629561},{"$f":"SUM(Start:End!KS59)","v":73241.916058898118},{"$f":"SUM(Start:End!KT59)","v":73290.180306063397},{"$f":"SUM(Start:End!KU59)","v":70972.782778321969},{"$f":"SUM(Start:End!KV59)","v":73387.001955242187},{"$f":"SUM(Start:End!KW59)","v":71066.670736624772},{"$f":"SUM(Start:End!KX59)","v":73484.215824715269},{"$f":"SUM(Start:End!KY59)","v":73532.970348943243},{"$f":"SUM(Start:End!KZ59)","v":66461.001904756471},{"$f":"SUM(Start:End!LA59)","v":73630.775594113598},{"$f":"SUM(Start:End!LB59)","v":71303.05811953028},{"$f":"SUM(Start:End!LC59)","v":73728.977130526648},{"$f":"SUM(Start:End!LD59)","v":71398.284213409075},{"$f":"SUM(Start:End!LE59)","v":71083.572520441609},{"$f":"SUM(Start:End!LF59)","v":71133.703344720823},{"$f":"SUM(Start:End!LG59)","v":68887.678162916942},{"$f":"SUM(Start:End!LH59)","v":71234.264998580635},{"$f":"SUM(Start:End!LI59)","v":68985.189912718997},{"$f":"SUM(Start:End!LJ59)","v":71335.228043555209},{"$f":"SUM(Start:End!LK59)","v":71385.860608470728},{"$f":"SUM(Start:End!LL59)","v":64523.375358589452},{"$f":"SUM(Start:End!LM59)","v":71487.428868760559},{"$f":"SUM(Start:End!LN59)","v":69230.675790755384},{"$f":"SUM(Start:End!LO59)","v":71589.402702597392},{"$f":"SUM(Start:End!LP59)","v":69329.557002783869},{"$f":"SUM(Start:End!LQ59)","v":71691.783796089716},{"$f":"SUM(Start:End!LR59)","v":71743.127594181467},{"$f":"SUM(Start:End!LS59)","v":69478.619847972339},{"$f":"SUM(Start:End!LT59)","v":71846.122755154836},{"$f":"SUM(Start:End!LU59)","v":69578.491494487578},{"$f":"SUM(Start:End!LV59)","v":71949.529424201814},{"$f":"SUM(Start:End!LW59)","v":72001.387609177909},{"$f":"SUM(Start:End!LX59)","v":67404.746132490429},{"$f":"SUM(Start:End!LY59)","v":72105.414754083249},{"$f":"SUM(Start:End!LZ59)","v":69829.920140396411},{"$f":"SUM(Start:End!MA59)","v":72209.857703277317},{"$f":"SUM(Start:End!MB59)","v":69931.195785897813},{"$f":"SUM(Start:End!MC59)","v":72314.718188754821},{"$f":"SUM(Start:End!MD59)","v":72367.305550972771},{"$f":"SUM(Start:End!ME59)","v":70083.868984145724},{"$f":"SUM(Start:End!MF59)","v":72472.795605379855},{"$f":"SUM(Start:End!MG59)","v":70186.160066557321},{"$f":"SUM(Start:End!MH59)","v":72578.707560145616},{"$f":"SUM(Start:End!MI59)","v":72631.822299655207},{"$f":"SUM(Start:End!MJ59)","v":65651.00673837676},{"$f":"SUM(Start:End!MK59)","v":72738.370406229311},{"$f":"SUM(Start:End!ML59)","v":70443.681499451777},{"$f":"SUM(Start:End!MM59)","v":72845.344826392524},{"$f":"SUM(Start:End!MN59)","v":70547.412057825888},{"$f":"SUM(Start:End!MO59)","v":72952.747339329537},{"$f":"SUM(Start:End!MP59)","v":73006.609688768411},{"$f":"SUM(Start:End!MQ59)","v":70703.786837631822},{"$f":"SUM(Start:End!MR59)","v":73114.657694335576},{"$f":"SUM(Start:End!MS59)","v":70808.558516393736},{"$f":"SUM(Start:End!MT59)","v":73223.138275695921},{"$f":"SUM(Start:End!MU59)","v":73277.541346772006},{"$f":"SUM(Start:End!MV59)","v":66235.402926613213},{"$f":"SUM(Start:End!MW59)","v":73386.674183102819},{"$f":"SUM(Start:End!MX59)","v":71072.326841845381},{"$f":"SUM(Start:End!MY59)","v":73496.244128799095},{"$f":"SUM(Start:End!MZ59)","v":71178.574440483848},{"$f":"SUM(Start:End!NA59)","v":73606.25301157737},{"$f":"SUM(Start:End!NB59)","v":73661.422627780819},{"$f":"SUM(Start:End!NC59)","v":71338.744516815597},{"$f":"SUM(Start:End!ND59)","v":73772.093361146544},{"$f":"SUM(Start:End!NE59)","v":71446.059619736203},{"$f":"SUM(Start:End!NF59)","v":73883.207636940613},{"$f":"SUM(Start:End!NG59)","v":73938.931683129151},{"$f":"SUM(Start:End!NH59)","v":66833.983378422621},{"$f":"SUM(Start:End!NI59)","v":74050.714756417219},{"$f":"SUM(Start:End!NJ59)","v":71716.233145954233},{"$f":"SUM(Start:End!NK59)","v":74162.946029471248},{"$f":"SUM(Start:End!NL59)","v":71825.061607103082},{"$f":"SUM(Start:End!NM59)","v":74275.627379920654},{"$f":"SUM(Start:End!NN59)","v":74332.137423238863},{"$f":"SUM(Start:End!NO59)","v":71989.123252113539},{"$f":"SUM(Start:End!NP59)","v":74445.49742884445},{"$f":"SUM(Start:End!NQ59)","v":72099.046321782647},{"$f":"SUM(Start:End!NR59)","v":74559.31224300008},{"$f":"SUM(Start:End!NS59)","v":74616.390799011031},{"$f":"SUM(Start:End!NT59)","v":69855.933207097914},{"$f":"SUM(Start:End!NU59)","v":74730.891405049173},{"$f":"SUM(Start:End!NV59)","v":72375.787679179892},{"$f":"SUM(Start:End!NW59)","v":74845.851604263778},{"$f":"SUM(Start:End!NX59)","v":72487.262568168444},{"$f":"SUM(Start:End!NY59)","v":74961.273325618211},{"$f":"SUM(Start:End!NZ59)","v":75019.157862275853},{"$f":"SUM(Start:End!OA59)","v":72655.314683973542},{"$f":"SUM(Start:End!OB59)","v":75135.275502681732},{"$f":"SUM(Start:End!OC59)","v":64260.911434244699},{"$f":"SUM(Start:End!OD59)","v":66463.474990203671},{"$f":"SUM(Start:End!OE59)","v":66524.12470846338},{"$f":"SUM(Start:End!OF59)","v":60141.192066132557},{"$f":"SUM(Start:End!OG59)","v":66645.774759503343},{"$f":"SUM(Start:End!OH59)","v":64554.944115257713},{"$f":"SUM(Start:End!OI59)","v":66767.89394243955},{"$f":"SUM(Start:End!OJ59)","v":51428.692063467199},{"$f":"SUM(Start:End!OK59)","v":53170.582227568731},{"$f":"SUM(Start:End!OL59)","v":53198.217686895572},{"$f":"SUM(Start:End!OM59)","v":51508.924085229592},{"$f":"SUM(Start:End!ON59)","v":53253.593875657687},{"$f":"SUM(Start:End!OO59)","v":51562.581962204029},{"$f":"SUM(Start:End!OP59)","v":53309.110721940684},{"$f":"SUM(Start:End!OQ59)","v":53336.92200338142},{"$f":"SUM(Start:End!OR59)","v":48200.436139836842},{"$f":"SUM(Start:End!OS59)","v":53392.650506816804},{"$f":"SUM(Start:End!OT59)","v":51697.32369538505},{"$f":"SUM(Start:End!OU59)","v":53448.520563596234},{"$f":"SUM(Start:End!OV59)","v":51751.460116385038},{"$f":"SUM(Start:End!OW59)","v":53504.532533646117},{"$f":"SUM(Start:End!OX59)","v":53532.591848874923},{"$f":"SUM(Start:End!OY59)","v":51832.922688202256},{"$f":"SUM(Start:End!OZ59)","v":53588.817365697199},{"$f":"SUM(Start:End!PA59)","v":51887.403539850879},{"$f":"SUM(Start:End!PB59)","v":53645.185699619164},{"$f":"SUM(Start:End!PC59)","v":53673.423536438684},{"$f":"SUM(Start:End!PD59)","v":48504.758773740352},{"$f":"SUM(Start:End!PE59)","v":53730.006777192328},{"$f":"SUM(Start:End!PF59)","v":52024.211876379719},{"$f":"SUM(Start:End!PG59)","v":53786.733744637349},{"$f":"SUM(Start:End!PH59)","v":52079.178619392158},{"$f":"SUM(Start:End!PI59)","v":53843.604804232134},{"$f":"SUM(Start:End!PJ59)","v":53872.094483045737},{"$f":"SUM(Start:End!PK59)","v":52161.890634547075},{"$f":"SUM(Start:End!PL59)","v":53929.182368135182},{"$f":"SUM(Start:End!PM59)","v":52217.207096475584},{"$f":"SUM(Start:End!PN59)","v":53986.415263095332},{"$f":"SUM(Start:End!PO59)","v":54015.086204466716},{"$f":"SUM(Start:End!PP59)","v":50557.09717944749},{"$f":"SUM(Start:End!PQ59)","v":54072.53730588474},{"$f":"SUM(Start:End!PR59)","v":52356.113766256123},{"$f":"SUM(Start:End!PS59)","v":54130.134340745491},{"$f":"SUM(Start:End!PT59)","v":52411.923579813963},{"$f":"SUM(Start:End!PU59)","v":49029.043506010872},{"$f":"SUM(Start:End!PV59)","v":49051.598067987761},{"$f":"SUM(Start:End!PW59)","v":47491.143362903851},{"$f":"SUM(Start:End!PX59)","v":49096.793763978327},{"$f":"SUM(Start:End!PY59)","v":47534.937069577645},{"$f":"SUM(Start:End!PZ59)","v":49142.105135779871},{"$f":"SUM(Start:End!QA59)","v":49164.804292698202},{"$f":"SUM(Start:End!QB59)","v":44427.448691405465},{"$f":"SUM(Start:End!QC59)","v":40116.788480253992},{"$f":"SUM(Start:End!QD59)","v":38833.148519718379},{"$f":"SUM(Start:End!QE59)","v":40138.398465035752},{"$f":"SUM(Start:End!QF59)","v":38854.087239395754},{"$f":"SUM(Start:End!QG59)","v":40160.061867223594},{"$f":"SUM(Start:End!QH59)","v":40170.913641095103},{"$f":"SUM(Start:End!QI59)","v":31887.192405347654},{"$f":"SUM(Start:End!QJ59)","v":32960.977417072252},{"$f":"SUM(Start:End!QK59)","v":31908.260760300764},{"$f":"SUM(Start:End!QL59)","v":32982.774941172},{"$f":"SUM(Start:End!QM59)","v":32993.693900273531},{"$f":"SUM(Start:End!QN59)","v":29810.630248229008},{"$f":"SUM(Start:End!QO59)","v":33015.572295770769},{"$f":"SUM(Start:End!QP59)","v":31961.159773068866},{"$f":"SUM(Start:End!QQ59)","v":33037.504772154629},{"$f":"SUM(Start:End!QR59)","v":31982.410966879055},{"$f":"SUM(Start:End!QS59)","v":33059.491463106868},{"$f":"SUM(Start:End!QT59)","v":33070.505180912012},{"$f":"SUM(Start:End!QU59)","v":32014.386292877116},{"$f":"SUM(Start:End!QV59)","v":33092.573445093185},{"$f":"SUM(Start:End!QW59)","v":32035.769056545039},{"$f":"SUM(Start:End!QX59)","v":33114.696259494602},{"$f":"SUM(Start:End!QY59)","v":33125.778165152988},{"$f":"SUM(Start:End!QZ59)","v":29930.079524220284},{"$f":"SUM(Start:End!RA59)","v":33147.983057817473},{"$f":"SUM(Start:End!RB59)","v":32089.457495476541},{"$f":"SUM(Start:End!RC59)","v":33170.242838432161},{"$f":"SUM(Start:End!RD59)","v":32111.025826554884},{"$f":"SUM(Start:End!RE59)","v":33192.557642673775},{"$f":"SUM(Start:End!RF59)","v":33203.735721145342},{"$f":"SUM(Start:End!RG59)","v":32143.478328923637},{"$f":"SUM(Start:End!RH59)","v":22810.133315955078},{"$f":"SUM(Start:End!RI59)","v":22085.180193312011},{"$f":"SUM(Start:End!RJ59)","v":22832.586275052643},{"$f":"SUM(Start:End!RK59)","v":22843.833558963081},{"$f":"SUM(Start:End!RL59)","v":21380.572494305612},{"$f":"SUM(Start:End!RM59)","v":22866.369821199649},{"$f":"SUM(Start:End!RN59)","v":22139.669839225393},{"$f":"SUM(Start:End!RO59)","v":22888.961790494031},{"$f":"SUM(Start:End!RP59)","v":22161.560040296448},{"$f":"SUM(Start:End!RQ59)","v":22911.609604547699},{"$f":"SUM(Start:End!RR59)","v":22922.954496484021},{"$f":"SUM(Start:End!RS59)","v":22194.496840066928},{"$f":"SUM(Start:End!RT59)","v":22945.686336611667},{"$f":"SUM(Start:End!RU59)","v":22216.522567201431},{"$f":"SUM(Start:End!RV59)","v":22968.474367243267},{"$f":"SUM(Start:End!RW59)","v":22979.889497389802},{"$f":"SUM(Start:End!RX59)","v":20766.352398829313},{"$f":"SUM(Start:End!RY59)","v":23002.762074315506},{"$f":"SUM(Start:End!RZ59)","v":22271.825376723496},{"$f":"SUM(Start:End!SA59)","v":23025.691189630397},{"$f":"SUM(Start:End!SB59)","v":22294.042251139537},{"$f":"SUM(Start:End!SC59)","v":23048.676983090903},{"$f":"SUM(Start:End!SD59)","v":23060.191177894078},{"$f":"SUM(Start:End!SE59)","v":22327.470575611835},{"$f":"SUM(Start:End!SF59)","v":23083.262251372216},{"$f":"SUM(Start:End!SG59)","v":22349.824998583143},{"$f":"SUM(Start:End!SH59)","v":23106.390353900275},{"$f":"SUM(Start:End!SI59)","v":23117.975835097321},{"$f":"SUM(Start:End!SJ59)","v":20891.229598081642},{"$f":"SUM(Start:End!SK59)","v":23141.189745626521},{"$f":"SUM(Start:End!SL59)","v":22405.953106772642},{"$f":"SUM(Start:End!SM59)","v":23164.461038282465},{"$f":"SUM(Start:End!SN59)","v":22428.50152956766},{"$f":"SUM(Start:End!SO59)","v":23187.789854907198},{"$f":"SUM(Start:End!SP59)","v":23199.475879129343},{"$f":"SUM(Start:End!SQ59)","v":22462.42871389681},{"$f":"SUM(Start:End!SR59)","v":9496.0912484282926},{"$f":"SUM(Start:End!SS59)","v":9201.116737921102},{"$f":"SUM(Start:End!ST59)","v":9519.5644978369855},{"$f":"SUM(Start:End!SU59)","v":9531.32287227899},{"$f":"SUM(Start:End!SV59)","v":8619.570373290182},{"$f":"SUM(Start:End!SW59)","v":9554.8832102246488},{"$f":"SUM(Start:End!SX59)","v":9258.0824609315223},{"$f":"SUM(Start:End!SY59)","v":6215.7049662854288},{"$f":"SUM(Start:End!SZ59)","v":6022.628206393234},{"$f":"SUM(Start:End!TA59)","v":6231.0694767042396},{"$f":"SUM(Start:End!TB59)","v":6238.7659682924732},{"$f":"SUM(Start:End!TC59)","v":6044.9728707408258},{"$f":"SUM(Start:End!TD59)","v":6254.1874828656846},{"$f":"SUM(Start:End!TE59)","v":6059.9153509836478},{"$f":"SUM(Start:End!TF59)","v":6269.6471176557689},{"$f":"SUM(Start:End!TG59)","v":6277.3912595695492},{"$f":"SUM(Start:End!TH59)","v":5879.6517432211131},{"$f":"SUM(Start:End!TI59)","v":6292.9082514367237},{"$f":"SUM(Start:End!TJ59)","v":6097.4333468077848},{"$f":"SUM(Start:End!TK59)","v":6308.4635995297012},{"$f":"SUM(Start:End!TL59)","v":6112.5055033359959},{"$f":"SUM(Start:End!TM59)","v":6324.0573986606778},{"$f":"SUM(Start:End!TN59)","v":6331.8687470582945},{"$f":"SUM(Start:End!TO59)","v":6135.1836231060106},{"$f":"SUM(Start:End!TP59)","v":6347.520401031964},{"$f":"SUM(Start:End!TQ59)","v":6150.3490939914254},{"$f":"SUM(Start:End!TR59)","v":6363.2107441007329},{"$f":"SUM(Start:End!TS59)","v":6371.0704539224935},{"$f":"SUM(Start:End!TT59)","v":5761.6231101028743},{"$f":"SUM(Start:End!TU59)","v":6386.8190100234051},{"$f":"SUM(Start:End!TV59)","v":6188.426980935491},{"$f":"SUM(Start:End!TW59)","v":6402.6064947503728},{"$f":"SUM(Start:End!TX59)","v":6203.7240633003021},{"$f":"SUM(Start:End!TY59)","v":6418.4330043304981},{"$f":"SUM(Start:End!TZ59)","v":6426.360923576487},{"$f":"SUM(Start:End!UA59)","v":6226.7406147374932},{"$f":"SUM(Start:End!UB59)","v":6442.2461513826483},{"$f":"SUM(Start:End!UC59)","v":6242.1324040147038},{"$f":"SUM(Start:End!UD59)","v":6458.1706456516577},{"$f":"SUM(Start:End!UE59)","v":6466.1476480323026},{"$f":"SUM(Start:End!UF59)","v":0},{"$f":"SUM(Start:End!UG59)","v":0},{"$f":"SUM(Start:End!UH59)","v":0},{"$f":"SUM(Start:End!UI59)","v":0},{"$f":"SUM(Start:End!UJ59)","v":0},{"$f":"SUM(Start:End!UK59)","v":0},{"$f":"SUM(Start:End!UL59)","v":0},{"$f":"SUM(Start:End!UM59)","v":0},{"$f":"SUM(Start:End!UN59)","v":0},{"$f":"SUM(Start:End!UO59)","v":0},{"$f":"SUM(Start:End!UP59)","v":0},{"$f":"SUM(Start:End!UQ59)","v":0},{"$f":"SUM(Start:End!UR59)","v":0},{"$f":"SUM(Start:End!US59)","v":0},{"$f":"SUM(Start:End!UT59)","v":0},{"$f":"SUM(Start:End!UU59)","v":0},{"$f":"SUM(Start:End!UV59)","v":0},{"$f":"SUM(Start:End!UW59)","v":0},{"$f":"SUM(Start:End!UX59)","v":0},{"$f":"SUM(Start:End!UY59)","v":0},{"$f":"SUM(Start:End!UZ59)","v":0},{"$f":"SUM(Start:End!VA59)","v":0},{"$f":"SUM(Start:End!VB59)","v":0},{"$f":"SUM(Start:End!VC59)","v":0},{"$f":"SUM(Start:End!VD59)","v":0},{"$f":"SUM(Start:End!VE59)","v":0},{"$f":"SUM(Start:End!VF59)","v":0},{"$f":"SUM(Start:End!VG59)","v":0},{"$f":"SUM(Start:End!VH59)","v":0},{"$f":"SUM(Start:End!VI59)","v":0},{"$f":"SUM(Start:End!VJ59)","v":0},{"$f":"SUM(Start:End!VK59)","v":0},{"$f":"SUM(Start:End!VL59)","v":0},{"$f":"SUM(Start:End!VM59)","v":0},{"$f":"SUM(Start:End!VN59)","v":0},{"$f":"SUM(Start:End!VO59)","v":0},{"$f":"SUM(Start:End!VP59)","v":0},{"$f":"SUM(Start:End!VQ59)","v":0},{"$f":"SUM(Start:End!VR59)","v":0},{"$f":"SUM(Start:End!VS59)","v":0},{"$f":"SUM(Start:End!VT59)","v":0},{"$f":"SUM(Start:End!VU59)","v":0},{"$f":"SUM(Start:End!VV59)","v":0},{"$f":"SUM(Start:End!VW59)","v":0},{"$f":"SUM(Start:End!VX59)","v":0},{"$f":"SUM(Start:End!VY59)","v":0},{"$f":"SUM(Start:End!VZ59)","v":0},{"$f":"SUM(Start:End!WA59)","v":0},{"$f":"SUM(Start:End!WB59)","v":0},{"$f":"SUM(Start:End!WC59)","v":0},{"$f":"SUM(Start:End!WD59)","v":0},{"$f":"SUM(Start:End!WE59)","v":0},{"$f":"SUM(Start:End!WF59)","v":0},{"$f":"SUM(Start:End!WG59)","v":0},{"$f":"SUM(Start:End!WH59)","v":0},{"$f":"SUM(Start:End!WI59)","v":0},{"$f":"SUM(Start:End!WJ59)","v":0},{"$f":"SUM(Start:End!WK59)","v":0},{"$f":"SUM(Start:End!WL59)","v":0},{"$f":"SUM(Start:End!WM59)","v":0},{"$f":"SUM(Start:End!WN59)","v":0},{"$f":"SUM(Start:End!WO59)","v":0},{"$f":"SUM(Start:End!WP59)","v":0},{"$f":"SUM(Start:End!WQ59)","v":0},{"$f":"SUM(Start:End!WR59)","v":0},{"$f":"SUM(Start:End!WS59)","v":0},{"$f":"SUM(Start:End!WT59)","v":0},{"$f":"SUM(Start:End!WU59)","v":0},{"$f":"SUM(Start:End!WV59)","v":0},{"$f":"SUM(Start:End!WW59)","v":0},{"$f":"SUM(Start:End!WX59)","v":0},{"$f":"SUM(Start:End!WY59)","v":0},{"$f":"SUM(Start:End!WZ59)","v":0},{"$f":"SUM(Start:End!XA59)","v":0},{"$f":"SUM(Start:End!XB59)","v":0},{"$f":"SUM(Start:End!XC59)","v":0},{"$f":"SUM(Start:End!XD59)","v":0},{"$f":"SUM(Start:End!XE59)","v":0},{"$f":"SUM(Start:End!XF59)","v":0},{"$f":"SUM(Start:End!XG59)","v":0},{"$f":"SUM(Start:End!XH59)","v":0},{"$f":"SUM(Start:End!XI59)","v":0},{"$f":"SUM(Start:End!XJ59)","v":0},{"$f":"SUM(Start:End!XK59)","v":0},{"$f":"SUM(Start:End!XL59)","v":0},{"$f":"SUM(Start:End!XM59)","v":0},{"$f":"SUM(Start:End!XN59)","v":0},{"$f":"SUM(Start:End!XO59)","v":0},{"$f":"SUM(Start:End!XP59)","v":0},{"$f":"SUM(Start:End!XQ59)","v":0},{"$f":"SUM(Start:End!XR59)","v":0},{"$f":"SUM(Start:End!XS59)","v":0},{"$f":"SUM(Start:End!XT59)","v":0},{"$f":"SUM(Start:End!XU59)","v":0},{"$f":"SUM(Start:End!XV59)","v":0},{"$f":"SUM(Start:End!XW59)","v":0},{"$f":"SUM(Start:End!XX59)","v":0},{"$f":"SUM(Start:End!XY59)","v":0},{"$f":"SUM(Start:End!XZ59)","v":0},{"$f":"SUM(Start:End!YA59)","v":0},{"$f":"SUM(Start:End!YB59)","v":0},{"$f":"SUM(Start:End!YC59)","v":0},{"$f":"SUM(Start:End!YD59)","v":0},{"$f":"SUM(Start:End!YE59)","v":0},{"$f":"SUM(Start:End!YF59)","v":0},{"$f":"SUM(Start:End!YG59)","v":0},{"$f":"SUM(Start:End!YH59)","v":0},{"$f":"SUM(Start:End!YI59)","v":0},{"$f":"SUM(Start:End!YJ59)","v":0},{"$f":"SUM(Start:End!YK59)","v":0},{"$f":"SUM(Start:End!YL59)","v":0},{"$f":"SUM(Start:End!YM59)","v":0},{"$f":"SUM(Start:End!YN59)","v":0},{"$f":"SUM(Start:End!YO59)","v":0},{"$f":"SUM(Start:End!YP59)","v":0},{"$f":"SUM(Start:End!YQ59)","v":0},{"$f":"SUM(Start:End!YR59)","v":0},{"$f":"SUM(Start:End!YS59)","v":0},{"$f":"SUM(Start:End!YT59)","v":0},{"$f":"SUM(Start:End!YU59)","v":0},{"$f":"SUM(Start:End!YV59)","v":0},{"$f":"SUM(Start:End!YW59)","v":0},{"$f":"SUM(Start:End!YX59)","v":0},{"$f":"SUM(Start:End!YY59)","v":0},{"$f":"SUM(Start:End!YZ59)","v":0},{"$f":"SUM(Start:End!ZA59)","v":0},{"$f":"SUM(Start:End!ZB59)","v":0},{"$f":"SUM(Start:End!ZC59)","v":0},{"$f":"SUM(Start:End!ZD59)","v":0},{"$f":"SUM(Start:End!ZE59)","v":0},{"$f":"SUM(Start:End!ZF59)","v":0},{"$f":"SUM(Start:End!ZG59)","v":0},{"$f":"SUM(Start:End!ZH59)","v":0},{"$f":"SUM(Start:End!ZI59)","v":0},{"$f":"SUM(Start:End!ZJ59)","v":0},{"$f":"SUM(Start:End!ZK59)","v":0},{"$f":"SUM(Start:End!ZL59)","v":0},{"$f":"SUM(Start:End!ZM59)","v":0},{"$f":"SUM(Start:End!ZN59)","v":0},{"$f":"SUM(Start:End!ZO59)","v":0},{"$f":"SUM(Start:End!ZP59)","v":0},{"$f":"SUM(Start:End!ZQ59)","v":0},{"$f":"SUM(Start:End!ZR59)","v":0},{"$f":"SUM(Start:End!ZS59)","v":0},{"$f":"SUM(Start:End!ZT59)","v":0},{"$f":"SUM(Start:End!ZU59)","v":0},{"$f":"SUM(Start:End!ZV59)","v":0},{"$f":"SUM(Start:End!ZW59)","v":0},{"$f":"SUM(Start:End!ZX59)","v":0},{"$f":"SUM(Start:End!ZY59)","v":0},{"$f":"SUM(Start:End!ZZ59)","v":0},{"$f":"SUM(Start:End!AAA59)","v":0},{"$f":"SUM(Start:End!AAB59)","v":0},{"$f":"SUM(Start:End!AAC59)","v":0},{"$f":"SUM(Start:End!AAD59)","v":0},{"$f":"SUM(Start:End!AAE59)","v":0},{"$f":"SUM(Start:End!AAF59)","v":0},{"$f":"SUM(Start:End!AAG59)","v":0},{"$f":"SUM(Start:End!AAH59)","v":0},{"$f":"SUM(Start:End!AAI59)","v":0},{"$f":"SUM(Start:End!AAJ59)","v":0},{"$f":"SUM(Start:End!AAK59)","v":0},{"$f":"SUM(Start:End!AAL59)","v":0},{"$f":"SUM(Start:End!AAM59)","v":0},{"$f":"SUM(Start:End!AAN59)","v":0},{"$f":"SUM(Start:End!AAO59)","v":0},{"$f":"SUM(Start:End!AAP59)","v":0},{"$f":"SUM(Start:End!AAQ59)","v":0},{"$f":"SUM(Start:End!AAR59)","v":0},{"$f":"SUM(Start:End!AAS59)","v":0},{"$f":"SUM(Start:End!AAT59)","v":0},{"$f":"SUM(Start:End!AAU59)","v":0},{"$f":"SUM(Start:End!AAV59)","v":0},{"$f":"SUM(Start:End!AAW59)","v":0},{"$f":"SUM(Start:End!AAX59)","v":0},{"$f":"SUM(Start:End!AAY59)","v":0},{"$f":"SUM(Start:End!AAZ59)","v":0},{"$f":"SUM(Start:End!ABA59)","v":0},{"$f":"SUM(Start:End!ABB59)","v":0},{"$f":"SUM(Start:End!ABC59)","v":0},{"$f":"SUM(Start:End!ABD59)","v":0},{"$f":"SUM(Start:End!ABE59)","v":0},{"$f":"SUM(Start:End!ABF59)","v":0},{"$f":"SUM(Start:End!ABG59)","v":0},{"$f":"SUM(Start:End!ABH59)","v":0},{"$f":"SUM(Start:End!ABI59)","v":0},{"$f":"SUM(Start:End!ABJ59)","v":0},{"$f":"SUM(Start:End!ABK59)","v":0},{"$f":"SUM(Start:End!ABL59)","v":0},{"$f":"SUM(Start:End!ABM59)","v":0},{"$f":"SUM(Start:End!ABN59)","v":0},{"$f":"SUM(Start:End!ABO59)","v":0},{"$f":"SUM(Start:End!ABP59)","v":0},{"$f":"SUM(Start:End!ABQ59)","v":0},{"$f":"SUM(Start:End!ABR59)","v":0},{"$f":"SUM(Start:End!ABS59)","v":0},{"$f":"SUM(Start:End!ABT59)","v":0},{"$f":"SUM(Start:End!ABU59)","v":0},{"$f":"SUM(Start:End!ABV59)","v":0},{"$f":"SUM(Start:End!ABW59)","v":0},{"$f":"SUM(Start:End!ABX59)","v":0},{"$f":"SUM(Start:End!ABY59)","v":0},{"$f":"SUM(Start:End!ABZ59)","v":0}]
[null,null,null,"Operating Expenses",{"$f":"ROW('Template Model'!D68)","v":68},{"$f":"SUM(Start:End!F68)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K68)","v":0},{"$f":"SUM(Start:End!L68)","v":0},{"$f":"SUM(Start:End!M68)","v":0},{"$f":"SUM(Start:End!N68)","v":0},{"$f":"SUM(Start:End!O68)","v":0},{"$f":"SUM(Start:End!P68)","v":0},{"$f":"SUM(Start:End!Q68)","v":601.47976186338224},{"$f":"SUM(Start:End!R68)","v":602.96317321871823},{"$f":"SUM(Start:End!S68)","v":604.45024306663981},{"$f":"SUM(Start:End!T68)","v":605.94098042997666},{"$f":"SUM(Start:End!U68)","v":607.43539435381115},{"$f":"SUM(Start:End!V68)","v":608.93349390553328},{"$f":"SUM(Start:End!W68)","v":610.28692610953601},{"$f":"SUM(Start:End!X68)","v":611.64336648889628},{"$f":"SUM(Start:End!Y68)","v":613.00282172966695},{"$f":"SUM(Start:End!Z68)","v":614.36529853276113},{"$f":"SUM(Start:End!AA68)","v":615.73080361398581},{"$f":"SUM(Start:End!AB68)","v":617.09934370407461},{"$f":"SUM(Start:End!AC68)","v":618.4709255487212},{"$f":"SUM(Start:End!AD68)","v":619.84555590861203},{"$f":"SUM(Start:End!AE68)","v":621.22324155946046},{"$f":"SUM(Start:End!AF68)","v":622.6039892920395},{"$f":"SUM(Start:End!AG68)","v":623.98780591221566},{"$f":"SUM(Start:End!AH68)","v":625.37469824098218},{"$f":"SUM(Start:End!AI68)","v":626.66286772666092},{"$f":"SUM(Start:End!AJ68)","v":627.95369063056796},{"$f":"SUM(Start:End!AK68)","v":629.24717241831047},{"$f":"SUM(Start:End!AL68)","v":630.54331856675367},{"$f":"SUM(Start:End!AM68)","v":631.84213456404439},{"$f":"SUM(Start:End!AN68)","v":1702.4409803334247},{"$f":"SUM(Start:End!AO68)","v":1706.3823282809126},{"$f":"SUM(Start:End!AP68)","v":1710.3328665964286},{"$f":"SUM(Start:End!AQ68)","v":1714.2926168540646},{"$f":"SUM(Start:End!AR68)","v":1718.2616006788699},{"$f":"SUM(Start:End!AS68)","v":1922.5701560073587},{"$f":"SUM(Start:End!AT68)","v":1926.8885338506368},{"$f":"SUM(Start:End!AU68)","v":1931.2689554572976},{"$f":"SUM(Start:End!AV68)","v":1935.6594642826458},{"$f":"SUM(Start:End!AW68)","v":1940.0600838033718},{"$f":"SUM(Start:End!AX68)","v":1944.470837551283},{"$f":"SUM(Start:End!AY68)","v":1948.8917491134368},{"$f":"SUM(Start:End!AZ68)","v":1953.3228421322685},{"$f":"SUM(Start:End!BA68)","v":1957.7641403057237},{"$f":"SUM(Start:End!BB68)","v":1962.2156673873897},{"$f":"SUM(Start:End!BC68)","v":1966.6774471866261},{"$f":"SUM(Start:End!BD68)","v":1971.1495035686971},{"$f":"SUM(Start:End!BE68)","v":1975.6318604549051},{"$f":"SUM(Start:End!BF68)","v":1980.1245418227204},{"$f":"SUM(Start:End!BG68)","v":1984.3055167651166},{"$f":"SUM(Start:End!BH68)","v":1988.4956428071987},{"$f":"SUM(Start:End!BI68)","v":2827.4045916866312},{"$f":"SUM(Start:End!BJ68)","v":2832.9916727863115},{"$f":"SUM(Start:End!BK68)","v":2838.590243942167},{"$f":"SUM(Start:End!BL68)","v":2844.2003297109868},{"$f":"SUM(Start:End!BM68)","v":2849.8219547038807},{"$f":"SUM(Start:End!BN68)","v":2855.4551435864},{"$f":"SUM(Start:End!BO68)","v":2861.0999210786654},{"$f":"SUM(Start:End!BP68)","v":2866.7563119554857},{"$f":"SUM(Start:End!BQ68)","v":2872.4243410464883},{"$f":"SUM(Start:End!BR68)","v":2878.104033236239},{"$f":"SUM(Start:End!BS68)","v":2883.7954134643705},{"$f":"SUM(Start:End!BT68)","v":2889.4985067257066},{"$f":"SUM(Start:End!BU68)","v":2895.2133380703863},{"$f":"SUM(Start:End!BV68)","v":2900.9399326039934},{"$f":"SUM(Start:End!BW68)","v":2906.6783154876789},{"$f":"SUM(Start:End!BX68)","v":2912.4285119382903},{"$f":"SUM(Start:End!BY68)","v":2918.1905472284975},{"$f":"SUM(Start:End!BZ68)","v":2923.9644466869195},{"$f":"SUM(Start:End!CA68)","v":3029.9153938284444},{"$f":"SUM(Start:End!CB68)","v":4907.1488989774944},{"$f":"SUM(Start:End!CC68)","v":4917.7393051484742},{"$f":"SUM(Start:End!CD68)","v":4928.3533330149639},{"$f":"SUM(Start:End!CE68)","v":4938.991036710263},{"$f":"SUM(Start:End!CF68)","v":4949.6524704943768},{"$f":"SUM(Start:End!CG68)","v":4960.3376887543009},{"$f":"SUM(Start:End!CH68)","v":4971.0467460043319},{"$f":"SUM(Start:End!CI68)","v":4981.7796968863704},{"$f":"SUM(Start:End!CJ68)","v":4992.53659617022},{"$f":"SUM(Start:End!CK68)","v":5003.3174987538923},{"$f":"SUM(Start:End!CL68)","v":5014.1224596639149},{"$f":"SUM(Start:End!CM68)","v":5024.9515340556354},{"$f":"SUM(Start:End!CN68)","v":5035.8047772135269},{"$f":"SUM(Start:End!CO68)","v":5046.6822445514963},{"$f":"SUM(Start:End!CP68)","v":5057.5839916131881},{"$f":"SUM(Start:End!CQ68)","v":5068.5100740723028},{"$f":"SUM(Start:End!CR68)","v":5079.4605477328914},{"$f":"SUM(Start:End!CS68)","v":5090.4354685296812},{"$f":"SUM(Start:End!CT68)","v":5101.434892528373},{"$f":"SUM(Start:End!CU68)","v":5379.5659642731416},{"$f":"SUM(Start:End!CV68)","v":5391.0557124709521},{"$f":"SUM(Start:End!CW68)","v":5402.5708614503337},{"$f":"SUM(Start:End!CX68)","v":5414.11146900736},{"$f":"SUM(Start:End!CY68)","v":5425.6775930726399},{"$f":"SUM(Start:End!CZ68)","v":5437.2692917116328},{"$f":"SUM(Start:End!DA68)","v":5448.8866231249649},{"$f":"SUM(Start:End!DB68)","v":5460.5296456487549},{"$f":"SUM(Start:End!DC68)","v":5472.1984177549339},{"$f":"SUM(Start:End!DD68)","v":5483.8929980515622},{"$f":"SUM(Start:End!DE68)","v":5495.6134452831566},{"$f":"SUM(Start:End!DF68)","v":5507.3598183310123},{"$f":"SUM(Start:End!DG68)","v":5519.1321762135258},{"$f":"SUM(Start:End!DH68)","v":5530.9305780865207},{"$f":"SUM(Start:End!DI68)","v":6277.2995761983138},{"$f":"SUM(Start:End!DJ68)","v":6290.3634040210682},{"$f":"SUM(Start:End!DK68)","v":7655.6850925194767},{"$f":"SUM(Start:End!DL68)","v":7671.0387523769787},{"$f":"SUM(Start:End!DM68)","v":7686.4244528378749},{"$f":"SUM(Start:End!DN68)","v":7701.8422633013815},{"$f":"SUM(Start:End!DO68)","v":7717.2922533219789},{"$f":"SUM(Start:End!DP68)","v":7732.7744926097703},{"$f":"SUM(Start:End!DQ68)","v":7748.2890510308389},{"$f":"SUM(Start:End!DR68)","v":7763.8359986076121},{"$f":"SUM(Start:End!DS68)","v":7779.4154055192066},{"$f":"SUM(Start:End!DT68)","v":7795.0273421018028},{"$f":"SUM(Start:End!DU68)","v":7810.6718788490025},{"$f":"SUM(Start:End!DV68)","v":7826.3490864121823},{"$f":"SUM(Start:End!DW68)","v":7842.0590356008679},{"$f":"SUM(Start:End!DX68)","v":7857.8017973830865},{"$f":"SUM(Start:End!DY68)","v":7873.5774428857403},{"$f":"SUM(Start:End!DZ68)","v":7889.3860433949649},{"$f":"SUM(Start:End!EA68)","v":7905.2276703565021},{"$f":"SUM(Start:End!EB68)","v":8421.9281860270185},{"$f":"SUM(Start:End!EC68)","v":8438.6632353819987},{"$f":"SUM(Start:End!ED68)","v":8455.4328926007183},{"$f":"SUM(Start:End!EE68)","v":8472.2372320272516},{"$f":"SUM(Start:End!EF68)","v":8489.0763281708441},{"$f":"SUM(Start:End!EG68)","v":8505.9502557062806},{"$f":"SUM(Start:End!EH68)","v":8522.8590894742883},{"$f":"SUM(Start:End!EI68)","v":8539.8029044818868},{"$f":"SUM(Start:End!EJ68)","v":8556.781775902793},{"$f":"SUM(Start:End!EK68)","v":8573.7957790777837},{"$f":"SUM(Start:End!EL68)","v":8590.8449895150861},{"$f":"SUM(Start:End!EM68)","v":8607.9294828907568},{"$f":"SUM(Start:End!EN68)","v":8625.049335049076},{"$f":"SUM(Start:End!EO68)","v":8642.2046220029097},{"$f":"SUM(Start:End!EP68)","v":8659.3954199341169},{"$f":"SUM(Start:End!EQ68)","v":8676.6218051939322},{"$f":"SUM(Start:End!ER68)","v":8693.883854303338},{"$f":"SUM(Start:End!ES68)","v":8711.1816439534668},{"$f":"SUM(Start:End!ET68)","v":8728.515251005987},{"$f":"SUM(Start:End!EU68)","v":8745.8847524934972},{"$f":"SUM(Start:End!EV68)","v":11017.006283549214},{"$f":"SUM(Start:End!EW68)","v":13041.473163595079},{"$f":"SUM(Start:End!EX68)","v":13065.987773152925},{"$f":"SUM(Start:End!EY68)","v":13090.550209106175},{"$f":"SUM(Start:End!EZ68)","v":13115.160568542793},{"$f":"SUM(Start:End!FA68)","v":13139.818948755727},{"$f":"SUM(Start:End!FB68)","v":13164.525447243355},{"$f":"SUM(Start:End!FC68)","v":13189.280161709941},{"$f":"SUM(Start:End!FD68)","v":13214.083190066083},{"$f":"SUM(Start:End!FE68)","v":13238.934630429172},{"$f":"SUM(Start:End!FF68)","v":13263.834581123821},{"$f":"SUM(Start:End!FG68)","v":13288.783140682348},{"$f":"SUM(Start:End!FH68)","v":13313.780407845217},{"$f":"SUM(Start:End!FI68)","v":13338.826481561493},{"$f":"SUM(Start:End!FJ68)","v":13363.921460989293},{"$f":"SUM(Start:End!FK68)","v":13389.065445496273},{"$f":"SUM(Start:End!FL68)","v":13414.258534660028},{"$f":"SUM(Start:End!FM68)","v":13439.50082826863},{"$f":"SUM(Start:End!FN68)","v":13464.792426321021},{"$f":"SUM(Start:End!FO68)","v":13490.133429027515},{"$f":"SUM(Start:End!FP68)","v":13515.523936810243},{"$f":"SUM(Start:End!FQ68)","v":13540.964050303619},{"$f":"SUM(Start:End!FR68)","v":13566.453870354815},{"$f":"SUM(Start:End!FS68)","v":13591.993498024214},{"$f":"SUM(Start:End!FT68)","v":13617.583034585892},{"$f":"SUM(Start:End!FU68)","v":13643.222581528073},{"$f":"SUM(Start:End!FV68)","v":13668.912240553593},{"$f":"SUM(Start:End!FW68)","v":13694.652113580403},{"$f":"SUM(Start:End!FX68)","v":13720.442302742002},{"$f":"SUM(Start:End!FY68)","v":13746.282910387928},{"$f":"SUM(Start:End!FZ68)","v":13772.174039084231},{"$f":"SUM(Start:End!GA68)","v":13798.115791613945},{"$f":"SUM(Start:End!GB68)","v":13824.108270977569},{"$f":"SUM(Start:End!GC68)","v":13850.151580393533},{"$f":"SUM(Start:End!GD68)","v":13876.245823298681},{"$f":"SUM(Start:End!GE68)","v":13902.391103348764},{"$f":"SUM(Start:End!GF68)","v":13928.587524418892},{"$f":"SUM(Start:End!GG68)","v":13954.835190604039},{"$f":"SUM(Start:End!GH68)","v":13981.134206219514},{"$f":"SUM(Start:End!GI68)","v":14007.484675801446},{"$f":"SUM(Start:End!GJ68)","v":14033.886704107277},{"$f":"SUM(Start:End!GK68)","v":14060.340396116228},{"$f":"SUM(Start:End!GL68)","v":14086.845857029806},{"$f":"SUM(Start:End!GM68)","v":14113.403192272282},{"$f":"SUM(Start:End!GN68)","v":14140.012507491178},{"$f":"SUM(Start:End!GO68)","v":14166.673908557763},{"$f":"SUM(Start:End!GP68)","v":14193.387501567533},{"$f":"SUM(Start:End!GQ68)","v":14220.153392840728},{"$f":"SUM(Start:End!GR68)","v":14246.971688922793},{"$f":"SUM(Start:End!GS68)","v":14273.842496584892},{"$f":"SUM(Start:End!GT68)","v":14300.765922824397},{"$f":"SUM(Start:End!GU68)","v":14327.742074865397},{"$f":"SUM(Start:End!GV68)","v":14354.771060159172},{"$f":"SUM(Start:End!GW68)","v":14381.852986384711},{"$f":"SUM(Start:End!GX68)","v":14408.987961449211},{"$f":"SUM(Start:End!GY68)","v":14436.176093488568},{"$f":"SUM(Start:End!GZ68)","v":14463.417490867881},{"$f":"SUM(Start:End!HA68)","v":14490.712262181964},{"$f":"SUM(Start:End!HB68)","v":14518.06051625585},{"$f":"SUM(Start:End!HC68)","v":14545.462362145279},{"$f":"SUM(Start:End!HD68)","v":14572.917909137237},{"$f":"SUM(Start:End!HE68)","v":14600.427266750425},{"$f":"SUM(Start:End!HF68)","v":14627.990544735796},{"$f":"SUM(Start:End!HG68)","v":14655.607853077061},{"$f":"SUM(Start:End!HH68)","v":14683.279301991197},{"$f":"SUM(Start:End!HI68)","v":14711.005001928952},{"$f":"SUM(Start:End!HJ68)","v":14738.785063575371},{"$f":"SUM(Start:End!HK68)","v":14766.619597850302},{"$f":"SUM(Start:End!HL68)","v":14794.508715908923},{"$f":"SUM(Start:End!HM68)","v":14822.452529142243},{"$f":"SUM(Start:End!HN68)","v":14850.451149177637},{"$f":"SUM(Start:End!HO68)","v":14878.504687879356},{"$f":"SUM(Start:End!HP68)","v":14906.613257349047},{"$f":"SUM(Start:End!HQ68)","v":14934.776969926277},{"$f":"SUM(Start:End!HR68)","v":14962.995938189066},{"$f":"SUM(Start:End!HS68)","v":14991.27027495439},{"$f":"SUM(Start:End!HT68)","v":15019.600093278725},{"$f":"SUM(Start:End!HU68)","v":15047.98550645857},{"$f":"SUM(Start:End!HV68)","v":15076.426628030966},{"$f":"SUM(Start:End!HW68)","v":15104.92357177403},{"$f":"SUM(Start:End!HX68)","v":15133.476451707496},{"$f":"SUM(Start:End!HY68)","v":15162.085382093224},{"$f":"SUM(Start:End!HZ68)","v":15190.750477435762},{"$f":"SUM(Start:End!IA68)","v":15219.471852482848},{"$f":"SUM(Start:End!IB68)","v":15248.249622225963},{"$f":"SUM(Start:End!IC68)","v":15277.083901900878},{"$f":"SUM(Start:End!ID68)","v":15305.974806988161},{"$f":"SUM(Start:End!IE68)","v":15334.92245321374},{"$f":"SUM(Start:End!IF68)","v":15363.92695654944},{"$f":"SUM(Start:End!IG68)","v":15392.98843321351},{"$f":"SUM(Start:End!IH68)","v":15422.106999671196},{"$f":"SUM(Start:End!II68)","v":15451.282772635235},{"$f":"SUM(Start:End!IJ68)","v":15480.515869066452},{"$f":"SUM(Start:End!IK68)","v":15509.806406174273},{"$f":"SUM(Start:End!IL68)","v":15539.154501417292},{"$f":"SUM(Start:End!IM68)","v":15568.56027250379},{"$f":"SUM(Start:End!IN68)","v":15598.023837392324},{"$f":"SUM(Start:End!IO68)","v":15627.545314292252},{"$f":"SUM(Start:End!IP68)","v":15657.124821664294},{"$f":"SUM(Start:End!IQ68)","v":15686.762478221088},{"$f":"SUM(Start:End!IR68)","v":15716.458402927721},{"$f":"SUM(Start:End!IS68)","v":15746.21271500233},{"$f":"SUM(Start:End!IT68)","v":15776.025533916618},{"$f":"SUM(Start:End!IU68)","v":15805.896979396437},{"$f":"SUM(Start:End!IV68)","v":15835.827171422334},{"$f":"SUM(Start:End!IW68)","v":15865.816230230119},{"$f":"SUM(Start:End!IX68)","v":15895.864276311429},{"$f":"SUM(Start:End!IY68)","v":15925.971430414284},{"$f":"SUM(Start:End!IZ68)","v":15956.137813543661},{"$f":"SUM(Start:End!JA68)","v":15986.363546962053},{"$f":"SUM(Start:End!JB68)","v":16016.648752190044},{"$f":"SUM(Start:End!JC68)","v":16046.993551006866},{"$f":"SUM(Start:End!JD68)","v":16077.398065450981},{"$f":"SUM(Start:End!JE68)","v":16107.862417820657},{"$f":"SUM(Start:End!JF68)","v":16138.386730674509},{"$f":"SUM(Start:End!JG68)","v":16168.971126832117},{"$f":"SUM(Start:End!JH68)","v":16199.615729374567},{"$f":"SUM(Start:End!JI68)","v":16230.32066164505},{"$f":"SUM(Start:End!JJ68)","v":16261.086047249424},{"$f":"SUM(Start:End!JK68)","v":16291.912010056803},{"$f":"SUM(Start:End!JL68)","v":16322.798674200132},{"$f":"SUM(Start:End!JM68)","v":16353.746164076771},{"$f":"SUM(Start:End!JN68)","v":16384.75460434908},{"$f":"SUM(Start:End!JO68)","v":16415.824119945006},{"$f":"SUM(Start:End!JP68)","v":16446.954836058652},{"$f":"SUM(Start:End!JQ68)","v":16478.146878150896},{"$f":"SUM(Start:End!JR68)","v":16509.400371949945},{"$f":"SUM(Start:End!JS68)","v":16540.715443451936},{"$f":"SUM(Start:End!JT68)","v":16572.09221892156},{"$f":"SUM(Start:End!JU68)","v":16603.53082489259},{"$f":"SUM(Start:End!JV68)","v":16635.031388168532},{"$f":"SUM(Start:End!JW68)","v":16666.5940358232},{"$f":"SUM(Start:End!JX68)","v":16698.218895201298},{"$f":"SUM(Start:End!JY68)","v":16432.225782136407},{"$f":"SUM(Start:End!JZ68)","v":16463.483804845226},{"$f":"SUM(Start:End!KA68)","v":16494.803610954252},{"$f":"SUM(Start:End!KB68)","v":16526.185327556734},{"$f":"SUM(Start:End!KC68)","v":16557.629082017622},{"$f":"SUM(Start:End!KD68)","v":16589.135001974151},{"$f":"SUM(Start:End!KE68)","v":16620.703215336463},{"$f":"SUM(Start:End!KF68)","v":16652.333850288196},{"$f":"SUM(Start:End!KG68)","v":16684.027035287079},{"$f":"SUM(Start:End!KH68)","v":16715.78289906558},{"$f":"SUM(Start:End!KI68)","v":16604.541059394127},{"$f":"SUM(Start:End!KJ68)","v":16636.186391965679},{"$f":"SUM(Start:End!KK68)","v":16667.894400939425},{"$f":"SUM(Start:End!KL68)","v":16699.665215508256},{"$f":"SUM(Start:End!KM68)","v":16731.498965141764},{"$f":"SUM(Start:End!KN68)","v":16763.395779586866},{"$f":"SUM(Start:End!KO68)","v":16795.355788868404},{"$f":"SUM(Start:End!KP68)","v":16827.379123289753},{"$f":"SUM(Start:End!KQ68)","v":16859.465913433465},{"$f":"SUM(Start:End!KR68)","v":16891.616290161863},{"$f":"SUM(Start:End!KS68)","v":16923.830384617675},{"$f":"SUM(Start:End!KT68)","v":16956.108328224655},{"$f":"SUM(Start:End!KU68)","v":16988.450252688192},{"$f":"SUM(Start:End!KV68)","v":17020.856289995954},{"$f":"SUM(Start:End!KW68)","v":17053.326572418504},{"$f":"SUM(Start:End!KX68)","v":17085.86123250992},{"$f":"SUM(Start:End!KY68)","v":17118.460403108445},{"$f":"SUM(Start:End!KZ68)","v":17151.124217337092},{"$f":"SUM(Start:End!LA68)","v":17183.852808604297},{"$f":"SUM(Start:End!LB68)","v":17216.646310604538},{"$f":"SUM(Start:End!LC68)","v":17249.504857318967},{"$f":"SUM(Start:End!LD68)","v":17282.42858301607},{"$f":"SUM(Start:End!LE68)","v":16286.877998977339},{"$f":"SUM(Start:End!LF68)","v":16318.233769787586},{"$f":"SUM(Start:End!LG68)","v":16349.652318547298},{"$f":"SUM(Start:End!LH68)","v":16381.133776046983},{"$f":"SUM(Start:End!LI68)","v":16412.678273360016},{"$f":"SUM(Start:End!LJ68)","v":16444.285941843267},{"$f":"SUM(Start:End!LK68)","v":16475.956913137743},{"$f":"SUM(Start:End!LL68)","v":16507.691319169215},{"$f":"SUM(Start:End!LM68)","v":16539.489292148854},{"$f":"SUM(Start:End!LN68)","v":16571.35096457387},{"$f":"SUM(Start:End!LO68)","v":16603.276469228163},{"$f":"SUM(Start:End!LP68)","v":16635.265939182951},{"$f":"SUM(Start:End!LQ68)","v":16667.319507797401},{"$f":"SUM(Start:End!LR68)","v":16699.437308719302},{"$f":"SUM(Start:End!LS68)","v":16731.619475885695},{"$f":"SUM(Start:End!LT68)","v":16763.866143523512},{"$f":"SUM(Start:End!LU68)","v":16796.177446150235},{"$f":"SUM(Start:End!LV68)","v":16828.553518574547},{"$f":"SUM(Start:End!LW68)","v":16860.994495896972},{"$f":"SUM(Start:End!LX68)","v":16893.500513510535},{"$f":"SUM(Start:End!LY68)","v":16926.071707101426},{"$f":"SUM(Start:End!LZ68)","v":16958.708212649639},{"$f":"SUM(Start:End!MA68)","v":16991.410166429629},{"$f":"SUM(Start:End!MB68)","v":17024.177705010985},{"$f":"SUM(Start:End!MC68)","v":17057.010965259076},{"$f":"SUM(Start:End!MD68)","v":17089.91008433573},{"$f":"SUM(Start:End!ME68)","v":17122.875199699884},{"$f":"SUM(Start:End!MF68)","v":17155.906449108239},{"$f":"SUM(Start:End!MG68)","v":17189.003970615951},{"$f":"SUM(Start:End!MH68)","v":17222.167902577283},{"$f":"SUM(Start:End!MI68)","v":17255.398383646279},{"$f":"SUM(Start:End!MJ68)","v":17288.695552777426},{"$f":"SUM(Start:End!MK68)","v":17322.059549226346},{"$f":"SUM(Start:End!ML68)","v":17355.490512550452},{"$f":"SUM(Start:End!MM68)","v":17388.988582609622},{"$f":"SUM(Start:End!MN68)","v":17422.553899566905},{"$f":"SUM(Start:End!MO68)","v":17456.186603889157},{"$f":"SUM(Start:End!MP68)","v":17489.886836347752},{"$f":"SUM(Start:End!MQ68)","v":17523.654738019246},{"$f":"SUM(Start:End!MR68)","v":17557.490450286085},{"$f":"SUM(Start:End!MS68)","v":17591.394114837258},{"$f":"SUM(Start:End!MT68)","v":17625.365873669009},{"$f":"SUM(Start:End!MU68)","v":17659.405869085509},{"$f":"SUM(Start:End!MV68)","v":17693.514243699552},{"$f":"SUM(Start:End!MW68)","v":17727.691140433246},{"$f":"SUM(Start:End!MX68)","v":17761.936702518709},{"$f":"SUM(Start:End!MY68)","v":17796.251073498766},{"$f":"SUM(Start:End!MZ68)","v":17830.634397227623},{"$f":"SUM(Start:End!NA68)","v":17865.08681787159},{"$f":"SUM(Start:End!NB68)","v":17899.60847990977},{"$f":"SUM(Start:End!NC68)","v":17934.199528134759},{"$f":"SUM(Start:End!ND68)","v":17968.860107653363},{"$f":"SUM(Start:End!NE68)","v":18003.59036388727},{"$f":"SUM(Start:End!NF68)","v":18038.390442573778},{"$f":"SUM(Start:End!NG68)","v":18073.260489766515},{"$f":"SUM(Start:End!NH68)","v":18108.200651836116},{"$f":"SUM(Start:End!NI68)","v":18143.211075470957},{"$f":"SUM(Start:End!NJ68)","v":18178.291907677856},{"$f":"SUM(Start:End!NK68)","v":18213.443295782799},{"$f":"SUM(Start:End!NL68)","v":18248.665387431633},{"$f":"SUM(Start:End!NM68)","v":18283.958330590805},{"$f":"SUM(Start:End!NN68)","v":18319.322273548081},{"$f":"SUM(Start:End!NO68)","v":18354.757364913239},{"$f":"SUM(Start:End!NP68)","v":18390.26375361883},{"$f":"SUM(Start:End!NQ68)","v":18425.841588920874},{"$f":"SUM(Start:End!NR68)","v":18461.491020399582},{"$f":"SUM(Start:End!NS68)","v":18497.212197960122},{"$f":"SUM(Start:End!NT68)","v":18533.005271833292},{"$f":"SUM(Start:End!NU68)","v":18568.870392576293},{"$f":"SUM(Start:End!NV68)","v":18604.807711073448},{"$f":"SUM(Start:End!NW68)","v":18640.817378536936},{"$f":"SUM(Start:End!NX68)","v":18676.899546507506},{"$f":"SUM(Start:End!NY68)","v":18713.054366855264},{"$f":"SUM(Start:End!NZ68)","v":18749.281991780357},{"$f":"SUM(Start:End!OA68)","v":18785.582573813761},{"$f":"SUM(Start:End!OB68)","v":18821.956265817982},{"$f":"SUM(Start:End!OC68)","v":15881.600103161412},{"$f":"SUM(Start:End!OD68)","v":15913.204042655823},{"$f":"SUM(Start:End!OE68)","v":15944.87343281756},{"$f":"SUM(Start:End!OF68)","v":15976.608414432138},{"$f":"SUM(Start:End!OG68)","v":16008.409128598199},{"$f":"SUM(Start:End!OH68)","v":16040.275716728247},{"$f":"SUM(Start:End!OI68)","v":16072.208320549353},{"$f":"SUM(Start:End!OJ68)","v":13508.741743168546},{"$f":"SUM(Start:End!OK68)","v":13534.40568710439},{"$f":"SUM(Start:End!OL68)","v":13560.120286924022},{"$f":"SUM(Start:End!OM68)","v":13585.885646685287},{"$f":"SUM(Start:End!ON68)","v":13611.701870668203},{"$f":"SUM(Start:End!OO68)","v":13637.569063375435},{"$f":"SUM(Start:End!OP68)","v":13663.487329532796},{"$f":"SUM(Start:End!OQ68)","v":13689.456774089731},{"$f":"SUM(Start:End!OR68)","v":13715.477502219816},{"$f":"SUM(Start:End!OS68)","v":13741.54961932126},{"$f":"SUM(Start:End!OT68)","v":13767.673231017388},{"$f":"SUM(Start:End!OU68)","v":13793.848443157158},{"$f":"SUM(Start:End!OV68)","v":13820.075361815632},{"$f":"SUM(Start:End!OW68)","v":13846.354093294503},{"$f":"SUM(Start:End!OX68)","v":13872.684744122587},{"$f":"SUM(Start:End!OY68)","v":13899.067421056316},{"$f":"SUM(Start:End!OZ68)","v":13925.502231080249},{"$f":"SUM(Start:End!PA68)","v":13951.989281407587},{"$f":"SUM(Start:End!PB68)","v":13978.528679480652},{"$f":"SUM(Start:End!PC68)","v":14005.120532971423},{"$f":"SUM(Start:End!PD68)","v":14031.764949782029},{"$f":"SUM(Start:End!PE68)","v":14058.462038045254},{"$f":"SUM(Start:End!PF68)","v":14085.211906125058},{"$f":"SUM(Start:End!PG68)","v":14112.014662617084},{"$f":"SUM(Start:End!PH68)","v":14138.870416349167},{"$f":"SUM(Start:End!PI68)","v":14165.779276381858},{"$f":"SUM(Start:End!PJ68)","v":14192.741352008925},{"$f":"SUM(Start:End!PK68)","v":14219.756752757879},{"$f":"SUM(Start:End!PL68)","v":14246.825588390495},{"$f":"SUM(Start:End!PM68)","v":14273.947968903314},{"$f":"SUM(Start:End!PN68)","v":14301.124004528177},{"$f":"SUM(Start:End!PO68)","v":14328.353805732746},{"$f":"SUM(Start:End!PP68)","v":14355.63748322102},{"$f":"SUM(Start:End!PQ68)","v":14382.975147933856},{"$f":"SUM(Start:End!PR68)","v":14410.366911049499},{"$f":"SUM(Start:End!PS68)","v":14437.812883984112},{"$f":"SUM(Start:End!PT68)","v":14465.313178392291},{"$f":"SUM(Start:End!PU68)","v":13263.636567145724},{"$f":"SUM(Start:End!PV68)","v":13289.215664925965},{"$f":"SUM(Start:End!PW68)","v":13314.846067579601},{"$f":"SUM(Start:End!PX68)","v":13340.527882182523},{"$f":"SUM(Start:End!PY68)","v":13366.261216042574},{"$f":"SUM(Start:End!PZ68)","v":13392.046176700058},{"$f":"SUM(Start:End!QA68)","v":13417.882871928263},{"$f":"SUM(Start:End!QB68)","v":13443.771409733983},{"$f":"SUM(Start:End!QC68)","v":11896.667678269891},{"$f":"SUM(Start:End!QD68)","v":11920.062215766673},{"$f":"SUM(Start:End!QE68)","v":11943.504630442188},{"$f":"SUM(Start:End!QF68)","v":11966.995024155845},{"$f":"SUM(Start:End!QG68)","v":11990.533498991474},{"$f":"SUM(Start:End!QH68)","v":12014.120157257848},{"$f":"SUM(Start:End!QI68)","v":9683.4905750704493},{"$f":"SUM(Start:End!QJ68)","v":9703.2856487553126},{"$f":"SUM(Start:End!QK68)","v":9723.1227923756433},{"$f":"SUM(Start:End!QL68)","v":9743.0020985389874},{"$f":"SUM(Start:End!QM68)","v":9762.9236600628683},{"$f":"SUM(Start:End!QN68)","v":9782.8875699752862},{"$f":"SUM(Start:End!QO68)","v":9802.8939215151913},{"$f":"SUM(Start:End!QP68)","v":9822.9428081329934},{"$f":"SUM(Start:End!QQ68)","v":9843.034323491036},{"$f":"SUM(Start:End!QR68)","v":9863.1685614640901},{"$f":"SUM(Start:End!QS68)","v":9883.345616139859},{"$f":"SUM(Start:End!QT68)","v":9903.5655818194646},{"$f":"SUM(Start:End!QU68)","v":9923.8285530179419},{"$f":"SUM(Start:End!QV68)","v":9944.1346244647357},{"$f":"SUM(Start:End!QW68)","v":9964.4838911042043},{"$f":"SUM(Start:End!QX68)","v":9984.8764480961145},{"$f":"SUM(Start:End!QY68)","v":10005.31239081614},{"$f":"SUM(Start:End!QZ68)","v":10025.791814856366},{"$f":"SUM(Start:End!RA68)","v":10046.314816025792},{"$f":"SUM(Start:End!RB68)","v":10066.881490350834},{"$f":"SUM(Start:End!RC68)","v":10087.49193407583},{"$f":"SUM(Start:End!RD68)","v":10108.146243663543},{"$f":"SUM(Start:End!RE68)","v":10128.844515795681},{"$f":"SUM(Start:End!RF68)","v":10149.586847373386},{"$f":"SUM(Start:End!RG68)","v":10170.373335517763},{"$f":"SUM(Start:End!RH68)","v":5227.9677340874723},{"$f":"SUM(Start:End!RI68)","v":5236.6021478441335},{"$f":"SUM(Start:End!RJ68)","v":5245.2508220371083},{"$f":"SUM(Start:End!RK68)","v":5253.913780218666},{"$f":"SUM(Start:End!RL68)","v":5262.5910459799761},{"$f":"SUM(Start:End!RM68)","v":5271.2826429511697},{"$f":"SUM(Start:End!RN68)","v":5279.9885948014044},{"$f":"SUM(Start:End!RO68)","v":5288.7089252389305},{"$f":"SUM(Start:End!RP68)","v":5297.4436580111533},{"$f":"SUM(Start:End!RQ68)","v":5306.1928169047005},{"$f":"SUM(Start:End!RR68)","v":5314.9564257454831},{"$f":"SUM(Start:End!RS68)","v":5323.7345083987657},{"$f":"SUM(Start:End!RT68)","v":5332.5270887692241},{"$f":"SUM(Start:End!RU68)","v":5341.3341908010179},{"$f":"SUM(Start:End!RV68)","v":5350.1558384778527},{"$f":"SUM(Start:End!RW68)","v":5358.9920558230415},{"$f":"SUM(Start:End!RX68)","v":5367.8428668995775},{"$f":"SUM(Start:End!RY68)","v":5376.7082958101955},{"$f":"SUM(Start:End!RZ68)","v":5385.588366697435},{"$f":"SUM(Start:End!SA68)","v":5394.4831037437107},{"$f":"SUM(Start:End!SB68)","v":5403.3925311713792},{"$f":"SUM(Start:End!SC68)","v":5412.3166732427981},{"$f":"SUM(Start:End!SD68)","v":5421.2555542603968},{"$f":"SUM(Start:End!SE68)","v":5430.2091985667439},{"$f":"SUM(Start:End!SF68)","v":5439.1776305446119},{"$f":"SUM(Start:End!SG68)","v":5448.1608746170423},{"$f":"SUM(Start:End!SH68)","v":5457.1589552474134},{"$f":"SUM(Start:End!SI68)","v":5466.171896939506},{"$f":"SUM(Start:End!SJ68)","v":5475.1997242375737},{"$f":"SUM(Start:End!SK68)","v":5484.2424617264032},{"$f":"SUM(Start:End!SL68)","v":5493.3001340313876},{"$f":"SUM(Start:End!SM68)","v":5502.372765818589},{"$f":"SUM(Start:End!SN68)","v":5511.46038179481},{"$f":"SUM(Start:End!SO68)","v":5520.5630067076563},{"$f":"SUM(Start:End!SP68)","v":5529.6806653456069},{"$f":"SUM(Start:End!SQ68)","v":5538.8133825380819},{"$f":"SUM(Start:End!SR68)","v":1465.6664943454207},{"$f":"SUM(Start:End!SS68)","v":1468.0871617223324},{"$f":"SUM(Start:End!ST68)","v":1470.5118270282223},{"$f":"SUM(Start:End!SU68)","v":1472.9404968659946},{"$f":"SUM(Start:End!SV68)","v":1475.3731778494598},{"$f":"SUM(Start:End!SW68)","v":1477.8098766033504},{"$f":"SUM(Start:End!SX68)","v":1480.2505997633416},{"$f":"SUM(Start:End!SY68)","v":948.51067854844632},{"$f":"SUM(Start:End!SZ68)","v":950.07722104980849},{"$f":"SUM(Start:End!TA68)","v":951.64635082347468},{"$f":"SUM(Start:End!TB68)","v":953.21807214253545},{"$f":"SUM(Start:End!TC68)","v":954.79238928713846},{"$f":"SUM(Start:End!TD68)","v":956.36930654450089},{"$f":"SUM(Start:End!TE68)","v":957.94882820892019},{"$f":"SUM(Start:End!TF68)","v":959.53095858178654},{"$f":"SUM(Start:End!TG68)","v":961.11570197159381},{"$f":"SUM(Start:End!TH68)","v":962.70306269395201},{"$f":"SUM(Start:End!TI68)","v":964.29304507159861},{"$f":"SUM(Start:End!TJ68)","v":965.88565343441053},{"$f":"SUM(Start:End!TK68)","v":967.48089211941578},{"$f":"SUM(Start:End!TL68)","v":969.07876547080525},{"$f":"SUM(Start:End!TM68)","v":970.6792778399448},{"$f":"SUM(Start:End!TN68)","v":972.28243358538668},{"$f":"SUM(Start:End!TO68)","v":973.88823707288191},{"$f":"SUM(Start:End!TP68)","v":975.4966926753915},{"$f":"SUM(Start:End!TQ68)","v":977.10780477309925},{"$f":"SUM(Start:End!TR68)","v":978.72157775342282},{"$f":"SUM(Start:End!TS68)","v":980.33801601102618},{"$f":"SUM(Start:End!TT68)","v":981.95712394783163},{"$f":"SUM(Start:End!TU68)","v":983.57890597303117},{"$f":"SUM(Start:End!TV68)","v":985.20336650309946},{"$f":"SUM(Start:End!TW68)","v":986.83050996180486},{"$f":"SUM(Start:End!TX68)","v":988.46034078022217},{"$f":"SUM(Start:End!TY68)","v":990.09286339674452},{"$f":"SUM(Start:End!TZ68)","v":991.72808225709514},{"$f":"SUM(Start:End!UA68)","v":993.36600181434017},{"$f":"SUM(Start:End!UB68)","v":995.00662652890003},{"$f":"SUM(Start:End!UC68)","v":996.64996086856195},{"$f":"SUM(Start:End!UD68)","v":998.29600930849199},{"$f":"SUM(Start:End!UE68)","v":999.94477633124745},{"$f":"SUM(Start:End!UF68)","v":0},{"$f":"SUM(Start:End!UG68)","v":0},{"$f":"SUM(Start:End!UH68)","v":0},{"$f":"SUM(Start:End!UI68)","v":0},{"$f":"SUM(Start:End!UJ68)","v":0},{"$f":"SUM(Start:End!UK68)","v":0},{"$f":"SUM(Start:End!UL68)","v":0},{"$f":"SUM(Start:End!UM68)","v":0},{"$f":"SUM(Start:End!UN68)","v":0},{"$f":"SUM(Start:End!UO68)","v":0},{"$f":"SUM(Start:End!UP68)","v":0},{"$f":"SUM(Start:End!UQ68)","v":0},{"$f":"SUM(Start:End!UR68)","v":0},{"$f":"SUM(Start:End!US68)","v":0},{"$f":"SUM(Start:End!UT68)","v":0},{"$f":"SUM(Start:End!UU68)","v":0},{"$f":"SUM(Start:End!UV68)","v":0},{"$f":"SUM(Start:End!UW68)","v":0},{"$f":"SUM(Start:End!UX68)","v":0},{"$f":"SUM(Start:End!UY68)","v":0},{"$f":"SUM(Start:End!UZ68)","v":0},{"$f":"SUM(Start:End!VA68)","v":0},{"$f":"SUM(Start:End!VB68)","v":0},{"$f":"SUM(Start:End!VC68)","v":0},{"$f":"SUM(Start:End!VD68)","v":0},{"$f":"SUM(Start:End!VE68)","v":0},{"$f":"SUM(Start:End!VF68)","v":0},{"$f":"SUM(Start:End!VG68)","v":0},{"$f":"SUM(Start:End!VH68)","v":0},{"$f":"SUM(Start:End!VI68)","v":0},{"$f":"SUM(Start:End!VJ68)","v":0},{"$f":"SUM(Start:End!VK68)","v":0},{"$f":"SUM(Start:End!VL68)","v":0},{"$f":"SUM(Start:End!VM68)","v":0},{"$f":"SUM(Start:End!VN68)","v":0},{"$f":"SUM(Start:End!VO68)","v":0},{"$f":"SUM(Start:End!VP68)","v":0},{"$f":"SUM(Start:End!VQ68)","v":0},{"$f":"SUM(Start:End!VR68)","v":0},{"$f":"SUM(Start:End!VS68)","v":0},{"$f":"SUM(Start:End!VT68)","v":0},{"$f":"SUM(Start:End!VU68)","v":0},{"$f":"SUM(Start:End!VV68)","v":0},{"$f":"SUM(Start:End!VW68)","v":0},{"$f":"SUM(Start:End!VX68)","v":0},{"$f":"SUM(Start:End!VY68)","v":0},{"$f":"SUM(Start:End!VZ68)","v":0},{"$f":"SUM(Start:End!WA68)","v":0},{"$f":"SUM(Start:End!WB68)","v":0},{"$f":"SUM(Start:End!WC68)","v":0},{"$f":"SUM(Start:End!WD68)","v":0},{"$f":"SUM(Start:End!WE68)","v":0},{"$f":"SUM(Start:End!WF68)","v":0},{"$f":"SUM(Start:End!WG68)","v":0},{"$f":"SUM(Start:End!WH68)","v":0},{"$f":"SUM(Start:End!WI68)","v":0},{"$f":"SUM(Start:End!WJ68)","v":0},{"$f":"SUM(Start:End!WK68)","v":0},{"$f":"SUM(Start:End!WL68)","v":0},{"$f":"SUM(Start:End!WM68)","v":0},{"$f":"SUM(Start:End!WN68)","v":0},{"$f":"SUM(Start:End!WO68)","v":0},{"$f":"SUM(Start:End!WP68)","v":0},{"$f":"SUM(Start:End!WQ68)","v":0},{"$f":"SUM(Start:End!WR68)","v":0},{"$f":"SUM(Start:End!WS68)","v":0},{"$f":"SUM(Start:End!WT68)","v":0},{"$f":"SUM(Start:End!WU68)","v":0},{"$f":"SUM(Start:End!WV68)","v":0},{"$f":"SUM(Start:End!WW68)","v":0},{"$f":"SUM(Start:End!WX68)","v":0},{"$f":"SUM(Start:End!WY68)","v":0},{"$f":"SUM(Start:End!WZ68)","v":0},{"$f":"SUM(Start:End!XA68)","v":0},{"$f":"SUM(Start:End!XB68)","v":0},{"$f":"SUM(Start:End!XC68)","v":0},{"$f":"SUM(Start:End!XD68)","v":0},{"$f":"SUM(Start:End!XE68)","v":0},{"$f":"SUM(Start:End!XF68)","v":0},{"$f":"SUM(Start:End!XG68)","v":0},{"$f":"SUM(Start:End!XH68)","v":0},{"$f":"SUM(Start:End!XI68)","v":0},{"$f":"SUM(Start:End!XJ68)","v":0},{"$f":"SUM(Start:End!XK68)","v":0},{"$f":"SUM(Start:End!XL68)","v":0},{"$f":"SUM(Start:End!XM68)","v":0},{"$f":"SUM(Start:End!XN68)","v":0},{"$f":"SUM(Start:End!XO68)","v":0},{"$f":"SUM(Start:End!XP68)","v":0},{"$f":"SUM(Start:End!XQ68)","v":0},{"$f":"SUM(Start:End!XR68)","v":0},{"$f":"SUM(Start:End!XS68)","v":0},{"$f":"SUM(Start:End!XT68)","v":0},{"$f":"SUM(Start:End!XU68)","v":0},{"$f":"SUM(Start:End!XV68)","v":0},{"$f":"SUM(Start:End!XW68)","v":0},{"$f":"SUM(Start:End!XX68)","v":0},{"$f":"SUM(Start:End!XY68)","v":0},{"$f":"SUM(Start:End!XZ68)","v":0},{"$f":"SUM(Start:End!YA68)","v":0},{"$f":"SUM(Start:End!YB68)","v":0},{"$f":"SUM(Start:End!YC68)","v":0},{"$f":"SUM(Start:End!YD68)","v":0},{"$f":"SUM(Start:End!YE68)","v":0},{"$f":"SUM(Start:End!YF68)","v":0},{"$f":"SUM(Start:End!YG68)","v":0},{"$f":"SUM(Start:End!YH68)","v":0},{"$f":"SUM(Start:End!YI68)","v":0},{"$f":"SUM(Start:End!YJ68)","v":0},{"$f":"SUM(Start:End!YK68)","v":0},{"$f":"SUM(Start:End!YL68)","v":0},{"$f":"SUM(Start:End!YM68)","v":0},{"$f":"SUM(Start:End!YN68)","v":0},{"$f":"SUM(Start:End!YO68)","v":0},{"$f":"SUM(Start:End!YP68)","v":0},{"$f":"SUM(Start:End!YQ68)","v":0},{"$f":"SUM(Start:End!YR68)","v":0},{"$f":"SUM(Start:End!YS68)","v":0},{"$f":"SUM(Start:End!YT68)","v":0},{"$f":"SUM(Start:End!YU68)","v":0},{"$f":"SUM(Start:End!YV68)","v":0},{"$f":"SUM(Start:End!YW68)","v":0},{"$f":"SUM(Start:End!YX68)","v":0},{"$f":"SUM(Start:End!YY68)","v":0},{"$f":"SUM(Start:End!YZ68)","v":0},{"$f":"SUM(Start:End!ZA68)","v":0},{"$f":"SUM(Start:End!ZB68)","v":0},{"$f":"SUM(Start:End!ZC68)","v":0},{"$f":"SUM(Start:End!ZD68)","v":0},{"$f":"SUM(Start:End!ZE68)","v":0},{"$f":"SUM(Start:End!ZF68)","v":0},{"$f":"SUM(Start:End!ZG68)","v":0},{"$f":"SUM(Start:End!ZH68)","v":0},{"$f":"SUM(Start:End!ZI68)","v":0},{"$f":"SUM(Start:End!ZJ68)","v":0},{"$f":"SUM(Start:End!ZK68)","v":0},{"$f":"SUM(Start:End!ZL68)","v":0},{"$f":"SUM(Start:End!ZM68)","v":0},{"$f":"SUM(Start:End!ZN68)","v":0},{"$f":"SUM(Start:End!ZO68)","v":0},{"$f":"SUM(Start:End!ZP68)","v":0},{"$f":"SUM(Start:End!ZQ68)","v":0},{"$f":"SUM(Start:End!ZR68)","v":0},{"$f":"SUM(Start:End!ZS68)","v":0},{"$f":"SUM(Start:End!ZT68)","v":0},{"$f":"SUM(Start:End!ZU68)","v":0},{"$f":"SUM(Start:End!ZV68)","v":0},{"$f":"SUM(Start:End!ZW68)","v":0},{"$f":"SUM(Start:End!ZX68)","v":0},{"$f":"SUM(Start:End!ZY68)","v":0},{"$f":"SUM(Start:End!ZZ68)","v":0},{"$f":"SUM(Start:End!AAA68)","v":0},{"$f":"SUM(Start:End!AAB68)","v":0},{"$f":"SUM(Start:End!AAC68)","v":0},{"$f":"SUM(Start:End!AAD68)","v":0},{"$f":"SUM(Start:End!AAE68)","v":0},{"$f":"SUM(Start:End!AAF68)","v":0},{"$f":"SUM(Start:End!AAG68)","v":0},{"$f":"SUM(Start:End!AAH68)","v":0},{"$f":"SUM(Start:End!AAI68)","v":0},{"$f":"SUM(Start:End!AAJ68)","v":0},{"$f":"SUM(Start:End!AAK68)","v":0},{"$f":"SUM(Start:End!AAL68)","v":0},{"$f":"SUM(Start:End!AAM68)","v":0},{"$f":"SUM(Start:End!AAN68)","v":0},{"$f":"SUM(Start:End!AAO68)","v":0},{"$f":"SUM(Start:End!AAP68)","v":0},{"$f":"SUM(Start:End!AAQ68)","v":0},{"$f":"SUM(Start:End!AAR68)","v":0},{"$f":"SUM(Start:End!AAS68)","v":0},{"$f":"SUM(Start:End!AAT68)","v":0},{"$f":"SUM(Start:End!AAU68)","v":0},{"$f":"SUM(Start:End!AAV68)","v":0},{"$f":"SUM(Start:End!AAW68)","v":0},{"$f":"SUM(Start:End!AAX68)","v":0},{"$f":"SUM(Start:End!AAY68)","v":0},{"$f":"SUM(Start:End!AAZ68)","v":0},{"$f":"SUM(Start:End!ABA68)","v":0},{"$f":"SUM(Start:End!ABB68)","v":0},{"$f":"SUM(Start:End!ABC68)","v":0},{"$f":"SUM(Start:End!ABD68)","v":0},{"$f":"SUM(Start:End!ABE68)","v":0},{"$f":"SUM(Start:End!ABF68)","v":0},{"$f":"SUM(Start:End!ABG68)","v":0},{"$f":"SUM(Start:End!ABH68)","v":0},{"$f":"SUM(Start:End!ABI68)","v":0},{"$f":"SUM(Start:End!ABJ68)","v":0},{"$f":"SUM(Start:End!ABK68)","v":0},{"$f":"SUM(Start:End!ABL68)","v":0},{"$f":"SUM(Start:End!ABM68)","v":0},{"$f":"SUM(Start:End!ABN68)","v":0},{"$f":"SUM(Start:End!ABO68)","v":0},{"$f":"SUM(Start:End!ABP68)","v":0},{"$f":"SUM(Start:End!ABQ68)","v":0},{"$f":"SUM(Start:End!ABR68)","v":0},{"$f":"SUM(Start:End!ABS68)","v":0},{"$f":"SUM(Start:End!ABT68)","v":0},{"$f":"SUM(Start:End!ABU68)","v":0},{"$f":"SUM(Start:End!ABV68)","v":0},{"$f":"SUM(Start:End!ABW68)","v":0},{"$f":"SUM(Start:End!ABX68)","v":0},{"$f":"SUM(Start:End!ABY68)","v":0},{"$f":"SUM(Start:End!ABZ68)","v":0}]
[null,null,null,"EBITDA",null,{"$f":"F26-F27","v":0},null,null,null,null,{"$f":"K26-K27","v":0},{"$f":"L26-L27","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,6787.1671708820659,7085.2689823418978,7100.4174242611243,6830.7642819693383,7130.8153224459002,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10189.342127953183,10198.853296969206,9815.6656159150116,10218.013449703911,9834.0078924275749,10237.357747204036,10245.839514480704,9069.5711637326913,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,14969.421628294493,14984.082621538209,14422.668419038822,15013.55591793854,14450.923422147051,15043.231382913324,15058.145087741908,13334.792619723154,15088.124762360876,14522.412448264513,15118.307886679988,{"$f":"BX26-BX27","v":14551.349955590118},15148.694979664479,15163.96517760556,15807.91283428677,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25089.634586453554,25100.30070908281,24138.879300958775,25121.753485179092,24159.016912763393,25143.367233877438,25154.234572892685,23213.877577063449,25176.090381617112,24210.030099318432,26933.343081686209,25903.299571483461,26959.589307190636,26972.776804275869,25940.469061102438,26999.280787299111,25965.452717157757,27025.957051072404,27039.359899749419,23904.093151081623,27066.295255232293,26028.628250102061,27093.403789662985,26054.185896852337,29272.739639030817,29284.51595389493,33794.124027962309,35185.410768580536,33811.801115156428,35204.777965722293,35214.518800857666,31067.161811157323,35234.11513196482,33856.622100213688,35253.864596362706,33874.802519986988,35273.767498946625,35283.776585553758,33902.344044557853,35303.910222824226,33920.886067665997,35324.198071989144,35334.399924082412,34138.702746149778,38712.983988880093,37205.219162324604,38741.541116866851,37231.853691543649,38770.271668848924,38784.702092341526,37272.112172482448,{"$f":"EJ26-EJ27","v":38813.693462843294},37299.156105619069,38842.859171399345,38857.50751810884,35807.860948244939,38886.935429231024,37367.485716100353,38916.538609773881,37395.106369777131,38946.317437159167,38961.272837126984,37436.847870829617,50464.399790636264,55517.579033935697,57808.658928473786,57814.470283686198,50955.591439401949,57826.192713368349,55541.889998742801,57838.048299317416,55551.829026523948,57850.03728028413,57856.081869148431,55566.968186454986,57868.271395420685,55577.215010900181,57880.594923842014,57886.807015945415,50992.345162413549,57899.332011404258,55603.372803077444,57911.99163088332,55614.0527796858,57924.786127283762,57931.234034012858,55630.305779958246,57944.231325202571,55641.296795159084,57957.364136013814,57963.981442832999,51032.786757034832,57977.318023727021,55669.320867151604,57990.790781961608,55680.749711604803,58004.399984856529,58011.255837253266,55698.128579403128,58025.070213681,55709.871902945895,58039.02171371688,58046.048971197975,53402.336592747393,58060.206674649875,55739.782898651669,58074.502195968686,55751.969009141234,58088.935817173064,58096.204504040477,55770.486493224031,58110.845809280792,55782.990725636708,58125.625930312075,58133.068137503797,{"$f":"GV26-GV27","v":51124.869394827416},58148.057028118434,55814.810503015076,58163.185466045412,55827.762766070169,58178.453748295076,58186.140424547659,55847.43235064602,58201.619035707961,55860.706584735934,58217.238244795364,58225.100669054314,51176.584390638185,58240.931349386039,55894.458239458283,58256.903397183625,55908.186039529632,58273.01712475477,58281.127216756839,55929.021958765828,58297.454055211841,55943.075789381408,58313.92336551749,58322.211547942883,51232.13525334197,58338.89516942318,55978.783679549873,58355.722071097734,55993.296909023557,58372.692580890434,58381.231792027451,56015.314162203591,58398.418334620495,56030.157696430608,58415.749316688292,58424.469077791764,53672.118492709349,58442.017352128605,56067.847468390777,58459.710913909548,56083.156538042997,58477.550107006988,58486.524423495182,56106.370905388321,58504.582714218224,56122.01477319152,58522.787507734749,58531.944953351311,51354.920038640092,58550.370164412016,56161.713388466553,58568.942766716442,56177.829238370192,58587.663120431709,58597.078817372429,56202.25729754343,58616.021479536626,56218.712662864593,58635.112805584649,58644.714333030723,51422.248207534489,58664.029349220662,56260.448426239091,58683.493959115985,{"$f":"JH26-JH27","v":56277.382537133439},58703.108539538836,58712.972187223597,56303.041680440023,58732.812436133136,56320.320252764286,58752.803609950577,58762.855914435371,51493.600843955544,58783.074201585267,56364.122841547069,58803.444385762457,56381.887246682687,58823.966860818982,58834.285331291831,56408.795698988994,58855.036987433836,54779.925440552266,57168.438617896623,57183.245426634319,52441.679814145951,57212.955324006107,54846.665204543853,57242.794035241728,54873.565226030041,57272.762091377626,57287.794790433094,53812.814101231685,56175.712674510083,53841.099268625643,56207.11849064735,56222.87104187403,49173.942015907785,56254.475772741876,53912.337534458318,56286.213799549732,53941.044285467695,56318.085674280446,56334.071977838743,53984.332525633778,56366.145665246237,54013.344164206268,56398.354592205345,56414.509945834798,49309.877687419379,56446.922785509305,54086.411808925739,56479.472273207677,54115.855630393009,54796.694521464269,54815.469574933239,52538.025844369644,54853.131222533651,52572.511639358985,54890.942101711946,54909.903695332985,48015.684039420237,54947.939576611709,52659.324826181517,54986.126233369228,52694.291063600918,55024.464288292314,55043.690285462166,52747.000372086644,{"$f":"LT26-LT27","v":55082.256611631325},52782.314048337343,55120.975905627267,55140.393113280938,50511.245618979898,55179.343046981827,52871.211927746772,55218.447536847685,52907.018080886832,55257.707223495745,55277.395466637041,52960.99378444584,55316.889156271616,52997.156095941369,55356.539657568333,55376.423916008927,48362.311185599334,55416.310857002965,53088.190986901325,55456.356243782902,53124.858158258983,55496.560735440376,55516.722852420658,53180.132099612572,55557.167244049488,53217.164401556482,55597.772402026909,55618.135477686497,48541.888682913661,55658.98304266957,53310.390139326671,55699.993055300329,53347.940043256225,55741.16619370578,55761.814147871046,53404.544988680835,55803.233253493177,53442.469255848933,55844.817194366835,55865.671193362636,48725.782726586505,55907.503680946262,53537.941238276377,55949.502733688452,53576.396219671449,55991.669049329852,56012.815149690781,53634.3658872003,56055.233675225623,53673.204732861777,56097.821222600498,56119.178601050909,51322.927935264626,56162.021012472876,53770.979968106447,56205.034225726842,53810.363021660938,56248.218958762947,56269.875870495496,53869.732110159777,56313.319236863754,48379.311331083285,50550.270947547848,50579.251275645816,{"$f":"OF26-OF27","v":44164.583651700421},50637.365630905144,48514.668398529466,50695.685621890196,37919.950320298653,39636.176540464337,39638.09739997155,37923.038438544303,39641.89200498948,37925.012898828594,39645.623392407884,39647.465229291687,34484.958637617026,39651.100887495544,37929.65046436766,39654.672120439078,37931.384754569408,39658.178440351614,39659.907104752332,37933.85526714594,39663.315134616947,37935.414258443292,39666.657020138511,39668.303003467263,34472.993823958321,39671.544739147073,37938.999970254663,39674.719082020267,37940.308203042994,39677.825527850277,39679.353131036813,37942.133881789196,39682.356779744689,37943.259127572266,39685.291258567158,39686.73239873397,36201.45969622647,39689.562157950888,37945.746855206628,39692.321456761376,37946.610401421669,35765.406938865148,35762.382403061798,34176.29729532425,35756.2658817958,34168.675853535067,35750.058959079812,35746.921420769941,30983.67728167148,28220.1208019841,26913.086303951706,28194.893834593564,26887.092215239907,28169.528368232121,28156.793483837253,22203.701830277205,23257.691768316938,22185.137967925119,23239.772842633014,23230.770240210662,20027.742678253722,23212.678374255578,22138.216964935873,23194.470448663593,{"$f":"QR26-QR27","v":22119.242405414967},23176.145846967011,23166.939599092548,22090.557739859174,23148.438820628449,22071.285165440837,23129.819811398487,23120.465774336848,19904.287709363918,23101.668241791682,22022.576005125709,23082.750904356333,22002.879582891343,23063.713126878094,23054.148873771956,21973.104993405876,17582.165581867604,16848.578045467879,17587.335453015534,17589.919778744414,16117.981448325636,17595.087178248479,16859.681244423988,17600.252865255101,16864.116382285294,17605.416787643,17607.998070738537,16870.762331668164,17613.159247842443,16875.188376400412,17618.318528765412,17620.897441566762,15398.509531929736,17626.053778505309,16886.23701002606,17631.208085886687,16890.649719968158,17636.360309848103,17638.935623633683,16897.261377045092,17644.084620827605,16901.6641239661,17649.231398652861,17651.803938157813,15416.029873844069,17656.947283900117,16912.652972741256,17662.088272463876,16917.041147772848,17667.226848199542,17669.795213783735,16923.615331358727,8030.4247540828719,7733.0295761987691,8049.0526708087637,8058.3823754129953,7144.1971954407218,8077.0733336212979,7777.8318611681807,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,5090.1804814536872,{"$f":"TD26-TD27","v":5297.8181763211833},5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP26-VP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB26-YB27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN26-AAN27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes"]
[null,null,null,"Operating Cash Flow",null,null,null,null,null,null,{"$f":"K28-K29","v":0},{"$f":"L28-L29","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,6787.1671708820659,7085.2689823418978,7100.4174242611243,6830.7642819693383,7130.8153224459002,9726.7916207163398,10124.044793503439,10133.236153425405,9363.2386738286605,10151.755474787424,9770.5817960336044,10170.457312746348,9788.4832817972601,10189.342127953183,10198.853296969206,9815.6656159150116,10218.013449703911,9834.0078924275749,10237.357747204036,10245.839514480704,9069.5711637326913,14911.280556707854,14352.878185662363,14940.250637219277,14380.649332343062,14969.421628294493,14984.082621538209,14422.668419038822,15013.55591793854,14450.923422147051,15043.231382913324,15058.145087741908,13334.792619723154,15088.124762360876,14522.412448264513,15118.307886679988,{"$f":"BX28-BX29","v":14551.349955590118},15148.694979664479,15163.96517760556,15807.91283428677,24995.440401231077,24040.473058784926,25016.093022200977,25026.479093174432,22134.98013356173,25047.370947374326,24089.20185426934,25068.422674893627,24108.958743488398,25089.634586453554,25100.30070908281,24138.879300958775,25121.753485179092,24159.016912763393,25143.367233877438,25154.234572892685,23213.877577063449,25176.090381617112,24210.030099318432,26933.343081686209,25903.299571483461,26959.589307190636,26972.776804275869,25940.469061102438,26999.280787299111,25965.452717157757,27025.957051072404,27039.359899749419,23904.093151081623,27066.295255232293,26028.628250102061,27093.403789662985,26054.185896852337,29272.739639030817,29284.51595389493,33794.124027962309,35185.410768580536,33811.801115156428,35204.777965722293,35214.518800857666,31067.161811157323,35234.11513196482,33856.622100213688,35253.864596362706,33874.802519986988,35273.767498946625,35283.776585553758,33902.344044557853,35303.910222824226,33920.886067665997,35324.198071989144,35334.399924082412,34138.702746149778,38712.983988880093,37205.219162324604,38741.541116866851,37231.853691543649,38770.271668848924,38784.702092341526,37272.112172482448,{"$f":"EJ28-EJ29","v":38813.693462843294},37299.156105619069,38842.859171399345,38857.50751810884,35807.860948244939,38886.935429231024,37367.485716100353,38916.538609773881,37395.106369777131,38946.317437159167,38961.272837126984,37436.847870829617,50464.399790636264,55517.579033935697,57808.658928473786,57814.470283686198,50955.591439401949,57826.192713368349,55541.889998742801,57838.048299317416,55551.829026523948,57850.03728028413,57856.081869148431,55566.968186454986,57868.271395420685,55577.215010900181,57880.594923842014,57886.807015945415,50992.345162413549,57899.332011404258,55603.372803077444,57911.99163088332,55614.0527796858,57924.786127283762,57931.234034012858,55630.305779958246,57944.231325202571,55641.296795159084,57957.364136013814,57963.981442832999,51032.786757034832,57977.318023727021,55669.320867151604,57990.790781961608,55680.749711604803,58004.399984856529,58011.255837253266,55698.128579403128,58025.070213681,55709.871902945895,58039.02171371688,58046.048971197975,53402.336592747393,58060.206674649875,55739.782898651669,58074.502195968686,55751.969009141234,58088.935817173064,58096.204504040477,55770.486493224031,58110.845809280792,55782.990725636708,58125.625930312075,58133.068137503797,{"$f":"GV28-GV29","v":51124.869394827416},58148.057028118434,55814.810503015076,58163.185466045412,55827.762766070169,58178.453748295076,58186.140424547659,55847.43235064602,58201.619035707961,55860.706584735934,58217.238244795364,58225.100669054314,51176.584390638185,58240.931349386039,55894.458239458283,58256.903397183625,55908.186039529632,58273.01712475477,58281.127216756839,55929.021958765828,58297.454055211841,55943.075789381408,58313.92336551749,58322.211547942883,51232.13525334197,58338.89516942318,55978.783679549873,58355.722071097734,55993.296909023557,58372.692580890434,58381.231792027451,56015.314162203591,58398.418334620495,56030.157696430608,58415.749316688292,58424.469077791764,53672.118492709349,58442.017352128605,56067.847468390777,58459.710913909548,56083.156538042997,58477.550107006988,58486.524423495182,56106.370905388321,58504.582714218224,56122.01477319152,58522.787507734749,58531.944953351311,51354.920038640092,58550.370164412016,56161.713388466553,58568.942766716442,56177.829238370192,58587.663120431709,58597.078817372429,56202.25729754343,58616.021479536626,56218.712662864593,58635.112805584649,58644.714333030723,51422.248207534489,58664.029349220662,56260.448426239091,58683.493959115985,{"$f":"JH28-JH29","v":56277.382537133439},58703.108539538836,58712.972187223597,56303.041680440023,58732.812436133136,56320.320252764286,58752.803609950577,58762.855914435371,51493.600843955544,58783.074201585267,56364.122841547069,58803.444385762457,56381.887246682687,58823.966860818982,58834.285331291831,56408.795698988994,58855.036987433836,54779.925440552266,57168.438617896623,57183.245426634319,52441.679814145951,57212.955324006107,54846.665204543853,57242.794035241728,54873.565226030041,57272.762091377626,57287.794790433094,53812.814101231685,56175.712674510083,53841.099268625643,56207.11849064735,56222.87104187403,49173.942015907785,56254.475772741876,53912.337534458318,56286.213799549732,53941.044285467695,56318.085674280446,56334.071977838743,53984.332525633778,56366.145665246237,54013.344164206268,56398.354592205345,56414.509945834798,49309.877687419379,56446.922785509305,54086.411808925739,56479.472273207677,54115.855630393009,54796.694521464269,54815.469574933239,52538.025844369644,54853.131222533651,52572.511639358985,54890.942101711946,54909.903695332985,48015.684039420237,54947.939576611709,52659.324826181517,54986.126233369228,52694.291063600918,55024.464288292314,55043.690285462166,52747.000372086644,{"$f":"LT28-LT29","v":55082.256611631325},52782.314048337343,55120.975905627267,55140.393113280938,50511.245618979898,55179.343046981827,52871.211927746772,55218.447536847685,52907.018080886832,55257.707223495745,55277.395466637041,52960.99378444584,55316.889156271616,52997.156095941369,55356.539657568333,55376.423916008927,48362.311185599334,55416.310857002965,53088.190986901325,55456.356243782902,53124.858158258983,55496.560735440376,55516.722852420658,53180.132099612572,55557.167244049488,53217.164401556482,55597.772402026909,55618.135477686497,48541.888682913661,55658.98304266957,53310.390139326671,55699.993055300329,53347.940043256225,55741.16619370578,55761.814147871046,53404.544988680835,55803.233253493177,53442.469255848933,55844.817194366835,55865.671193362636,48725.782726586505,55907.503680946262,53537.941238276377,55949.502733688452,53576.396219671449,55991.669049329852,56012.815149690781,53634.3658872003,56055.233675225623,53673.204732861777,56097.821222600498,56119.178601050909,51322.927935264626,56162.021012472876,53770.979968106447,56205.034225726842,53810.363021660938,56248.218958762947,56269.875870495496,53869.732110159777,56313.319236863754,48379.311331083285,50550.270947547848,50579.251275645816,{"$f":"OF28-OF29","v":44164.583651700421},50637.365630905144,48514.668398529466,50695.685621890196,37919.950320298653,39636.176540464337,39638.09739997155,37923.038438544303,39641.89200498948,37925.012898828594,39645.623392407884,39647.465229291687,34484.958637617026,39651.100887495544,37929.65046436766,39654.672120439078,37931.384754569408,39658.178440351614,39659.907104752332,37933.85526714594,39663.315134616947,37935.414258443292,39666.657020138511,39668.303003467263,34472.993823958321,39671.544739147073,37938.999970254663,39674.719082020267,37940.308203042994,39677.825527850277,39679.353131036813,37942.133881789196,39682.356779744689,37943.259127572266,39685.291258567158,39686.73239873397,36201.45969622647,39689.562157950888,37945.746855206628,39692.321456761376,37946.610401421669,35765.406938865148,35762.382403061798,34176.29729532425,35756.2658817958,34168.675853535067,35750.058959079812,35746.921420769941,30983.67728167148,28220.1208019841,26913.086303951706,28194.893834593564,26887.092215239907,28169.528368232121,28156.793483837253,22203.701830277205,23257.691768316938,22185.137967925119,23239.772842633014,23230.770240210662,20027.742678253722,23212.678374255578,22138.216964935873,23194.470448663593,{"$f":"QR28-QR29","v":22119.242405414967},23176.145846967011,23166.939599092548,22090.557739859174,23148.438820628449,22071.285165440837,23129.819811398487,23120.465774336848,19904.287709363918,23101.668241791682,22022.576005125709,23082.750904356333,22002.879582891343,23063.713126878094,23054.148873771956,21973.104993405876,17582.165581867604,16848.578045467879,17587.335453015534,17589.919778744414,16117.981448325636,17595.087178248479,16859.681244423988,17600.252865255101,16864.116382285294,17605.416787643,17607.998070738537,16870.762331668164,17613.159247842443,16875.188376400412,17618.318528765412,17620.897441566762,15398.509531929736,17626.053778505309,16886.23701002606,17631.208085886687,16890.649719968158,17636.360309848103,17638.935623633683,16897.261377045092,17644.084620827605,16901.6641239661,17649.231398652861,17651.803938157813,15416.029873844069,17656.947283900117,16912.652972741256,17662.088272463876,16917.041147772848,17667.226848199542,17669.795213783735,16923.615331358727,8030.4247540828719,7733.0295761987691,8049.0526708087637,8058.3823754129953,7144.1971954407218,8077.0733336212979,7777.8318611681807,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,5090.1804814536872,{"$f":"TD28-TD29","v":5297.8181763211833},5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP28-VP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB28-YB29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN28-AAN29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Investing Cash Flow"]
[null,null,null,"Capital Expenditures",{"$f":"ROW('Template Model'!D46)","v":46},{"$f":"SUM(Start:End!F46)","v":0},null,null,null,null,{"$f":"-SUM(Start:End!K46)","v":-72000},{"$f":"-SUM(Start:End!L46)","v":-72000},{"$f":"-SUM(Start:End!M46)","v":-72000},{"$f":"-SUM(Start:End!N46)","v":-72000},{"$f":"-SUM(Start:End!O46)","v":-72000},{"$f":"-SUM(Start:End!P46)","v":-72000},{"$f":"-SUM(Start:End!Q46)","v":0},{"$f":"-SUM(Start:End!R46)","v":0},{"$f":"-SUM(Start:End!S46)","v":0},{"$f":"-SUM(Start:End!T46)","v":0},{"$f":"-SUM(Start:End!U46)","v":0},{"$f":"-SUM(Start:End!V46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!W46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!X46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!Y46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!Z46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AA46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AB46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AC46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AD46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AE46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AF46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AG46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AH46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AI46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AJ46)","v":-37777.777777777774},{"$f":"-SUM(Start:End!AK46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AL46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AM46)","v":-72777.777777777781},{"$f":"-SUM(Start:End!AN46)","v":-35000},{"$f":"-SUM(Start:End!AO46)","v":-35000},{"$f":"-SUM(Start:End!AP46)","v":-35000},{"$f":"-SUM(Start:End!AQ46)","v":-35000},{"$f":"-SUM(Start:End!AR46)","v":-35000},{"$f":"-SUM(Start:End!AS46)","v":0},{"$f":"-SUM(Start:End!AT46)","v":0},{"$f":"-SUM(Start:End!AU46)","v":0},{"$f":"-SUM(Start:End!AV46)","v":0},{"$f":"-SUM(Start:End!AW46)","v":0},{"$f":"-SUM(Start:End!AX46)","v":0},{"$f":"-SUM(Start:End!AY46)","v":0},{"$f":"-SUM(Start:End!AZ46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BA46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BB46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BC46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BD46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BE46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BF46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BG46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BH46)","v":-88888.888888888891},{"$f":"-SUM(Start:End!BI46)","v":0},{"$f":"-SUM(Start:End!BJ46)","v":0},{"$f":"-SUM(Start:End!BK46)","v":0},{"$f":"-SUM(Start:End!BL46)","v":-70000},{"$f":"-SUM(Start:End!BM46)","v":-70000},{"$f":"-SUM(Start:End!BN46)","v":-70000},{"$f":"-SUM(Start:End!BO46)","v":-70000},{"$f":"-SUM(Start:End!BP46)","v":-70000},{"$f":"-SUM(Start:End!BQ46)","v":-70000},{"$f":"-SUM(Start:End!BR46)","v":-70000},{"$f":"-SUM(Start:End!BS46)","v":-70000},{"$f":"-SUM(Start:End!BT46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BU46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BV46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BW46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BX46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BY46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!BZ46)","v":-91428.57142857142},{"$f":"-SUM(Start:End!CA46)","v":-70000},{"$f":"-SUM(Start:End!CB46)","v":0},{"$f":"-SUM(Start:End!CC46)","v":0},{"$f":"-SUM(Start:End!CD46)","v":0},{"$f":"-SUM(Start:End!CE46)","v":0},{"$f":"-SUM(Start:End!CF46)","v":0},{"$f":"-SUM(Start:End!CG46)","v":0},{"$f":"-SUM(Start:End!CH46)","v":0},{"$f":"-SUM(Start:End!CI46)","v":0},{"$f":"-SUM(Start:End!CJ46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CK46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CL46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CM46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CN46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CO46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CP46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CQ46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CR46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CS46)","v":-27636.363636363636},{"$f":"-SUM(Start:End!CT46)","v":-75283.422459893045},{"$f":"-SUM(Start:End!CU46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CV46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CW46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CX46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CY46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!CZ46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DA46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DB46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DC46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DD46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DE46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DF46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DG46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DH46)","v":-91647.058823529413},{"$f":"-SUM(Start:End!DI46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DJ46)","v":-47647.058823529413},{"$f":"-SUM(Start:End!DK46)","v":0},{"$f":"-SUM(Start:End!DL46)","v":0},{"$f":"-SUM(Start:End!DM46)","v":0},{"$f":"-SUM(Start:End!DN46)","v":0},{"$f":"-SUM(Start:End!DO46)","v":0},{"$f":"-SUM(Start:End!DP46)","v":-56250},{"$f":"-SUM(Start:End!DQ46)","v":-56250},{"$f":"-SUM(Start:End!DR46)","v":-56250},{"$f":"-SUM(Start:End!DS46)","v":-56250},{"$f":"-SUM(Start:End!DT46)","v":-56250},{"$f":"-SUM(Start:End!DU46)","v":-56250},{"$f":"-SUM(Start:End!DV46)","v":-56250},{"$f":"-SUM(Start:End!DW46)","v":-56250},{"$f":"-SUM(Start:End!DX46)","v":-56250},{"$f":"-SUM(Start:End!DY46)","v":-56250},{"$f":"-SUM(Start:End!DZ46)","v":-56250},{"$f":"-SUM(Start:End!EA46)","v":-56250},{"$f":"-SUM(Start:End!EB46)","v":0},{"$f":"-SUM(Start:End!EC46)","v":0},{"$f":"-SUM(Start:End!ED46)","v":-70000},{"$f":"-SUM(Start:End!EE46)","v":-70000},{"$f":"-SUM(Start:End!EF46)","v":-70000},{"$f":"-SUM(Start:End!EG46)","v":-70000},{"$f":"-SUM(Start:End!EH46)","v":-70000},{"$f":"-SUM(Start:End!EI46)","v":-70000},{"$f":"-SUM(Start:End!EJ46)","v":-70000},{"$f":"-SUM(Start:End!EK46)","v":-70000},{"$f":"-SUM(Start:End!EL46)","v":-70000},{"$f":"-SUM(Start:End!EM46)","v":-70000},{"$f":"-SUM(Start:End!EN46)","v":-70000},{"$f":"-SUM(Start:End!EO46)","v":-145000},{"$f":"-SUM(Start:End!EP46)","v":-145000},{"$f":"-SUM(Start:End!EQ46)","v":-145000},{"$f":"-SUM(Start:End!ER46)","v":-145000},{"$f":"-SUM(Start:End!ES46)","v":-145000},{"$f":"-SUM(Start:End!ET46)","v":-145000},{"$f":"-SUM(Start:End!EU46)","v":-145000},{"$f":"-SUM(Start:End!EV46)","v":-75000},{"$f":"-SUM(Start:End!EW46)","v":0},{"$f":"-SUM(Start:End!EX46)","v":0},{"$f":"-SUM(Start:End!EY46)","v":0},{"$f":"-SUM(Start:End!EZ46)","v":0},{"$f":"-SUM(Start:End!FA46)","v":0},{"$f":"-SUM(Start:End!FB46)","v":0},{"$f":"-SUM(Start:End!FC46)","v":0},{"$f":"-SUM(Start:End!FD46)","v":0},{"$f":"-SUM(Start:End!FE46)","v":0},{"$f":"-SUM(Start:End!FF46)","v":0},{"$f":"-SUM(Start:End!FG46)","v":0},{"$f":"-SUM(Start:End!FH46)","v":0},{"$f":"-SUM(Start:End!FI46)","v":0},{"$f":"-SUM(Start:End!FJ46)","v":0},{"$f":"-SUM(Start:End!FK46)","v":0},{"$f":"-SUM(Start:End!FL46)","v":0},{"$f":"-SUM(Start:End!FM46)","v":0},{"$f":"-SUM(Start:End!FN46)","v":0},{"$f":"-SUM(Start:End!FO46)","v":0},{"$f":"-SUM(Start:End!FP46)","v":0},{"$f":"-SUM(Start:End!FQ46)","v":0},{"$f":"-SUM(Start:End!FR46)","v":0},{"$f":"-SUM(Start:End!FS46)","v":0},{"$f":"-SUM(Start:End!FT46)","v":0},{"$f":"-SUM(Start:End!FU46)","v":0},{"$f":"-SUM(Start:End!FV46)","v":0},{"$f":"-SUM(Start:End!FW46)","v":0},{"$f":"-SUM(Start:End!FX46)","v":0},{"$f":"-SUM(Start:End!FY46)","v":0},{"$f":"-SUM(Start:End!FZ46)","v":0},{"$f":"-SUM(Start:End!GA46)","v":0},{"$f":"-SUM(Start:End!GB46)","v":0},{"$f":"-SUM(Start:End!GC46)","v":0},{"$f":"-SUM(Start:End!GD46)","v":0},{"$f":"-SUM(Start:End!GE46)","v":0},{"$f":"-SUM(Start:End!GF46)","v":0},{"$f":"-SUM(Start:End!GG46)","v":0},{"$f":"-SUM(Start:End!GH46)","v":0},{"$f":"-SUM(Start:End!GI46)","v":0},{"$f":"-SUM(Start:End!GJ46)","v":0},{"$f":"-SUM(Start:End!GK46)","v":0},{"$f":"-SUM(Start:End!GL46)","v":0},{"$f":"-SUM(Start:End!GM46)","v":0},{"$f":"-SUM(Start:End!GN46)","v":0},{"$f":"-SUM(Start:End!GO46)","v":0},{"$f":"-SUM(Start:End!GP46)","v":0},{"$f":"-SUM(Start:End!GQ46)","v":0},{"$f":"-SUM(Start:End!GR46)","v":0},{"$f":"-SUM(Start:End!GS46)","v":0},{"$f":"-SUM(Start:End!GT46)","v":0},{"$f":"-SUM(Start:End!GU46)","v":0},{"$f":"-SUM(Start:End!GV46)","v":0},{"$f":"-SUM(Start:End!GW46)","v":0},{"$f":"-SUM(Start:End!GX46)","v":0},{"$f":"-SUM(Start:End!GY46)","v":0},{"$f":"-SUM(Start:End!GZ46)","v":0},{"$f":"-SUM(Start:End!HA46)","v":0},{"$f":"-SUM(Start:End!HB46)","v":0},{"$f":"-SUM(Start:End!HC46)","v":0},{"$f":"-SUM(Start:End!HD46)","v":0},{"$f":"-SUM(Start:End!HE46)","v":0},{"$f":"-SUM(Start:End!HF46)","v":0},{"$f":"-SUM(Start:End!HG46)","v":0},{"$f":"-SUM(Start:End!HH46)","v":0},{"$f":"-SUM(Start:End!HI46)","v":0},{"$f":"-SUM(Start:End!HJ46)","v":0},{"$f":"-SUM(Start:End!HK46)","v":0},{"$f":"-SUM(Start:End!HL46)","v":0},{"$f":"-SUM(Start:End!HM46)","v":0},{"$f":"-SUM(Start:End!HN46)","v":0},{"$f":"-SUM(Start:End!HO46)","v":0},{"$f":"-SUM(Start:End!HP46)","v":0},{"$f":"-SUM(Start:End!HQ46)","v":0},{"$f":"-SUM(Start:End!HR46)","v":0},{"$f":"-SUM(Start:End!HS46)","v":0},{"$f":"-SUM(Start:End!HT46)","v":0},{"$f":"-SUM(Start:End!HU46)","v":0},{"$f":"-SUM(Start:End!HV46)","v":0},{"$f":"-SUM(Start:End!HW46)","v":0},{"$f":"-SUM(Start:End!HX46)","v":0},{"$f":"-SUM(Start:End!HY46)","v":0},{"$f":"-SUM(Start:End!HZ46)","v":0},{"$f":"-SUM(Start:End!IA46)","v":0},{"$f":"-SUM(Start:End!IB46)","v":0},{"$f":"-SUM(Start:End!IC46)","v":0},{"$f":"-SUM(Start:End!ID46)","v":0},{"$f":"-SUM(Start:End!IE46)","v":0},{"$f":"-SUM(Start:End!IF46)","v":0},{"$f":"-SUM(Start:End!IG46)","v":0},{"$f":"-SUM(Start:End!IH46)","v":0},{"$f":"-SUM(Start:End!II46)","v":0},{"$f":"-SUM(Start:End!IJ46)","v":0},{"$f":"-SUM(Start:End!IK46)","v":0},{"$f":"-SUM(Start:End!IL46)","v":0},{"$f":"-SUM(Start:End!IM46)","v":0},{"$f":"-SUM(Start:End!IN46)","v":0},{"$f":"-SUM(Start:End!IO46)","v":0},{"$f":"-SUM(Start:End!IP46)","v":0},{"$f":"-SUM(Start:End!IQ46)","v":0},{"$f":"-SUM(Start:End!IR46)","v":0},{"$f":"-SUM(Start:End!IS46)","v":0},{"$f":"-SUM(Start:End!IT46)","v":0},{"$f":"-SUM(Start:End!IU46)","v":0},{"$f":"-SUM(Start:End!IV46)","v":0},{"$f":"-SUM(Start:End!IW46)","v":0},{"$f":"-SUM(Start:End!IX46)","v":0},{"$f":"-SUM(Start:End!IY46)","v":0},{"$f":"-SUM(Start:End!IZ46)","v":0},{"$f":"-SUM(Start:End!JA46)","v":0},{"$f":"-SUM(Start:End!JB46)","v":0},{"$f":"-SUM(Start:End!JC46)","v":0},{"$f":"-SUM(Start:End!JD46)","v":0},{"$f":"-SUM(Start:End!JE46)","v":0},{"$f":"-SUM(Start:End!JF46)","v":0},{"$f":"-SUM(Start:End!JG46)","v":0},{"$f":"-SUM(Start:End!JH46)","v":0},{"$f":"-SUM(Start:End!JI46)","v":0},{"$f":"-SUM(Start:End!JJ46)","v":0},{"$f":"-SUM(Start:End!JK46)","v":0},{"$f":"-SUM(Start:End!JL46)","v":0},{"$f":"-SUM(Start:End!JM46)","v":0},{"$f":"-SUM(Start:End!JN46)","v":0},{"$f":"-SUM(Start:End!JO46)","v":0},{"$f":"-SUM(Start:End!JP46)","v":0},{"$f":"-SUM(Start:End!JQ46)","v":0},{"$f":"-SUM(Start:End!JR46)","v":0},{"$f":"-SUM(Start:End!JS46)","v":0},{"$f":"-SUM(Start:End!JT46)","v":0},{"$f":"-SUM(Start:End!JU46)","v":0},{"$f":"-SUM(Start:End!JV46)","v":0},{"$f":"-SUM(Start:End!JW46)","v":0},{"$f":"-SUM(Start:End!JX46)","v":0},{"$f":"-SUM(Start:End!JY46)","v":0},{"$f":"-SUM(Start:End!JZ46)","v":0},{"$f":"-SUM(Start:End!KA46)","v":0},{"$f":"-SUM(Start:End!KB46)","v":0},{"$f":"-SUM(Start:End!KC46)","v":0},{"$f":"-SUM(Start:End!KD46)","v":0},{"$f":"-SUM(Start:End!KE46)","v":0},{"$f":"-SUM(Start:End!KF46)","v":0},{"$f":"-SUM(Start:End!KG46)","v":0},{"$f":"-SUM(Start:End!KH46)","v":0},{"$f":"-SUM(Start:End!KI46)","v":0},{"$f":"-SUM(Start:End!KJ46)","v":0},{"$f":"-SUM(Start:End!KK46)","v":0},{"$f":"-SUM(Start:End!KL46)","v":0},{"$f":"-SUM(Start:End!KM46)","v":0},{"$f":"-SUM(Start:End!KN46)","v":0},{"$f":"-SUM(Start:End!KO46)","v":0},{"$f":"-SUM(Start:End!KP46)","v":0},{"$f":"-SUM(Start:End!KQ46)","v":0},{"$f":"-SUM(Start:End!KR46)","v":0},{"$f":"-SUM(Start:End!KS46)","v":0},{"$f":"-SUM(Start:End!KT46)","v":0},{"$f":"-SUM(Start:End!KU46)","v":0},{"$f":"-SUM(Start:End!KV46)","v":0},{"$f":"-SUM(Start:End!KW46)","v":0},{"$f":"-SUM(Start:End!KX46)","v":0},{"$f":"-SUM(Start:End!KY46)","v":0},{"$f":"-SUM(Start:End!KZ46)","v":0},{"$f":"-SUM(Start:End!LA46)","v":0},{"$f":"-SUM(Start:End!LB46)","v":0},{"$f":"-SUM(Start:End!LC46)","v":0},{"$f":"-SUM(Start:End!LD46)","v":0},{"$f":"-SUM(Start:End!LE46)","v":0},{"$f":"-SUM(Start:End!LF46)","v":0},{"$f":"-SUM(Start:End!LG46)","v":0},{"$f":"-SUM(Start:End!LH46)","v":0},{"$f":"-SUM(Start:End!LI46)","v":0},{"$f":"-SUM(Start:End!LJ46)","v":0},{"$f":"-SUM(Start:End!LK46)","v":0},{"$f":"-SUM(Start:End!LL46)","v":0},{"$f":"-SUM(Start:End!LM46)","v":0},{"$f":"-SUM(Start:End!LN46)","v":0},{"$f":"-SUM(Start:End!LO46)","v":0},{"$f":"-SUM(Start:End!LP46)","v":0},{"$f":"-SUM(Start:End!LQ46)","v":0},{"$f":"-SUM(Start:End!LR46)","v":0},{"$f":"-SUM(Start:End!LS46)","v":0},{"$f":"-SUM(Start:End!LT46)","v":0},{"$f":"-SUM(Start:End!LU46)","v":0},{"$f":"-SUM(Start:End!LV46)","v":0},{"$f":"-SUM(Start:End!LW46)","v":0},{"$f":"-SUM(Start:End!LX46)","v":0},{"$f":"-SUM(Start:End!LY46)","v":0},{"$f":"-SUM(Start:End!LZ46)","v":0},{"$f":"-SUM(Start:End!MA46)","v":0},{"$f":"-SUM(Start:End!MB46)","v":0},{"$f":"-SUM(Start:End!MC46)","v":0},{"$f":"-SUM(Start:End!MD46)","v":0},{"$f":"-SUM(Start:End!ME46)","v":0},{"$f":"-SUM(Start:End!MF46)","v":0},{"$f":"-SUM(Start:End!MG46)","v":0},{"$f":"-SUM(Start:End!MH46)","v":0},{"$f":"-SUM(Start:End!MI46)","v":0},{"$f":"-SUM(Start:End!MJ46)","v":0},{"$f":"-SUM(Start:End!MK46)","v":0},{"$f":"-SUM(Start:End!ML46)","v":0},{"$f":"-SUM(Start:End!MM46)","v":0},{"$f":"-SUM(Start:End!MN46)","v":0},{"$f":"-SUM(Start:End!MO46)","v":0},{"$f":"-SUM(Start:End!MP46)","v":0},{"$f":"-SUM(Start:End!MQ46)","v":0},{"$f":"-SUM(Start:End!MR46)","v":0},{"$f":"-SUM(Start:End!MS46)","v":0},{"$f":"-SUM(Start:End!MT46)","v":0},{"$f":"-SUM(Start:End!MU46)","v":0},{"$f":"-SUM(Start:End!MV46)","v":0},{"$f":"-SUM(Start:End!MW46)","v":0},{"$f":"-SUM(Start:End!MX46)","v":0},{"$f":"-SUM(Start:End!MY46)","v":0},{"$f":"-SUM(Start:End!MZ46)","v":0},{"$f":"-SUM(Start:End!NA46)","v":0},{"$f":"-SUM(Start:End!NB46)","v":0},{"$f":"-SUM(Start:End!NC46)","v":0},{"$f":"-SUM(Start:End!ND46)","v":0},{"$f":"-SUM(Start:End!NE46)","v":0},{"$f":"-SUM(Start:End!NF46)","v":0},{"$f":"-SUM(Start:End!NG46)","v":0},{"$f":"-SUM(Start:End!NH46)","v":0},{"$f":"-SUM(Start:End!NI46)","v":0},{"$f":"-SUM(Start:End!NJ46)","v":0},{"$f":"-SUM(Start:End!NK46)","v":0},{"$f":"-SUM(Start:End!NL46)","v":0},{"$f":"-SUM(Start:End!NM46)","v":0},{"$f":"-SUM(Start:End!NN46)","v":0},{"$f":"-SUM(Start:End!NO46)","v":0},{"$f":"-SUM(Start:End!NP46)","v":0},{"$f":"-SUM(Start:End!NQ46)","v":0},{"$f":"-SUM(Start:End!NR46)","v":0},{"$f":"-SUM(Start:End!NS46)","v":0},{"$f":"-SUM(Start:End!NT46)","v":0},{"$f":"-SUM(Start:End!NU46)","v":0},{"$f":"-SUM(Start:End!NV46)","v":0},{"$f":"-SUM(Start:End!NW46)","v":0},{"$f":"-SUM(Start:End!NX46)","v":0},{"$f":"-SUM(Start:End!NY46)","v":0},{"$f":"-SUM(Start:End!NZ46)","v":0},{"$f":"-SUM(Start:End!OA46)","v":0},{"$f":"-SUM(Start:End!OB46)","v":0},{"$f":"-SUM(Start:End!OC46)","v":0},{"$f":"-SUM(Start:End!OD46)","v":0},{"$f":"-SUM(Start:End!OE46)","v":0},{"$f":"-SUM(Start:End!OF46)","v":0},{"$f":"-SUM(Start:End!OG46)","v":0},{"$f":"-SUM(Start:End!OH46)","v":0},{"$f":"-SUM(Start:End!OI46)","v":0},{"$f":"-SUM(Start:End!OJ46)","v":0},{"$f":"-SUM(Start:End!OK46)","v":0},{"$f":"-SUM(Start:End!OL46)","v":0},{"$f":"-SUM(Start:End!OM46)","v":0},{"$f":"-SUM(Start:End!ON46)","v":0},{"$f":"-SUM(Start:End!OO46)","v":0},{"$f":"-SUM(Start:End!OP46)","v":0},{"$f":"-SUM(Start:End!OQ46)","v":0},{"$f":"-SUM(Start:End!OR46)","v":0},{"$f":"-SUM(Start:End!OS46)","v":0},{"$f":"-SUM(Start:End!OT46)","v":0},{"$f":"-SUM(Start:End!OU46)","v":0},{"$f":"-SUM(Start:End!OV46)","v":0},{"$f":"-SUM(Start:End!OW46)","v":0},{"$f":"-SUM(Start:End!OX46)","v":0},{"$f":"-SUM(Start:End!OY46)","v":0},{"$f":"-SUM(Start:End!OZ46)","v":0},{"$f":"-SUM(Start:End!PA46)","v":0},{"$f":"-SUM(Start:End!PB46)","v":0},{"$f":"-SUM(Start:End!PC46)","v":0},{"$f":"-SUM(Start:End!PD46)","v":0},{"$f":"-SUM(Start:End!PE46)","v":0},{"$f":"-SUM(Start:End!PF46)","v":0},{"$f":"-SUM(Start:End!PG46)","v":0},{"$f":"-SUM(Start:End!PH46)","v":0},{"$f":"-SUM(Start:End!PI46)","v":0},{"$f":"-SUM(Start:End!PJ46)","v":0},{"$f":"-SUM(Start:End!PK46)","v":0},{"$f":"-SUM(Start:End!PL46)","v":0},{"$f":"-SUM(Start:End!PM46)","v":0},{"$f":"-SUM(Start:End!PN46)","v":0},{"$f":"-SUM(Start:End!PO46)","v":0},{"$f":"-SUM(Start:End!PP46)","v":0},{"$f":"-SUM(Start:End!PQ46)","v":0},{"$f":"-SUM(Start:End!PR46)","v":0},{"$f":"-SUM(Start:End!PS46)","v":0},{"$f":"-SUM(Start:End!PT46)","v":0},{"$f":"-SUM(Start:End!PU46)","v":0},{"$f":"-SUM(Start:End!PV46)","v":0},{"$f":"-SUM(Start:End!PW46)","v":0},{"$f":"-SUM(Start:End!PX46)","v":0},{"$f":"-SUM(Start:End!PY46)","v":0},{"$f":"-SUM(Start:End!PZ46)","v":0},{"$f":"-SUM(Start:End!QA46)","v":0},{"$f":"-SUM(Start:End!QB46)","v":0},{"$f":"-SUM(Start:End!QC46)","v":0},{"$f":"-SUM(Start:End!QD46)","v":0},{"$f":"-SUM(Start:End!QE46)","v":0},{"$f":"-SUM(Start:End!QF46)","v":0},{"$f":"-SUM(Start:End!QG46)","v":0},{"$f":"-SUM(Start:End!QH46)","v":0},{"$f":"-SUM(Start:End!QI46)","v":0},{"$f":"-SUM(Start:End!QJ46)","v":0},{"$f":"-SUM(Start:End!QK46)","v":0},{"$f":"-SUM(Start:End!QL46)","v":0},{"$f":"-SUM(Start:End!QM46)","v":0},{"$f":"-SUM(Start:End!QN46)","v":0},{"$f":"-SUM(Start:End!QO46)","v":0},{"$f":"-SUM(Start:End!QP46)","v":0},{"$f":"-SUM(Start:End!QQ46)","v":0},{"$f":"-SUM(Start:End!QR46)","v":0},{"$f":"-SUM(Start:End!QS46)","v":0},{"$f":"-SUM(Start:End!QT46)","v":0},{"$f":"-SUM(Start:End!QU46)","v":0},{"$f":"-SUM(Start:End!QV46)","v":0},{"$f":"-SUM(Start:End!QW46)","v":0},{"$f":"-SUM(Start:End!QX46)","v":0},{"$f":"-SUM(Start:End!QY46)","v":0},{"$f":"-SUM(Start:End!QZ46)","v":0},{"$f":"-SUM(Start:End!RA46)","v":0},{"$f":"-SUM(Start:End!RB46)","v":0},{"$f":"-SUM(Start:End!RC46)","v":0},{"$f":"-SUM(Start:End!RD46)","v":0},{"$f":"-SUM(Start:End!RE46)","v":0},{"$f":"-SUM(Start:End!RF46)","v":0},{"$f":"-SUM(Start:End!RG46)","v":0},{"$f":"-SUM(Start:End!RH46)","v":0},{"$f":"-SUM(Start:End!RI46)","v":0},{"$f":"-SUM(Start:End!RJ46)","v":0},{"$f":"-SUM(Start:End!RK46)","v":0},{"$f":"-SUM(Start:End!RL46)","v":0},{"$f":"-SUM(Start:End!RM46)","v":0},{"$f":"-SUM(Start:End!RN46)","v":0},{"$f":"-SUM(Start:End!RO46)","v":0},{"$f":"-SUM(Start:End!RP46)","v":0},{"$f":"-SUM(Start:End!RQ46)","v":0},{"$f":"-SUM(Start:End!RR46)","v":0},{"$f":"-SUM(Start:End!RS46)","v":0},{"$f":"-SUM(Start:End!RT46)","v":0},{"$f":"-SUM(Start:End!RU46)","v":0},{"$f":"-SUM(Start:End!RV46)","v":0},{"$f":"-SUM(Start:End!RW46)","v":0},{"$f":"-SUM(Start:End!RX46)","v":0},{"$f":"-SUM(Start:End!RY46)","v":0},{"$f":"-SUM(Start:End!RZ46)","v":0},{"$f":"-SUM(Start:End!SA46)","v":0},{"$f":"-SUM(Start:End!SB46)","v":0},{"$f":"-SUM(Start:End!SC46)","v":0},{"$f":"-SUM(Start:End!SD46)","v":0},{"$f":"-SUM(Start:End!SE46)","v":0},{"$f":"-SUM(Start:End!SF46)","v":0},{"$f":"-SUM(Start:End!SG46)","v":0},{"$f":"-SUM(Start:End!SH46)","v":0},{"$f":"-SUM(Start:End!SI46)","v":0},{"$f":"-SUM(Start:End!SJ46)","v":0},{"$f":"-SUM(Start:End!SK46)","v":0},{"$f":"-SUM(Start:End!SL46)","v":0},{"$f":"-SUM(Start:End!SM46)","v":0},{"$f":"-SUM(Start:End!SN46)","v":0},{"$f":"-SUM(Start:End!SO46)","v":0},{"$f":"-SUM(Start:End!SP46)","v":0},{"$f":"-SUM(Start:End!SQ46)","v":0},{"$f":"-SUM(Start:End!SR46)","v":0},{"$f":"-SUM(Start:End!SS46)","v":0},{"$f":"-SUM(Start:End!ST46)","v":0},{"$f":"-SUM(Start:End!SU46)","v":0},{"$f":"-SUM(Start:End!SV46)","v":0},{"$f":"-SUM(Start:End!SW46)","v":0},{"$f":"-SUM(Start:End!SX46)","v":0},{"$f":"-SUM(Start:End!SY46)","v":0},{"$f":"-SUM(Start:End!SZ46)","v":0},{"$f":"-SUM(Start:End!TA46)","v":0},{"$f":"-SUM(Start:End!TB46)","v":0},{"$f":"-SUM(Start:End!TC46)","v":0},{"$f":"-SUM(Start:End!TD46)","v":0},{"$f":"-SUM(Start:End!TE46)","v":0},{"$f":"-SUM(Start:End!TF46)","v":0},{"$f":"-SUM(Start:End!TG46)","v":0},{"$f":"-SUM(Start:End!TH46)","v":0},{"$f":"-SUM(Start:End!TI46)","v":0},{"$f":"-SUM(Start:End!TJ46)","v":0},{"$f":"-SUM(Start:End!TK46)","v":0},{"$f":"-SUM(Start:End!TL46)","v":0},{"$f":"-SUM(Start:End!TM46)","v":0},{"$f":"-SUM(Start:End!TN46)","v":0},{"$f":"-SUM(Start:End!TO46)","v":0},{"$f":"-SUM(Start:End!TP46)","v":0},{"$f":"-SUM(Start:End!TQ46)","v":0},{"$f":"-SUM(Start:End!TR46)","v":0},{"$f":"-SUM(Start:End!TS46)","v":0},{"$f":"-SUM(Start:End!TT46)","v":0},{"$f":"-SUM(Start:End!TU46)","v":0},{"$f":"-SUM(Start:End!TV46)","v":0},{"$f":"-SUM(Start:End!TW46)","v":0},{"$f":"-SUM(Start:End!TX46)","v":0},{"$f":"-SUM(Start:End!TY46)","v":0},{"$f":"-SUM(Start:End!TZ46)","v":0},{"$f":"-SUM(Start:End!UA46)","v":0},{"$f":"-SUM(Start:End!UB46)","v":0},{"$f":"-SUM(Start:End!UC46)","v":0},{"$f":"-SUM(Start:End!UD46)","v":0},{"$f":"-SUM(Start:End!UE46)","v":0},{"$f":"-SUM(Start:End!UF46)","v":0},{"$f":"-SUM(Start:End!UG46)","v":0},{"$f":"-SUM(Start:End!UH46)","v":0},{"$f":"-SUM(Start:End!UI46)","v":0},{"$f":"-SUM(Start:End!UJ46)","v":0},{"$f":"-SUM(Start:End!UK46)","v":0},{"$f":"-SUM(Start:End!UL46)","v":0},{"$f":"-SUM(Start:End!UM46)","v":0},{"$f":"-SUM(Start:End!UN46)","v":0},{"$f":"-SUM(Start:End!UO46)","v":0},{"$f":"-SUM(Start:End!UP46)","v":0},{"$f":"-SUM(Start:End!UQ46)","v":0},{"$f":"-SUM(Start:End!UR46)","v":0},{"$f":"-SUM(Start:End!US46)","v":0},{"$f":"-SUM(Start:End!UT46)","v":0},{"$f":"-SUM(Start:End!UU46)","v":0},{"$f":"-SUM(Start:End!UV46)","v":0},{"$f":"-SUM(Start:End!UW46)","v":0},{"$f":"-SUM(Start:End!UX46)","v":0},{"$f":"-SUM(Start:End!UY46)","v":0},{"$f":"-SUM(Start:End!UZ46)","v":0},{"$f":"-SUM(Start:End!VA46)","v":0},{"$f":"-SUM(Start:End!VB46)","v":0},{"$f":"-SUM(Start:End!VC46)","v":0},{"$f":"-SUM(Start:End!VD46)","v":0},{"$f":"-SUM(Start:End!VE46)","v":0},{"$f":"-SUM(Start:End!VF46)","v":0},{"$f":"-SUM(Start:End!VG46)","v":0},{"$f":"-SUM(Start:End!VH46)","v":0},{"$f":"-SUM(Start:End!VI46)","v":0},{"$f":"-SUM(Start:End!VJ46)","v":0},{"$f":"-SUM(Start:End!VK46)","v":0},{"$f":"-SUM(Start:End!VL46)","v":0},{"$f":"-SUM(Start:End!VM46)","v":0},{"$f":"-SUM(Start:End!VN46)","v":0},{"$f":"-SUM(Start:End!VO46)","v":0},{"$f":"-SUM(Start:End!VP46)","v":0},{"$f":"-SUM(Start:End!VQ46)","v":0},{"$f":"-SUM(Start:End!VR46)","v":0},{"$f":"-SUM(Start:End!VS46)","v":0},{"$f":"-SUM(Start:End!VT46)","v":0},{"$f":"-SUM(Start:End!VU46)","v":0},{"$f":"-SUM(Start:End!VV46)","v":0},{"$f":"-SUM(Start:End!VW46)","v":0},{"$f":"-SUM(Start:End!VX46)","v":0},{"$f":"-SUM(Start:End!VY46)","v":0},{"$f":"-SUM(Start:End!VZ46)","v":0},{"$f":"-SUM(Start:End!WA46)","v":0},{"$f":"-SUM(Start:End!WB46)","v":0},{"$f":"-SUM(Start:End!WC46)","v":0},{"$f":"-SUM(Start:End!WD46)","v":0},{"$f":"-SUM(Start:End!WE46)","v":0},{"$f":"-SUM(Start:End!WF46)","v":0},{"$f":"-SUM(Start:End!WG46)","v":0},{"$f":"-SUM(Start:End!WH46)","v":0},{"$f":"-SUM(Start:End!WI46)","v":0},{"$f":"-SUM(Start:End!WJ46)","v":0},{"$f":"-SUM(Start:End!WK46)","v":0},{"$f":"-SUM(Start:End!WL46)","v":0},{"$f":"-SUM(Start:End!WM46)","v":0},{"$f":"-SUM(Start:End!WN46)","v":0},{"$f":"-SUM(Start:End!WO46)","v":0},{"$f":"-SUM(Start:End!WP46)","v":0},{"$f":"-SUM(Start:End!WQ46)","v":0},{"$f":"-SUM(Start:End!WR46)","v":0},{"$f":"-SUM(Start:End!WS46)","v":0},{"$f":"-SUM(Start:End!WT46)","v":0},{"$f":"-SUM(Start:End!WU46)","v":0},{"$f":"-SUM(Start:End!WV46)","v":0},{"$f":"-SUM(Start:End!WW46)","v":0},{"$f":"-SUM(Start:End!WX46)","v":0},{"$f":"-SUM(Start:End!WY46)","v":0},{"$f":"-SUM(Start:End!WZ46)","v":0},{"$f":"-SUM(Start:End!XA46)","v":0},{"$f":"-SUM(Start:End!XB46)","v":0},{"$f":"-SUM(Start:End!XC46)","v":0},{"$f":"-SUM(Start:End!XD46)","v":0},{"$f":"-SUM(Start:End!XE46)","v":0},{"$f":"-SUM(Start:End!XF46)","v":0},{"$f":"-SUM(Start:End!XG46)","v":0},{"$f":"-SUM(Start:End!XH46)","v":0},{"$f":"-SUM(Start:End!XI46)","v":0},{"$f":"-SUM(Start:End!XJ46)","v":0},{"$f":"-SUM(Start:End!XK46)","v":0},{"$f":"-SUM(Start:End!XL46)","v":0},{"$f":"-SUM(Start:End!XM46)","v":0},{"$f":"-SUM(Start:End!XN46)","v":0},{"$f":"-SUM(Start:End!XO46)","v":0},{"$f":"-SUM(Start:End!XP46)","v":0},{"$f":"-SUM(Start:End!XQ46)","v":0},{"$f":"-SUM(Start:End!XR46)","v":0},{"$f":"-SUM(Start:End!XS46)","v":0},{"$f":"-SUM(Start:End!XT46)","v":0},{"$f":"-SUM(Start:End!XU46)","v":0},{"$f":"-SUM(Start:End!XV46)","v":0},{"$f":"-SUM(Start:End!XW46)","v":0},{"$f":"-SUM(Start:End!XX46)","v":0},{"$f":"-SUM(Start:End!XY46)","v":0},{"$f":"-SUM(Start:End!XZ46)","v":0},{"$f":"-SUM(Start:End!YA46)","v":0},{"$f":"-SUM(Start:End!YB46)","v":0},{"$f":"-SUM(Start:End!YC46)","v":0},{"$f":"-SUM(Start:End!YD46)","v":0},{"$f":"-SUM(Start:End!YE46)","v":0},{"$f":"-SUM(Start:End!YF46)","v":0},{"$f":"-SUM(Start:End!YG46)","v":0},{"$f":"-SUM(Start:End!YH46)","v":0},{"$f":"-SUM(Start:End!YI46)","v":0},{"$f":"-SUM(Start:End!YJ46)","v":0},{"$f":"-SUM(Start:End!YK46)","v":0},{"$f":"-SUM(Start:End!YL46)","v":0},{"$f":"-SUM(Start:End!YM46)","v":0},{"$f":"-SUM(Start:End!YN46)","v":0},{"$f":"-SUM(Start:End!YO46)","v":0},{"$f":"-SUM(Start:End!YP46)","v":0},{"$f":"-SUM(Start:End!YQ46)","v":0},{"$f":"-SUM(Start:End!YR46)","v":0},{"$f":"-SUM(Start:End!YS46)","v":0},{"$f":"-SUM(Start:End!YT46)","v":0},{"$f":"-SUM(Start:End!YU46)","v":0},{"$f":"-SUM(Start:End!YV46)","v":0},{"$f":"-SUM(Start:End!YW46)","v":0},{"$f":"-SUM(Start:End!YX46)","v":0},{"$f":"-SUM(Start:End!YY46)","v":0},{"$f":"-SUM(Start:End!YZ46)","v":0},{"$f":"-SUM(Start:End!ZA46)","v":0},{"$f":"-SUM(Start:End!ZB46)","v":0},{"$f":"-SUM(Start:End!ZC46)","v":0},{"$f":"-SUM(Start:End!ZD46)","v":0},{"$f":"-SUM(Start:End!ZE46)","v":0},{"$f":"-SUM(Start:End!ZF46)","v":0},{"$f":"-SUM(Start:End!ZG46)","v":0},{"$f":"-SUM(Start:End!ZH46)","v":0},{"$f":"-SUM(Start:End!ZI46)","v":0},{"$f":"-SUM(Start:End!ZJ46)","v":0},{"$f":"-SUM(Start:End!ZK46)","v":0},{"$f":"-SUM(Start:End!ZL46)","v":0},{"$f":"-SUM(Start:End!ZM46)","v":0},{"$f":"-SUM(Start:End!ZN46)","v":0},{"$f":"-SUM(Start:End!ZO46)","v":0},{"$f":"-SUM(Start:End!ZP46)","v":0},{"$f":"-SUM(Start:End!ZQ46)","v":0},{"$f":"-SUM(Start:End!ZR46)","v":0},{"$f":"-SUM(Start:End!ZS46)","v":0},{"$f":"-SUM(Start:End!ZT46)","v":0},{"$f":"-SUM(Start:End!ZU46)","v":0},{"$f":"-SUM(Start:End!ZV46)","v":0},{"$f":"-SUM(Start:End!ZW46)","v":0},{"$f":"-SUM(Start:End!ZX46)","v":0},{"$f":"-SUM(Start:End!ZY46)","v":0},{"$f":"-SUM(Start:End!ZZ46)","v":0},{"$f":"-SUM(Start:End!AAA46)","v":0},{"$f":"-SUM(Start:End!AAB46)","v":0},{"$f":"-SUM(Start:End!AAC46)","v":0},{"$f":"-SUM(Start:End!AAD46)","v":0},{"$f":"-SUM(Start:End!AAE46)","v":0},{"$f":"-SUM(Start:End!AAF46)","v":0},{"$f":"-SUM(Start:End!AAG46)","v":0},{"$f":"-SUM(Start:End!AAH46)","v":0},{"$f":"-SUM(Start:End!AAI46)","v":0},{"$f":"-SUM(Start:End!AAJ46)","v":0},{"$f":"-SUM(Start:End!AAK46)","v":0},{"$f":"-SUM(Start:End!AAL46)","v":0},{"$f":"-SUM(Start:End!AAM46)","v":0},{"$f":"-SUM(Start:End!AAN46)","v":0},{"$f":"-SUM(Start:End!AAO46)","v":0},{"$f":"-SUM(Start:End!AAP46)","v":0},{"$f":"-SUM(Start:End!AAQ46)","v":0},{"$f":"-SUM(Start:End!AAR46)","v":0},{"$f":"-SUM(Start:End!AAS46)","v":0},{"$f":"-SUM(Start:End!AAT46)","v":0},{"$f":"-SUM(Start:End!AAU46)","v":0},{"$f":"-SUM(Start:End!AAV46)","v":0},{"$f":"-SUM(Start:End!AAW46)","v":0},{"$f":"-SUM(Start:End!AAX46)","v":0},{"$f":"-SUM(Start:End!AAY46)","v":0},{"$f":"-SUM(Start:End!AAZ46)","v":0},{"$f":"-SUM(Start:End!ABA46)","v":0},{"$f":"-SUM(Start:End!ABB46)","v":0},{"$f":"-SUM(Start:End!ABC46)","v":0},{"$f":"-SUM(Start:End!ABD46)","v":0},{"$f":"-SUM(Start:End!ABE46)","v":0},{"$f":"-SUM(Start:End!ABF46)","v":0},{"$f":"-SUM(Start:End!ABG46)","v":0},{"$f":"-SUM(Start:End!ABH46)","v":0},{"$f":"-SUM(Start:End!ABI46)","v":0},{"$f":"-SUM(Start:End!ABJ46)","v":0},{"$f":"-SUM(Start:End!ABK46)","v":0},{"$f":"-SUM(Start:End!ABL46)","v":0},{"$f":"-SUM(Start:End!ABM46)","v":0},{"$f":"-SUM(Start:End!ABN46)","v":0},{"$f":"-SUM(Start:End!ABO46)","v":0},{"$f":"-SUM(Start:End!ABP46)","v":0},{"$f":"-SUM(Start:End!ABQ46)","v":0},{"$f":"-SUM(Start:End!ABR46)","v":0},{"$f":"-SUM(Start:End!ABS46)","v":0},{"$f":"-SUM(Start:End!ABT46)","v":0},{"$f":"-SUM(Start:End!ABU46)","v":0},{"$f":"-SUM(Start:End!ABV46)","v":0},{"$f":"-SUM(Start:End!ABW46)","v":0},{"$f":"-SUM(Start:End!ABX46)","v":0},{"$f":"-SUM(Start:End!ABY46)","v":0},{"$f":"-SUM(Start:End!ABZ46)","v":0}]
[null,null,null,"Interest During Construction"]
[null,null,null,"Fees During Construction"]
[null,null,null,"Investing Cash Flow",null,null,null,null,null,null,{"$f":"K33+K34+K35","v":-72000},{"$f":"L33+L34+L35","v":-72000},-72000,-72000,-72000,-72000,0,0,0,0,0,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-72777.777777777781,-72777.777777777781,-72777.777777777781,-35000,-35000,-35000,-35000,-35000,0,0,0,0,0,0,0,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,0,0,0,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-91428.57142857142,-91428.57142857142,-91428.57142857142,-91428.57142857142,{"$f":"BX33+BX34+BX35","v":-91428.57142857142},-91428.57142857142,-91428.57142857142,-70000,0,0,0,0,0,0,0,0,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-75283.422459893045,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-91647.058823529413,-91647.058823529413,-91647.058823529413,-91647.058823529413,-91647.058823529413,-47647.058823529413,-47647.058823529413,0,0,0,0,0,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,0,0,-70000,-70000,-70000,-70000,-70000,-70000,{"$f":"EJ33+EJ34+EJ35","v":-70000},-70000,-70000,-70000,-70000,-145000,-145000,-145000,-145000,-145000,-145000,-145000,-75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV33+GV34+GV35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH33+JH34+JH35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT33+LT34+LT35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF33+OF34+OF35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR33+QR34+QR35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD33+TD34+TD35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP33+VP34+VP35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB33+YB34+YB35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN33+AAN34+AAN35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"Debt Issued",{"$f":"ROW('Template Model'!D151)","v":151},{"$f":"SUM(Start:End!F151)","v":9.1074032724430456},null,null,null,null,{"$f":"SUM(Start:End!K151)","v":57600},{"$f":"SUM(Start:End!L151)","v":57600},{"$f":"SUM(Start:End!M151)","v":57600},{"$f":"SUM(Start:End!N151)","v":57600},{"$f":"SUM(Start:End!O151)","v":57600},{"$f":"SUM(Start:End!P151)","v":57600},{"$f":"SUM(Start:End!Q151)","v":0},{"$f":"SUM(Start:End!R151)","v":0},{"$f":"SUM(Start:End!S151)","v":0},{"$f":"SUM(Start:End!T151)","v":0},{"$f":"SUM(Start:End!U151)","v":0},{"$f":"SUM(Start:End!V151)","v":30222.222222222226},{"$f":"SUM(Start:End!W151)","v":30222.222222222226},{"$f":"SUM(Start:End!X151)","v":30222.222222222226},{"$f":"SUM(Start:End!Y151)","v":30222.222222222226},{"$f":"SUM(Start:End!Z151)","v":30222.222222222226},{"$f":"SUM(Start:End!AA151)","v":30222.222222222226},{"$f":"SUM(Start:End!AB151)","v":30222.222222222226},{"$f":"SUM(Start:End!AC151)","v":30222.222222222226},{"$f":"SUM(Start:End!AD151)","v":30222.222222222226},{"$f":"SUM(Start:End!AE151)","v":30222.222222222226},{"$f":"SUM(Start:End!AF151)","v":30222.222222222226},{"$f":"SUM(Start:End!AG151)","v":30222.222222222226},{"$f":"SUM(Start:End!AH151)","v":30222.222222222226},{"$f":"SUM(Start:End!AI151)","v":30222.222222222226},{"$f":"SUM(Start:End!AJ151)","v":30222.222222222226},{"$f":"SUM(Start:End!AK151)","v":56034.001170284275},{"$f":"SUM(Start:End!AL151)","v":56034.001170284275},{"$f":"SUM(Start:End!AM151)","v":56034.001170284275},{"$f":"SUM(Start:End!AN151)","v":25811.778948062049},{"$f":"SUM(Start:End!AO151)","v":25811.778948062049},{"$f":"SUM(Start:End!AP151)","v":25811.778948062049},{"$f":"SUM(Start:End!AQ151)","v":25811.778948062049},{"$f":"SUM(Start:End!AR151)","v":25811.778948062049},{"$f":"SUM(Start:End!AS151)","v":0},{"$f":"SUM(Start:End!AT151)","v":0},{"$f":"SUM(Start:End!AU151)","v":0},{"$f":"SUM(Start:End!AV151)","v":0},{"$f":"SUM(Start:End!AW151)","v":0},{"$f":"SUM(Start:End!AX151)","v":0},{"$f":"SUM(Start:End!AY151)","v":0},{"$f":"SUM(Start:End!AZ151)","v":71111.111111111109},{"$f":"SUM(Start:End!BA151)","v":71111.111111111109},{"$f":"SUM(Start:End!BB151)","v":71111.111111111109},{"$f":"SUM(Start:End!BC151)","v":71111.111111111109},{"$f":"SUM(Start:End!BD151)","v":71111.111111111109},{"$f":"SUM(Start:End!BE151)","v":71111.111111111109},{"$f":"SUM(Start:End!BF151)","v":71111.111111111109},{"$f":"SUM(Start:End!BG151)","v":71111.111111111109},{"$f":"SUM(Start:End!BH151)","v":71111.111111111109},{"$f":"SUM(Start:End!BI151)","v":0},{"$f":"SUM(Start:End!BJ151)","v":0},{"$f":"SUM(Start:End!BK151)","v":0},{"$f":"SUM(Start:End!BL151)","v":56000},{"$f":"SUM(Start:End!BM151)","v":56000},{"$f":"SUM(Start:End!BN151)","v":56000},{"$f":"SUM(Start:End!BO151)","v":56000},{"$f":"SUM(Start:End!BP151)","v":56000},{"$f":"SUM(Start:End!BQ151)","v":56000},{"$f":"SUM(Start:End!BR151)","v":56000},{"$f":"SUM(Start:End!BS151)","v":56000},{"$f":"SUM(Start:End!BT151)","v":68135.092902585457},{"$f":"SUM(Start:End!BU151)","v":68135.092902585457},{"$f":"SUM(Start:End!BV151)","v":68135.092902585457},{"$f":"SUM(Start:End!BW151)","v":68135.092902585457},{"$f":"SUM(Start:End!BX151)","v":68135.092902585457},{"$f":"SUM(Start:End!BY151)","v":68135.092902585457},{"$f":"SUM(Start:End!BZ151)","v":68135.092902585457},{"$f":"SUM(Start:End!CA151)","v":56000},{"$f":"SUM(Start:End!CB151)","v":0},{"$f":"SUM(Start:End!CC151)","v":0},{"$f":"SUM(Start:End!CD151)","v":0},{"$f":"SUM(Start:End!CE151)","v":0},{"$f":"SUM(Start:End!CF151)","v":0},{"$f":"SUM(Start:End!CG151)","v":0},{"$f":"SUM(Start:End!CH151)","v":0},{"$f":"SUM(Start:End!CI151)","v":0},{"$f":"SUM(Start:End!CJ151)","v":22109.090909090912},{"$f":"SUM(Start:End!CK151)","v":22109.090909090912},{"$f":"SUM(Start:End!CL151)","v":22109.090909090912},{"$f":"SUM(Start:End!CM151)","v":22109.090909090912},{"$f":"SUM(Start:End!CN151)","v":22109.090909090912},{"$f":"SUM(Start:End!CO151)","v":22109.090909090912},{"$f":"SUM(Start:End!CP151)","v":22109.090909090912},{"$f":"SUM(Start:End!CQ151)","v":22109.090909090912},{"$f":"SUM(Start:End!CR151)","v":22109.090909090912},{"$f":"SUM(Start:End!CS151)","v":22109.090909090912},{"$f":"SUM(Start:End!CT151)","v":60226.737967914451},{"$f":"SUM(Start:End!CU151)","v":38117.647058823539},{"$f":"SUM(Start:End!CV151)","v":38117.647058823539},{"$f":"SUM(Start:End!CW151)","v":38117.647058823539},{"$f":"SUM(Start:End!CX151)","v":38117.647058823539},{"$f":"SUM(Start:End!CY151)","v":38117.647058823539},{"$f":"SUM(Start:End!CZ151)","v":38117.647058823539},{"$f":"SUM(Start:End!DA151)","v":38117.647058823539},{"$f":"SUM(Start:End!DB151)","v":38117.647058823539},{"$f":"SUM(Start:End!DC151)","v":38117.647058823539},{"$f":"SUM(Start:End!DD151)","v":70228.216270180041},{"$f":"SUM(Start:End!DE151)","v":70228.216270180041},{"$f":"SUM(Start:End!DF151)","v":70228.216270180041},{"$f":"SUM(Start:End!DG151)","v":70228.216270180041},{"$f":"SUM(Start:End!DH151)","v":70228.216270180041},{"$f":"SUM(Start:End!DI151)","v":38117.647058823539},{"$f":"SUM(Start:End!DJ151)","v":38117.647058823539},{"$f":"SUM(Start:End!DK151)","v":0},{"$f":"SUM(Start:End!DL151)","v":0},{"$f":"SUM(Start:End!DM151)","v":0},{"$f":"SUM(Start:End!DN151)","v":0},{"$f":"SUM(Start:End!DO151)","v":0},{"$f":"SUM(Start:End!DP151)","v":37903.155445042481},{"$f":"SUM(Start:End!DQ151)","v":37903.155445042481},{"$f":"SUM(Start:End!DR151)","v":37903.155445042481},{"$f":"SUM(Start:End!DS151)","v":37903.155445042481},{"$f":"SUM(Start:End!DT151)","v":37903.155445042481},{"$f":"SUM(Start:End!DU151)","v":37903.155445042481},{"$f":"SUM(Start:End!DV151)","v":37903.155445042481},{"$f":"SUM(Start:End!DW151)","v":37903.155445042481},{"$f":"SUM(Start:End!DX151)","v":37903.155445042481},{"$f":"SUM(Start:End!DY151)","v":37903.155445042481},{"$f":"SUM(Start:End!DZ151)","v":37903.155445042481},{"$f":"SUM(Start:End!EA151)","v":37903.155445042481},{"$f":"SUM(Start:End!EB151)","v":0},{"$f":"SUM(Start:End!EC151)","v":0},{"$f":"SUM(Start:End!ED151)","v":56000},{"$f":"SUM(Start:End!EE151)","v":56000},{"$f":"SUM(Start:End!EF151)","v":56000},{"$f":"SUM(Start:End!EG151)","v":56000},{"$f":"SUM(Start:End!EH151)","v":56000},{"$f":"SUM(Start:End!EI151)","v":56000},{"$f":"SUM(Start:End!EJ151)","v":56000},{"$f":"SUM(Start:End!EK151)","v":56000},{"$f":"SUM(Start:End!EL151)","v":56000},{"$f":"SUM(Start:End!EM151)","v":56000},{"$f":"SUM(Start:End!EN151)","v":56000},{"$f":"SUM(Start:End!EO151)","v":116000},{"$f":"SUM(Start:End!EP151)","v":116000},{"$f":"SUM(Start:End!EQ151)","v":116000},{"$f":"SUM(Start:End!ER151)","v":116000},{"$f":"SUM(Start:End!ES151)","v":116000},{"$f":"SUM(Start:End!ET151)","v":116000},{"$f":"SUM(Start:End!EU151)","v":116000},{"$f":"SUM(Start:End!EV151)","v":60000},{"$f":"SUM(Start:End!EW151)","v":0},{"$f":"SUM(Start:End!EX151)","v":0},{"$f":"SUM(Start:End!EY151)","v":0},{"$f":"SUM(Start:End!EZ151)","v":0},{"$f":"SUM(Start:End!FA151)","v":0},{"$f":"SUM(Start:End!FB151)","v":0},{"$f":"SUM(Start:End!FC151)","v":0},{"$f":"SUM(Start:End!FD151)","v":0},{"$f":"SUM(Start:End!FE151)","v":0},{"$f":"SUM(Start:End!FF151)","v":0},{"$f":"SUM(Start:End!FG151)","v":0},{"$f":"SUM(Start:End!FH151)","v":0},{"$f":"SUM(Start:End!FI151)","v":0},{"$f":"SUM(Start:End!FJ151)","v":0},{"$f":"SUM(Start:End!FK151)","v":0},{"$f":"SUM(Start:End!FL151)","v":0},{"$f":"SUM(Start:End!FM151)","v":0},{"$f":"SUM(Start:End!FN151)","v":0},{"$f":"SUM(Start:End!FO151)","v":0},{"$f":"SUM(Start:End!FP151)","v":0},{"$f":"SUM(Start:End!FQ151)","v":0},{"$f":"SUM(Start:End!FR151)","v":0},{"$f":"SUM(Start:End!FS151)","v":0},{"$f":"SUM(Start:End!FT151)","v":0},{"$f":"SUM(Start:End!FU151)","v":0},{"$f":"SUM(Start:End!FV151)","v":0},{"$f":"SUM(Start:End!FW151)","v":0},{"$f":"SUM(Start:End!FX151)","v":0},{"$f":"SUM(Start:End!FY151)","v":0},{"$f":"SUM(Start:End!FZ151)","v":0},{"$f":"SUM(Start:End!GA151)","v":0},{"$f":"SUM(Start:End!GB151)","v":0},{"$f":"SUM(Start:End!GC151)","v":0},{"$f":"SUM(Start:End!GD151)","v":0},{"$f":"SUM(Start:End!GE151)","v":0},{"$f":"SUM(Start:End!GF151)","v":0},{"$f":"SUM(Start:End!GG151)","v":0},{"$f":"SUM(Start:End!GH151)","v":0},{"$f":"SUM(Start:End!GI151)","v":0},{"$f":"SUM(Start:End!GJ151)","v":0},{"$f":"SUM(Start:End!GK151)","v":0},{"$f":"SUM(Start:End!GL151)","v":0},{"$f":"SUM(Start:End!GM151)","v":0},{"$f":"SUM(Start:End!GN151)","v":0},{"$f":"SUM(Start:End!GO151)","v":0},{"$f":"SUM(Start:End!GP151)","v":0},{"$f":"SUM(Start:End!GQ151)","v":0},{"$f":"SUM(Start:End!GR151)","v":0},{"$f":"SUM(Start:End!GS151)","v":0},{"$f":"SUM(Start:End!GT151)","v":0},{"$f":"SUM(Start:End!GU151)","v":0},{"$f":"SUM(Start:End!GV151)","v":0},{"$f":"SUM(Start:End!GW151)","v":0},{"$f":"SUM(Start:End!GX151)","v":0},{"$f":"SUM(Start:End!GY151)","v":0},{"$f":"SUM(Start:End!GZ151)","v":0},{"$f":"SUM(Start:End!HA151)","v":0},{"$f":"SUM(Start:End!HB151)","v":0},{"$f":"SUM(Start:End!HC151)","v":0},{"$f":"SUM(Start:End!HD151)","v":0},{"$f":"SUM(Start:End!HE151)","v":0},{"$f":"SUM(Start:End!HF151)","v":0},{"$f":"SUM(Start:End!HG151)","v":0},{"$f":"SUM(Start:End!HH151)","v":0},{"$f":"SUM(Start:End!HI151)","v":0},{"$f":"SUM(Start:End!HJ151)","v":0},{"$f":"SUM(Start:End!HK151)","v":0},{"$f":"SUM(Start:End!HL151)","v":0},{"$f":"SUM(Start:End!HM151)","v":0},{"$f":"SUM(Start:End!HN151)","v":0},{"$f":"SUM(Start:End!HO151)","v":0},{"$f":"SUM(Start:End!HP151)","v":0},{"$f":"SUM(Start:End!HQ151)","v":0},{"$f":"SUM(Start:End!HR151)","v":0},{"$f":"SUM(Start:End!HS151)","v":0},{"$f":"SUM(Start:End!HT151)","v":0},{"$f":"SUM(Start:End!HU151)","v":0},{"$f":"SUM(Start:End!HV151)","v":0},{"$f":"SUM(Start:End!HW151)","v":0},{"$f":"SUM(Start:End!HX151)","v":0},{"$f":"SUM(Start:End!HY151)","v":0},{"$f":"SUM(Start:End!HZ151)","v":0},{"$f":"SUM(Start:End!IA151)","v":0},{"$f":"SUM(Start:End!IB151)","v":0},{"$f":"SUM(Start:End!IC151)","v":0},{"$f":"SUM(Start:End!ID151)","v":0},{"$f":"SUM(Start:End!IE151)","v":0},{"$f":"SUM(Start:End!IF151)","v":0},{"$f":"SUM(Start:End!IG151)","v":0},{"$f":"SUM(Start:End!IH151)","v":0},{"$f":"SUM(Start:End!II151)","v":0},{"$f":"SUM(Start:End!IJ151)","v":0},{"$f":"SUM(Start:End!IK151)","v":0},{"$f":"SUM(Start:End!IL151)","v":0},{"$f":"SUM(Start:End!IM151)","v":0},{"$f":"SUM(Start:End!IN151)","v":0},{"$f":"SUM(Start:End!IO151)","v":0},{"$f":"SUM(Start:End!IP151)","v":0},{"$f":"SUM(Start:End!IQ151)","v":0},{"$f":"SUM(Start:End!IR151)","v":0},{"$f":"SUM(Start:End!IS151)","v":0},{"$f":"SUM(Start:End!IT151)","v":0},{"$f":"SUM(Start:End!IU151)","v":0},{"$f":"SUM(Start:End!IV151)","v":0},{"$f":"SUM(Start:End!IW151)","v":0},{"$f":"SUM(Start:End!IX151)","v":0},{"$f":"SUM(Start:End!IY151)","v":0},{"$f":"SUM(Start:End!IZ151)","v":0},{"$f":"SUM(Start:End!JA151)","v":0},{"$f":"SUM(Start:End!JB151)","v":0},{"$f":"SUM(Start:End!JC151)","v":0},{"$f":"SUM(Start:End!JD151)","v":0},{"$f":"SUM(Start:End!JE151)","v":0},{"$f":"SUM(Start:End!JF151)","v":0},{"$f":"SUM(Start:End!JG151)","v":0},{"$f":"SUM(Start:End!JH151)","v":0},{"$f":"SUM(Start:End!JI151)","v":0},{"$f":"SUM(Start:End!JJ151)","v":0},{"$f":"SUM(Start:End!JK151)","v":0},{"$f":"SUM(Start:End!JL151)","v":0},{"$f":"SUM(Start:End!JM151)","v":0},{"$f":"SUM(Start:End!JN151)","v":0},{"$f":"SUM(Start:End!JO151)","v":0},{"$f":"SUM(Start:End!JP151)","v":0},{"$f":"SUM(Start:End!JQ151)","v":0},{"$f":"SUM(Start:End!JR151)","v":0},{"$f":"SUM(Start:End!JS151)","v":0},{"$f":"SUM(Start:End!JT151)","v":0},{"$f":"SUM(Start:End!JU151)","v":0},{"$f":"SUM(Start:End!JV151)","v":0},{"$f":"SUM(Start:End!JW151)","v":0},{"$f":"SUM(Start:End!JX151)","v":0},{"$f":"SUM(Start:End!JY151)","v":0},{"$f":"SUM(Start:End!JZ151)","v":0},{"$f":"SUM(Start:End!KA151)","v":0},{"$f":"SUM(Start:End!KB151)","v":0},{"$f":"SUM(Start:End!KC151)","v":0},{"$f":"SUM(Start:End!KD151)","v":0},{"$f":"SUM(Start:End!KE151)","v":0},{"$f":"SUM(Start:End!KF151)","v":0},{"$f":"SUM(Start:End!KG151)","v":0},{"$f":"SUM(Start:End!KH151)","v":0},{"$f":"SUM(Start:End!KI151)","v":0},{"$f":"SUM(Start:End!KJ151)","v":0},{"$f":"SUM(Start:End!KK151)","v":0},{"$f":"SUM(Start:End!KL151)","v":0},{"$f":"SUM(Start:End!KM151)","v":0},{"$f":"SUM(Start:End!KN151)","v":0},{"$f":"SUM(Start:End!KO151)","v":0},{"$f":"SUM(Start:End!KP151)","v":0},{"$f":"SUM(Start:End!KQ151)","v":0},{"$f":"SUM(Start:End!KR151)","v":0},{"$f":"SUM(Start:End!KS151)","v":0},{"$f":"SUM(Start:End!KT151)","v":0},{"$f":"SUM(Start:End!KU151)","v":0},{"$f":"SUM(Start:End!KV151)","v":0},{"$f":"SUM(Start:End!KW151)","v":0},{"$f":"SUM(Start:End!KX151)","v":0},{"$f":"SUM(Start:End!KY151)","v":0},{"$f":"SUM(Start:End!KZ151)","v":0},{"$f":"SUM(Start:End!LA151)","v":0},{"$f":"SUM(Start:End!LB151)","v":0},{"$f":"SUM(Start:End!LC151)","v":0},{"$f":"SUM(Start:End!LD151)","v":0},{"$f":"SUM(Start:End!LE151)","v":0},{"$f":"SUM(Start:End!LF151)","v":0},{"$f":"SUM(Start:End!LG151)","v":0},{"$f":"SUM(Start:End!LH151)","v":0},{"$f":"SUM(Start:End!LI151)","v":0},{"$f":"SUM(Start:End!LJ151)","v":0},{"$f":"SUM(Start:End!LK151)","v":0},{"$f":"SUM(Start:End!LL151)","v":0},{"$f":"SUM(Start:End!LM151)","v":0},{"$f":"SUM(Start:End!LN151)","v":0},{"$f":"SUM(Start:End!LO151)","v":0},{"$f":"SUM(Start:End!LP151)","v":0},{"$f":"SUM(Start:End!LQ151)","v":0},{"$f":"SUM(Start:End!LR151)","v":0},{"$f":"SUM(Start:End!LS151)","v":0},{"$f":"SUM(Start:End!LT151)","v":0},{"$f":"SUM(Start:End!LU151)","v":0},{"$f":"SUM(Start:End!LV151)","v":0},{"$f":"SUM(Start:End!LW151)","v":0},{"$f":"SUM(Start:End!LX151)","v":0},{"$f":"SUM(Start:End!LY151)","v":0},{"$f":"SUM(Start:End!LZ151)","v":0},{"$f":"SUM(Start:End!MA151)","v":0},{"$f":"SUM(Start:End!MB151)","v":0},{"$f":"SUM(Start:End!MC151)","v":0},{"$f":"SUM(Start:End!MD151)","v":0},{"$f":"SUM(Start:End!ME151)","v":0},{"$f":"SUM(Start:End!MF151)","v":0},{"$f":"SUM(Start:End!MG151)","v":0},{"$f":"SUM(Start:End!MH151)","v":0},{"$f":"SUM(Start:End!MI151)","v":0},{"$f":"SUM(Start:End!MJ151)","v":0},{"$f":"SUM(Start:End!MK151)","v":0},{"$f":"SUM(Start:End!ML151)","v":0},{"$f":"SUM(Start:End!MM151)","v":0},{"$f":"SUM(Start:End!MN151)","v":0},{"$f":"SUM(Start:End!MO151)","v":0},{"$f":"SUM(Start:End!MP151)","v":0},{"$f":"SUM(Start:End!MQ151)","v":0},{"$f":"SUM(Start:End!MR151)","v":0},{"$f":"SUM(Start:End!MS151)","v":0},{"$f":"SUM(Start:End!MT151)","v":0},{"$f":"SUM(Start:End!MU151)","v":0},{"$f":"SUM(Start:End!MV151)","v":0},{"$f":"SUM(Start:End!MW151)","v":0},{"$f":"SUM(Start:End!MX151)","v":0},{"$f":"SUM(Start:End!MY151)","v":0},{"$f":"SUM(Start:End!MZ151)","v":0},{"$f":"SUM(Start:End!NA151)","v":0},{"$f":"SUM(Start:End!NB151)","v":0},{"$f":"SUM(Start:End!NC151)","v":0},{"$f":"SUM(Start:End!ND151)","v":0},{"$f":"SUM(Start:End!NE151)","v":0},{"$f":"SUM(Start:End!NF151)","v":0},{"$f":"SUM(Start:End!NG151)","v":0},{"$f":"SUM(Start:End!NH151)","v":0},{"$f":"SUM(Start:End!NI151)","v":0},{"$f":"SUM(Start:End!NJ151)","v":0},{"$f":"SUM(Start:End!NK151)","v":0},{"$f":"SUM(Start:End!NL151)","v":0},{"$f":"SUM(Start:End!NM151)","v":0},{"$f":"SUM(Start:End!NN151)","v":0},{"$f":"SUM(Start:End!NO151)","v":0},{"$f":"SUM(Start:End!NP151)","v":0},{"$f":"SUM(Start:End!NQ151)","v":0},{"$f":"SUM(Start:End!NR151)","v":0},{"$f":"SUM(Start:End!NS151)","v":0},{"$f":"SUM(Start:End!NT151)","v":0},{"$f":"SUM(Start:End!NU151)","v":0},{"$f":"SUM(Start:End!NV151)","v":0},{"$f":"SUM(Start:End!NW151)","v":0},{"$f":"SUM(Start:End!NX151)","v":0},{"$f":"SUM(Start:End!NY151)","v":0},{"$f":"SUM(Start:End!NZ151)","v":0},{"$f":"SUM(Start:End!OA151)","v":0},{"$f":"SUM(Start:End!OB151)","v":0},{"$f":"SUM(Start:End!OC151)","v":0},{"$f":"SUM(Start:End!OD151)","v":0},{"$f":"SUM(Start:End!OE151)","v":0},{"$f":"SUM(Start:End!OF151)","v":0},{"$f":"SUM(Start:End!OG151)","v":0},{"$f":"SUM(Start:End!OH151)","v":0},{"$f":"SUM(Start:End!OI151)","v":0},{"$f":"SUM(Start:End!OJ151)","v":0},{"$f":"SUM(Start:End!OK151)","v":0},{"$f":"SUM(Start:End!OL151)","v":0},{"$f":"SUM(Start:End!OM151)","v":0},{"$f":"SUM(Start:End!ON151)","v":0},{"$f":"SUM(Start:End!OO151)","v":0},{"$f":"SUM(Start:End!OP151)","v":0},{"$f":"SUM(Start:End!OQ151)","v":0},{"$f":"SUM(Start:End!OR151)","v":0},{"$f":"SUM(Start:End!OS151)","v":0},{"$f":"SUM(Start:End!OT151)","v":0},{"$f":"SUM(Start:End!OU151)","v":0},{"$f":"SUM(Start:End!OV151)","v":0},{"$f":"SUM(Start:End!OW151)","v":0},{"$f":"SUM(Start:End!OX151)","v":0},{"$f":"SUM(Start:End!OY151)","v":0},{"$f":"SUM(Start:End!OZ151)","v":0},{"$f":"SUM(Start:End!PA151)","v":0},{"$f":"SUM(Start:End!PB151)","v":0},{"$f":"SUM(Start:End!PC151)","v":0},{"$f":"SUM(Start:End!PD151)","v":0},{"$f":"SUM(Start:End!PE151)","v":0},{"$f":"SUM(Start:End!PF151)","v":0},{"$f":"SUM(Start:End!PG151)","v":0},{"$f":"SUM(Start:End!PH151)","v":0},{"$f":"SUM(Start:End!PI151)","v":0},{"$f":"SUM(Start:End!PJ151)","v":0},{"$f":"SUM(Start:End!PK151)","v":0},{"$f":"SUM(Start:End!PL151)","v":0},{"$f":"SUM(Start:End!PM151)","v":0},{"$f":"SUM(Start:End!PN151)","v":0},{"$f":"SUM(Start:End!PO151)","v":0},{"$f":"SUM(Start:End!PP151)","v":0},{"$f":"SUM(Start:End!PQ151)","v":0},{"$f":"SUM(Start:End!PR151)","v":0},{"$f":"SUM(Start:End!PS151)","v":0},{"$f":"SUM(Start:End!PT151)","v":0},{"$f":"SUM(Start:End!PU151)","v":0},{"$f":"SUM(Start:End!PV151)","v":0},{"$f":"SUM(Start:End!PW151)","v":0},{"$f":"SUM(Start:End!PX151)","v":0},{"$f":"SUM(Start:End!PY151)","v":0},{"$f":"SUM(Start:End!PZ151)","v":0},{"$f":"SUM(Start:End!QA151)","v":0},{"$f":"SUM(Start:End!QB151)","v":0},{"$f":"SUM(Start:End!QC151)","v":0},{"$f":"SUM(Start:End!QD151)","v":0},{"$f":"SUM(Start:End!QE151)","v":0},{"$f":"SUM(Start:End!QF151)","v":0},{"$f":"SUM(Start:End!QG151)","v":0},{"$f":"SUM(Start:End!QH151)","v":0},{"$f":"SUM(Start:End!QI151)","v":0},{"$f":"SUM(Start:End!QJ151)","v":0},{"$f":"SUM(Start:End!QK151)","v":0},{"$f":"SUM(Start:End!QL151)","v":0},{"$f":"SUM(Start:End!QM151)","v":0},{"$f":"SUM(Start:End!QN151)","v":0},{"$f":"SUM(Start:End!QO151)","v":0},{"$f":"SUM(Start:End!QP151)","v":0},{"$f":"SUM(Start:End!QQ151)","v":0},{"$f":"SUM(Start:End!QR151)","v":0},{"$f":"SUM(Start:End!QS151)","v":0},{"$f":"SUM(Start:End!QT151)","v":0},{"$f":"SUM(Start:End!QU151)","v":0},{"$f":"SUM(Start:End!QV151)","v":0},{"$f":"SUM(Start:End!QW151)","v":0},{"$f":"SUM(Start:End!QX151)","v":0},{"$f":"SUM(Start:End!QY151)","v":0},{"$f":"SUM(Start:End!QZ151)","v":0},{"$f":"SUM(Start:End!RA151)","v":0},{"$f":"SUM(Start:End!RB151)","v":0},{"$f":"SUM(Start:End!RC151)","v":0},{"$f":"SUM(Start:End!RD151)","v":0},{"$f":"SUM(Start:End!RE151)","v":0},{"$f":"SUM(Start:End!RF151)","v":0},{"$f":"SUM(Start:End!RG151)","v":0},{"$f":"SUM(Start:End!RH151)","v":0},{"$f":"SUM(Start:End!RI151)","v":0},{"$f":"SUM(Start:End!RJ151)","v":0},{"$f":"SUM(Start:End!RK151)","v":0},{"$f":"SUM(Start:End!RL151)","v":0},{"$f":"SUM(Start:End!RM151)","v":0},{"$f":"SUM(Start:End!RN151)","v":0},{"$f":"SUM(Start:End!RO151)","v":0},{"$f":"SUM(Start:End!RP151)","v":0},{"$f":"SUM(Start:End!RQ151)","v":0},{"$f":"SUM(Start:End!RR151)","v":0},{"$f":"SUM(Start:End!RS151)","v":0},{"$f":"SUM(Start:End!RT151)","v":0},{"$f":"SUM(Start:End!RU151)","v":0},{"$f":"SUM(Start:End!RV151)","v":0},{"$f":"SUM(Start:End!RW151)","v":0},{"$f":"SUM(Start:End!RX151)","v":0},{"$f":"SUM(Start:End!RY151)","v":0},{"$f":"SUM(Start:End!RZ151)","v":0},{"$f":"SUM(Start:End!SA151)","v":0},{"$f":"SUM(Start:End!SB151)","v":0},{"$f":"SUM(Start:End!SC151)","v":0},{"$f":"SUM(Start:End!SD151)","v":0},{"$f":"SUM(Start:End!SE151)","v":0},{"$f":"SUM(Start:End!SF151)","v":0},{"$f":"SUM(Start:End!SG151)","v":0},{"$f":"SUM(Start:End!SH151)","v":0},{"$f":"SUM(Start:End!SI151)","v":0},{"$f":"SUM(Start:End!SJ151)","v":0},{"$f":"SUM(Start:End!SK151)","v":0},{"$f":"SUM(Start:End!SL151)","v":0},{"$f":"SUM(Start:End!SM151)","v":0},{"$f":"SUM(Start:End!SN151)","v":0},{"$f":"SUM(Start:End!SO151)","v":0},{"$f":"SUM(Start:End!SP151)","v":0},{"$f":"SUM(Start:End!SQ151)","v":0},{"$f":"SUM(Start:End!SR151)","v":0},{"$f":"SUM(Start:End!SS151)","v":0},{"$f":"SUM(Start:End!ST151)","v":0},{"$f":"SUM(Start:End!SU151)","v":0},{"$f":"SUM(Start:End!SV151)","v":0},{"$f":"SUM(Start:End!SW151)","v":0},{"$f":"SUM(Start:End!SX151)","v":0},{"$f":"SUM(Start:End!SY151)","v":0},{"$f":"SUM(Start:End!SZ151)","v":0},{"$f":"SUM(Start:End!TA151)","v":0},{"$f":"SUM(Start:End!TB151)","v":0},{"$f":"SUM(Start:End!TC151)","v":0},{"$f":"SUM(Start:End!TD151)","v":0},{"$f":"SUM(Start:End!TE151)","v":0},{"$f":"SUM(Start:End!TF151)","v":0},{"$f":"SUM(Start:End!TG151)","v":0},{"$f":"SUM(Start:End!TH151)","v":0},{"$f":"SUM(Start:End!TI151)","v":0},{"$f":"SUM(Start:End!TJ151)","v":0},{"$f":"SUM(Start:End!TK151)","v":0},{"$f":"SUM(Start:End!TL151)","v":0},{"$f":"SUM(Start:End!TM151)","v":0},{"$f":"SUM(Start:End!TN151)","v":0},{"$f":"SUM(Start:End!TO151)","v":0},{"$f":"SUM(Start:End!TP151)","v":0},{"$f":"SUM(Start:End!TQ151)","v":0},{"$f":"SUM(Start:End!TR151)","v":0},{"$f":"SUM(Start:End!TS151)","v":0},{"$f":"SUM(Start:End!TT151)","v":0},{"$f":"SUM(Start:End!TU151)","v":0},{"$f":"SUM(Start:End!TV151)","v":0},{"$f":"SUM(Start:End!TW151)","v":0},{"$f":"SUM(Start:End!TX151)","v":0},{"$f":"SUM(Start:End!TY151)","v":0},{"$f":"SUM(Start:End!TZ151)","v":0},{"$f":"SUM(Start:End!UA151)","v":0},{"$f":"SUM(Start:End!UB151)","v":0},{"$f":"SUM(Start:End!UC151)","v":0},{"$f":"SUM(Start:End!UD151)","v":0},{"$f":"SUM(Start:End!UE151)","v":0},{"$f":"SUM(Start:End!UF151)","v":0},{"$f":"SUM(Start:End!UG151)","v":0},{"$f":"SUM(Start:End!UH151)","v":0},{"$f":"SUM(Start:End!UI151)","v":0},{"$f":"SUM(Start:End!UJ151)","v":0},{"$f":"SUM(Start:End!UK151)","v":0},{"$f":"SUM(Start:End!UL151)","v":0},{"$f":"SUM(Start:End!UM151)","v":0},{"$f":"SUM(Start:End!UN151)","v":0},{"$f":"SUM(Start:End!UO151)","v":0},{"$f":"SUM(Start:End!UP151)","v":0},{"$f":"SUM(Start:End!UQ151)","v":0},{"$f":"SUM(Start:End!UR151)","v":0},{"$f":"SUM(Start:End!US151)","v":0},{"$f":"SUM(Start:End!UT151)","v":0},{"$f":"SUM(Start:End!UU151)","v":0},{"$f":"SUM(Start:End!UV151)","v":0},{"$f":"SUM(Start:End!UW151)","v":0},{"$f":"SUM(Start:End!UX151)","v":0},{"$f":"SUM(Start:End!UY151)","v":0},{"$f":"SUM(Start:End!UZ151)","v":0},{"$f":"SUM(Start:End!VA151)","v":0},{"$f":"SUM(Start:End!VB151)","v":0},{"$f":"SUM(Start:End!VC151)","v":0},{"$f":"SUM(Start:End!VD151)","v":0},{"$f":"SUM(Start:End!VE151)","v":0},{"$f":"SUM(Start:End!VF151)","v":0},{"$f":"SUM(Start:End!VG151)","v":0},{"$f":"SUM(Start:End!VH151)","v":0},{"$f":"SUM(Start:End!VI151)","v":0},{"$f":"SUM(Start:End!VJ151)","v":0},{"$f":"SUM(Start:End!VK151)","v":0},{"$f":"SUM(Start:End!VL151)","v":0},{"$f":"SUM(Start:End!VM151)","v":0},{"$f":"SUM(Start:End!VN151)","v":0},{"$f":"SUM(Start:End!VO151)","v":0},{"$f":"SUM(Start:End!VP151)","v":0},{"$f":"SUM(Start:End!VQ151)","v":0},{"$f":"SUM(Start:End!VR151)","v":0},{"$f":"SUM(Start:End!VS151)","v":0},{"$f":"SUM(Start:End!VT151)","v":0},{"$f":"SUM(Start:End!VU151)","v":0},{"$f":"SUM(Start:End!VV151)","v":0},{"$f":"SUM(Start:End!VW151)","v":0},{"$f":"SUM(Start:End!VX151)","v":0},{"$f":"SUM(Start:End!VY151)","v":0},{"$f":"SUM(Start:End!VZ151)","v":0},{"$f":"SUM(Start:End!WA151)","v":0},{"$f":"SUM(Start:End!WB151)","v":0},{"$f":"SUM(Start:End!WC151)","v":0},{"$f":"SUM(Start:End!WD151)","v":0},{"$f":"SUM(Start:End!WE151)","v":0},{"$f":"SUM(Start:End!WF151)","v":0},{"$f":"SUM(Start:End!WG151)","v":0},{"$f":"SUM(Start:End!WH151)","v":0},{"$f":"SUM(Start:End!WI151)","v":0},{"$f":"SUM(Start:End!WJ151)","v":0},{"$f":"SUM(Start:End!WK151)","v":0},{"$f":"SUM(Start:End!WL151)","v":0},{"$f":"SUM(Start:End!WM151)","v":0},{"$f":"SUM(Start:End!WN151)","v":0},{"$f":"SUM(Start:End!WO151)","v":0},{"$f":"SUM(Start:End!WP151)","v":0},{"$f":"SUM(Start:End!WQ151)","v":0},{"$f":"SUM(Start:End!WR151)","v":0},{"$f":"SUM(Start:End!WS151)","v":0},{"$f":"SUM(Start:End!WT151)","v":0},{"$f":"SUM(Start:End!WU151)","v":0},{"$f":"SUM(Start:End!WV151)","v":0},{"$f":"SUM(Start:End!WW151)","v":0},{"$f":"SUM(Start:End!WX151)","v":0},{"$f":"SUM(Start:End!WY151)","v":0},{"$f":"SUM(Start:End!WZ151)","v":0},{"$f":"SUM(Start:End!XA151)","v":0},{"$f":"SUM(Start:End!XB151)","v":0},{"$f":"SUM(Start:End!XC151)","v":0},{"$f":"SUM(Start:End!XD151)","v":0},{"$f":"SUM(Start:End!XE151)","v":0},{"$f":"SUM(Start:End!XF151)","v":0},{"$f":"SUM(Start:End!XG151)","v":0},{"$f":"SUM(Start:End!XH151)","v":0},{"$f":"SUM(Start:End!XI151)","v":0},{"$f":"SUM(Start:End!XJ151)","v":0},{"$f":"SUM(Start:End!XK151)","v":0},{"$f":"SUM(Start:End!XL151)","v":0},{"$f":"SUM(Start:End!XM151)","v":0},{"$f":"SUM(Start:End!XN151)","v":0},{"$f":"SUM(Start:End!XO151)","v":0},{"$f":"SUM(Start:End!XP151)","v":0},{"$f":"SUM(Start:End!XQ151)","v":0},{"$f":"SUM(Start:End!XR151)","v":0},{"$f":"SUM(Start:End!XS151)","v":0},{"$f":"SUM(Start:End!XT151)","v":0},{"$f":"SUM(Start:End!XU151)","v":0},{"$f":"SUM(Start:End!XV151)","v":0},{"$f":"SUM(Start:End!XW151)","v":0},{"$f":"SUM(Start:End!XX151)","v":0},{"$f":"SUM(Start:End!XY151)","v":0},{"$f":"SUM(Start:End!XZ151)","v":0},{"$f":"SUM(Start:End!YA151)","v":0},{"$f":"SUM(Start:End!YB151)","v":0},{"$f":"SUM(Start:End!YC151)","v":0},{"$f":"SUM(Start:End!YD151)","v":0},{"$f":"SUM(Start:End!YE151)","v":0},{"$f":"SUM(Start:End!YF151)","v":0},{"$f":"SUM(Start:End!YG151)","v":0},{"$f":"SUM(Start:End!YH151)","v":0},{"$f":"SUM(Start:End!YI151)","v":0},{"$f":"SUM(Start:End!YJ151)","v":0},{"$f":"SUM(Start:End!YK151)","v":0},{"$f":"SUM(Start:End!YL151)","v":0},{"$f":"SUM(Start:End!YM151)","v":0},{"$f":"SUM(Start:End!YN151)","v":0},{"$f":"SUM(Start:End!YO151)","v":0},{"$f":"SUM(Start:End!YP151)","v":0},{"$f":"SUM(Start:End!YQ151)","v":0},{"$f":"SUM(Start:End!YR151)","v":0},{"$f":"SUM(Start:End!YS151)","v":0},{"$f":"SUM(Start:End!YT151)","v":0},{"$f":"SUM(Start:End!YU151)","v":0},{"$f":"SUM(Start:End!YV151)","v":0},{"$f":"SUM(Start:End!YW151)","v":0},{"$f":"SUM(Start:End!YX151)","v":0},{"$f":"SUM(Start:End!YY151)","v":0},{"$f":"SUM(Start:End!YZ151)","v":0},{"$f":"SUM(Start:End!ZA151)","v":0},{"$f":"SUM(Start:End!ZB151)","v":0},{"$f":"SUM(Start:End!ZC151)","v":0},{"$f":"SUM(Start:End!ZD151)","v":0},{"$f":"SUM(Start:End!ZE151)","v":0},{"$f":"SUM(Start:End!ZF151)","v":0},{"$f":"SUM(Start:End!ZG151)","v":0},{"$f":"SUM(Start:End!ZH151)","v":0},{"$f":"SUM(Start:End!ZI151)","v":0},{"$f":"SUM(Start:End!ZJ151)","v":0},{"$f":"SUM(Start:End!ZK151)","v":0},{"$f":"SUM(Start:End!ZL151)","v":0},{"$f":"SUM(Start:End!ZM151)","v":0},{"$f":"SUM(Start:End!ZN151)","v":0},{"$f":"SUM(Start:End!ZO151)","v":0},{"$f":"SUM(Start:End!ZP151)","v":0},{"$f":"SUM(Start:End!ZQ151)","v":0},{"$f":"SUM(Start:End!ZR151)","v":0},{"$f":"SUM(Start:End!ZS151)","v":0},{"$f":"SUM(Start:End!ZT151)","v":0},{"$f":"SUM(Start:End!ZU151)","v":0},{"$f":"SUM(Start:End!ZV151)","v":0},{"$f":"SUM(Start:End!ZW151)","v":0},{"$f":"SUM(Start:End!ZX151)","v":0},{"$f":"SUM(Start:End!ZY151)","v":0},{"$f":"SUM(Start:End!ZZ151)","v":0},{"$f":"SUM(Start:End!AAA151)","v":0},{"$f":"SUM(Start:End!AAB151)","v":0},{"$f":"SUM(Start:End!AAC151)","v":0},{"$f":"SUM(Start:End!AAD151)","v":0},{"$f":"SUM(Start:End!AAE151)","v":0},{"$f":"SUM(Start:End!AAF151)","v":0},{"$f":"SUM(Start:End!AAG151)","v":0},{"$f":"SUM(Start:End!AAH151)","v":0},{"$f":"SUM(Start:End!AAI151)","v":0},{"$f":"SUM(Start:End!AAJ151)","v":0},{"$f":"SUM(Start:End!AAK151)","v":0},{"$f":"SUM(Start:End!AAL151)","v":0},{"$f":"SUM(Start:End!AAM151)","v":0},{"$f":"SUM(Start:End!AAN151)","v":0},{"$f":"SUM(Start:End!AAO151)","v":0},{"$f":"SUM(Start:End!AAP151)","v":0},{"$f":"SUM(Start:End!AAQ151)","v":0},{"$f":"SUM(Start:End!AAR151)","v":0},{"$f":"SUM(Start:End!AAS151)","v":0},{"$f":"SUM(Start:End!AAT151)","v":0},{"$f":"SUM(Start:End!AAU151)","v":0},{"$f":"SUM(Start:End!AAV151)","v":0},{"$f":"SUM(Start:End!AAW151)","v":0},{"$f":"SUM(Start:End!AAX151)","v":0},{"$f":"SUM(Start:End!AAY151)","v":0},{"$f":"SUM(Start:End!AAZ151)","v":0},{"$f":"SUM(Start:End!ABA151)","v":0},{"$f":"SUM(Start:End!ABB151)","v":0},{"$f":"SUM(Start:End!ABC151)","v":0},{"$f":"SUM(Start:End!ABD151)","v":0},{"$f":"SUM(Start:End!ABE151)","v":0},{"$f":"SUM(Start:End!ABF151)","v":0},{"$f":"SUM(Start:End!ABG151)","v":0},{"$f":"SUM(Start:End!ABH151)","v":0},{"$f":"SUM(Start:End!ABI151)","v":0},{"$f":"SUM(Start:End!ABJ151)","v":0},{"$f":"SUM(Start:End!ABK151)","v":0},{"$f":"SUM(Start:End!ABL151)","v":0},{"$f":"SUM(Start:End!ABM151)","v":0},{"$f":"SUM(Start:End!ABN151)","v":0},{"$f":"SUM(Start:End!ABO151)","v":0},{"$f":"SUM(Start:End!ABP151)","v":0},{"$f":"SUM(Start:End!ABQ151)","v":0},{"$f":"SUM(Start:End!ABR151)","v":0},{"$f":"SUM(Start:End!ABS151)","v":0},{"$f":"SUM(Start:End!ABT151)","v":0},{"$f":"SUM(Start:End!ABU151)","v":0},{"$f":"SUM(Start:End!ABV151)","v":0},{"$f":"SUM(Start:End!ABW151)","v":0},{"$f":"SUM(Start:End!ABX151)","v":0},{"$f":"SUM(Start:End!ABY151)","v":0},{"$f":"SUM(Start:End!ABZ151)","v":0}]
[null,null,null,"Equity Issued",{"$f":"ROW('Template Model'!D152)","v":152},{"$f":"SUM(Start:End!F152)","v":0},null,null,null,null,{"$f":"SUM(Start:End!K152)","v":14400},{"$f":"SUM(Start:End!L152)","v":14400},{"$f":"SUM(Start:End!M152)","v":14400},{"$f":"SUM(Start:End!N152)","v":14400},{"$f":"SUM(Start:End!O152)","v":14400},{"$f":"SUM(Start:End!P152)","v":14400},{"$f":"SUM(Start:End!Q152)","v":0},{"$f":"SUM(Start:End!R152)","v":0},{"$f":"SUM(Start:End!S152)","v":0},{"$f":"SUM(Start:End!T152)","v":0},{"$f":"SUM(Start:End!U152)","v":0},{"$f":"SUM(Start:End!V152)","v":7555.5555555555475},{"$f":"SUM(Start:End!W152)","v":7555.5555555555475},{"$f":"SUM(Start:End!X152)","v":7555.5555555555475},{"$f":"SUM(Start:End!Y152)","v":7555.5555555555475},{"$f":"SUM(Start:End!Z152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AA152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AB152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AC152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AD152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AE152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AF152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AG152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AH152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AI152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AJ152)","v":7555.5555555555475},{"$f":"SUM(Start:End!AK152)","v":16743.776607493499},{"$f":"SUM(Start:End!AL152)","v":16743.776607493499},{"$f":"SUM(Start:End!AM152)","v":16743.776607493499},{"$f":"SUM(Start:End!AN152)","v":9188.2210519379514},{"$f":"SUM(Start:End!AO152)","v":9188.2210519379514},{"$f":"SUM(Start:End!AP152)","v":9188.2210519379514},{"$f":"SUM(Start:End!AQ152)","v":9188.2210519379514},{"$f":"SUM(Start:End!AR152)","v":9188.2210519379514},{"$f":"SUM(Start:End!AS152)","v":0},{"$f":"SUM(Start:End!AT152)","v":0},{"$f":"SUM(Start:End!AU152)","v":0},{"$f":"SUM(Start:End!AV152)","v":0},{"$f":"SUM(Start:End!AW152)","v":0},{"$f":"SUM(Start:End!AX152)","v":0},{"$f":"SUM(Start:End!AY152)","v":0},{"$f":"SUM(Start:End!AZ152)","v":17777.777777777781},{"$f":"SUM(Start:End!BA152)","v":17777.777777777781},{"$f":"SUM(Start:End!BB152)","v":17777.777777777781},{"$f":"SUM(Start:End!BC152)","v":17777.777777777781},{"$f":"SUM(Start:End!BD152)","v":17777.777777777781},{"$f":"SUM(Start:End!BE152)","v":17777.777777777781},{"$f":"SUM(Start:End!BF152)","v":17777.777777777781},{"$f":"SUM(Start:End!BG152)","v":17777.777777777781},{"$f":"SUM(Start:End!BH152)","v":17777.777777777781},{"$f":"SUM(Start:End!BI152)","v":0},{"$f":"SUM(Start:End!BJ152)","v":0},{"$f":"SUM(Start:End!BK152)","v":0},{"$f":"SUM(Start:End!BL152)","v":14000},{"$f":"SUM(Start:End!BM152)","v":14000},{"$f":"SUM(Start:End!BN152)","v":14000},{"$f":"SUM(Start:End!BO152)","v":14000},{"$f":"SUM(Start:End!BP152)","v":14000},{"$f":"SUM(Start:End!BQ152)","v":14000},{"$f":"SUM(Start:End!BR152)","v":14000},{"$f":"SUM(Start:End!BS152)","v":14000},{"$f":"SUM(Start:End!BT152)","v":23293.478525985967},{"$f":"SUM(Start:End!BU152)","v":23293.478525985967},{"$f":"SUM(Start:End!BV152)","v":23293.478525985967},{"$f":"SUM(Start:End!BW152)","v":23293.478525985967},{"$f":"SUM(Start:End!BX152)","v":23293.478525985967},{"$f":"SUM(Start:End!BY152)","v":23293.478525985967},{"$f":"SUM(Start:End!BZ152)","v":23293.478525985967},{"$f":"SUM(Start:End!CA152)","v":14000},{"$f":"SUM(Start:End!CB152)","v":0},{"$f":"SUM(Start:End!CC152)","v":0},{"$f":"SUM(Start:End!CD152)","v":0},{"$f":"SUM(Start:End!CE152)","v":0},{"$f":"SUM(Start:End!CF152)","v":0},{"$f":"SUM(Start:End!CG152)","v":0},{"$f":"SUM(Start:End!CH152)","v":0},{"$f":"SUM(Start:End!CI152)","v":0},{"$f":"SUM(Start:End!CJ152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CK152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CL152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CM152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CN152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CO152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CP152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CQ152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CR152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CS152)","v":5527.2727272727243},{"$f":"SUM(Start:End!CT152)","v":15056.684491978598},{"$f":"SUM(Start:End!CU152)","v":9529.4117647058738},{"$f":"SUM(Start:End!CV152)","v":9529.4117647058738},{"$f":"SUM(Start:End!CW152)","v":9529.4117647058738},{"$f":"SUM(Start:End!CX152)","v":9529.4117647058738},{"$f":"SUM(Start:End!CY152)","v":9529.4117647058738},{"$f":"SUM(Start:End!CZ152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DA152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DB152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DC152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DD152)","v":21418.842553349376},{"$f":"SUM(Start:End!DE152)","v":21418.842553349376},{"$f":"SUM(Start:End!DF152)","v":21418.842553349376},{"$f":"SUM(Start:End!DG152)","v":21418.842553349376},{"$f":"SUM(Start:End!DH152)","v":21418.842553349376},{"$f":"SUM(Start:End!DI152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DJ152)","v":9529.4117647058738},{"$f":"SUM(Start:End!DK152)","v":0},{"$f":"SUM(Start:End!DL152)","v":0},{"$f":"SUM(Start:End!DM152)","v":0},{"$f":"SUM(Start:End!DN152)","v":0},{"$f":"SUM(Start:End!DO152)","v":0},{"$f":"SUM(Start:End!DP152)","v":18346.844554957519},{"$f":"SUM(Start:End!DQ152)","v":18346.844554957519},{"$f":"SUM(Start:End!DR152)","v":18346.844554957519},{"$f":"SUM(Start:End!DS152)","v":18346.844554957519},{"$f":"SUM(Start:End!DT152)","v":18346.844554957519},{"$f":"SUM(Start:End!DU152)","v":18346.844554957519},{"$f":"SUM(Start:End!DV152)","v":18346.844554957519},{"$f":"SUM(Start:End!DW152)","v":18346.844554957519},{"$f":"SUM(Start:End!DX152)","v":18346.844554957519},{"$f":"SUM(Start:End!DY152)","v":18346.844554957519},{"$f":"SUM(Start:End!DZ152)","v":18346.844554957519},{"$f":"SUM(Start:End!EA152)","v":18346.844554957519},{"$f":"SUM(Start:End!EB152)","v":0},{"$f":"SUM(Start:End!EC152)","v":0},{"$f":"SUM(Start:End!ED152)","v":14000},{"$f":"SUM(Start:End!EE152)","v":14000},{"$f":"SUM(Start:End!EF152)","v":14000},{"$f":"SUM(Start:End!EG152)","v":14000},{"$f":"SUM(Start:End!EH152)","v":14000},{"$f":"SUM(Start:End!EI152)","v":14000},{"$f":"SUM(Start:End!EJ152)","v":14000},{"$f":"SUM(Start:End!EK152)","v":14000},{"$f":"SUM(Start:End!EL152)","v":14000},{"$f":"SUM(Start:End!EM152)","v":14000},{"$f":"SUM(Start:End!EN152)","v":14000},{"$f":"SUM(Start:End!EO152)","v":29000},{"$f":"SUM(Start:End!EP152)","v":29000},{"$f":"SUM(Start:End!EQ152)","v":29000},{"$f":"SUM(Start:End!ER152)","v":29000},{"$f":"SUM(Start:End!ES152)","v":29000},{"$f":"SUM(Start:End!ET152)","v":29000},{"$f":"SUM(Start:End!EU152)","v":29000},{"$f":"SUM(Start:End!EV152)","v":15000},{"$f":"SUM(Start:End!EW152)","v":0},{"$f":"SUM(Start:End!EX152)","v":0},{"$f":"SUM(Start:End!EY152)","v":0},{"$f":"SUM(Start:End!EZ152)","v":0},{"$f":"SUM(Start:End!FA152)","v":0},{"$f":"SUM(Start:End!FB152)","v":0},{"$f":"SUM(Start:End!FC152)","v":0},{"$f":"SUM(Start:End!FD152)","v":0},{"$f":"SUM(Start:End!FE152)","v":0},{"$f":"SUM(Start:End!FF152)","v":0},{"$f":"SUM(Start:End!FG152)","v":0},{"$f":"SUM(Start:End!FH152)","v":0},{"$f":"SUM(Start:End!FI152)","v":0},{"$f":"SUM(Start:End!FJ152)","v":0},{"$f":"SUM(Start:End!FK152)","v":0},{"$f":"SUM(Start:End!FL152)","v":0},{"$f":"SUM(Start:End!FM152)","v":0},{"$f":"SUM(Start:End!FN152)","v":0},{"$f":"SUM(Start:End!FO152)","v":0},{"$f":"SUM(Start:End!FP152)","v":0},{"$f":"SUM(Start:End!FQ152)","v":0},{"$f":"SUM(Start:End!FR152)","v":0},{"$f":"SUM(Start:End!FS152)","v":0},{"$f":"SUM(Start:End!FT152)","v":0},{"$f":"SUM(Start:End!FU152)","v":0},{"$f":"SUM(Start:End!FV152)","v":0},{"$f":"SUM(Start:End!FW152)","v":0},{"$f":"SUM(Start:End!FX152)","v":0},{"$f":"SUM(Start:End!FY152)","v":0},{"$f":"SUM(Start:End!FZ152)","v":0},{"$f":"SUM(Start:End!GA152)","v":0},{"$f":"SUM(Start:End!GB152)","v":0},{"$f":"SUM(Start:End!GC152)","v":0},{"$f":"SUM(Start:End!GD152)","v":0},{"$f":"SUM(Start:End!GE152)","v":0},{"$f":"SUM(Start:End!GF152)","v":0},{"$f":"SUM(Start:End!GG152)","v":0},{"$f":"SUM(Start:End!GH152)","v":0},{"$f":"SUM(Start:End!GI152)","v":0},{"$f":"SUM(Start:End!GJ152)","v":0},{"$f":"SUM(Start:End!GK152)","v":0},{"$f":"SUM(Start:End!GL152)","v":0},{"$f":"SUM(Start:End!GM152)","v":0},{"$f":"SUM(Start:End!GN152)","v":0},{"$f":"SUM(Start:End!GO152)","v":0},{"$f":"SUM(Start:End!GP152)","v":0},{"$f":"SUM(Start:End!GQ152)","v":0},{"$f":"SUM(Start:End!GR152)","v":0},{"$f":"SUM(Start:End!GS152)","v":0},{"$f":"SUM(Start:End!GT152)","v":0},{"$f":"SUM(Start:End!GU152)","v":0},{"$f":"SUM(Start:End!GV152)","v":0},{"$f":"SUM(Start:End!GW152)","v":0},{"$f":"SUM(Start:End!GX152)","v":0},{"$f":"SUM(Start:End!GY152)","v":0},{"$f":"SUM(Start:End!GZ152)","v":0},{"$f":"SUM(Start:End!HA152)","v":0},{"$f":"SUM(Start:End!HB152)","v":0},{"$f":"SUM(Start:End!HC152)","v":0},{"$f":"SUM(Start:End!HD152)","v":0},{"$f":"SUM(Start:End!HE152)","v":0},{"$f":"SUM(Start:End!HF152)","v":0},{"$f":"SUM(Start:End!HG152)","v":0},{"$f":"SUM(Start:End!HH152)","v":0},{"$f":"SUM(Start:End!HI152)","v":0},{"$f":"SUM(Start:End!HJ152)","v":0},{"$f":"SUM(Start:End!HK152)","v":0},{"$f":"SUM(Start:End!HL152)","v":0},{"$f":"SUM(Start:End!HM152)","v":0},{"$f":"SUM(Start:End!HN152)","v":0},{"$f":"SUM(Start:End!HO152)","v":0},{"$f":"SUM(Start:End!HP152)","v":0},{"$f":"SUM(Start:End!HQ152)","v":0},{"$f":"SUM(Start:End!HR152)","v":0},{"$f":"SUM(Start:End!HS152)","v":0},{"$f":"SUM(Start:End!HT152)","v":0},{"$f":"SUM(Start:End!HU152)","v":0},{"$f":"SUM(Start:End!HV152)","v":0},{"$f":"SUM(Start:End!HW152)","v":0},{"$f":"SUM(Start:End!HX152)","v":0},{"$f":"SUM(Start:End!HY152)","v":0},{"$f":"SUM(Start:End!HZ152)","v":0},{"$f":"SUM(Start:End!IA152)","v":0},{"$f":"SUM(Start:End!IB152)","v":0},{"$f":"SUM(Start:End!IC152)","v":0},{"$f":"SUM(Start:End!ID152)","v":0},{"$f":"SUM(Start:End!IE152)","v":0},{"$f":"SUM(Start:End!IF152)","v":0},{"$f":"SUM(Start:End!IG152)","v":0},{"$f":"SUM(Start:End!IH152)","v":0},{"$f":"SUM(Start:End!II152)","v":0},{"$f":"SUM(Start:End!IJ152)","v":0},{"$f":"SUM(Start:End!IK152)","v":0},{"$f":"SUM(Start:End!IL152)","v":0},{"$f":"SUM(Start:End!IM152)","v":0},{"$f":"SUM(Start:End!IN152)","v":0},{"$f":"SUM(Start:End!IO152)","v":0},{"$f":"SUM(Start:End!IP152)","v":0},{"$f":"SUM(Start:End!IQ152)","v":0},{"$f":"SUM(Start:End!IR152)","v":0},{"$f":"SUM(Start:End!IS152)","v":0},{"$f":"SUM(Start:End!IT152)","v":0},{"$f":"SUM(Start:End!IU152)","v":0},{"$f":"SUM(Start:End!IV152)","v":0},{"$f":"SUM(Start:End!IW152)","v":0},{"$f":"SUM(Start:End!IX152)","v":0},{"$f":"SUM(Start:End!IY152)","v":0},{"$f":"SUM(Start:End!IZ152)","v":0},{"$f":"SUM(Start:End!JA152)","v":0},{"$f":"SUM(Start:End!JB152)","v":0},{"$f":"SUM(Start:End!JC152)","v":0},{"$f":"SUM(Start:End!JD152)","v":0},{"$f":"SUM(Start:End!JE152)","v":0},{"$f":"SUM(Start:End!JF152)","v":0},{"$f":"SUM(Start:End!JG152)","v":0},{"$f":"SUM(Start:End!JH152)","v":0},{"$f":"SUM(Start:End!JI152)","v":0},{"$f":"SUM(Start:End!JJ152)","v":0},{"$f":"SUM(Start:End!JK152)","v":0},{"$f":"SUM(Start:End!JL152)","v":0},{"$f":"SUM(Start:End!JM152)","v":0},{"$f":"SUM(Start:End!JN152)","v":0},{"$f":"SUM(Start:End!JO152)","v":0},{"$f":"SUM(Start:End!JP152)","v":0},{"$f":"SUM(Start:End!JQ152)","v":0},{"$f":"SUM(Start:End!JR152)","v":0},{"$f":"SUM(Start:End!JS152)","v":0},{"$f":"SUM(Start:End!JT152)","v":0},{"$f":"SUM(Start:End!JU152)","v":0},{"$f":"SUM(Start:End!JV152)","v":0},{"$f":"SUM(Start:End!JW152)","v":0},{"$f":"SUM(Start:End!JX152)","v":0},{"$f":"SUM(Start:End!JY152)","v":0},{"$f":"SUM(Start:End!JZ152)","v":0},{"$f":"SUM(Start:End!KA152)","v":0},{"$f":"SUM(Start:End!KB152)","v":0},{"$f":"SUM(Start:End!KC152)","v":0},{"$f":"SUM(Start:End!KD152)","v":0},{"$f":"SUM(Start:End!KE152)","v":0},{"$f":"SUM(Start:End!KF152)","v":0},{"$f":"SUM(Start:End!KG152)","v":0},{"$f":"SUM(Start:End!KH152)","v":0},{"$f":"SUM(Start:End!KI152)","v":0},{"$f":"SUM(Start:End!KJ152)","v":0},{"$f":"SUM(Start:End!KK152)","v":0},{"$f":"SUM(Start:End!KL152)","v":0},{"$f":"SUM(Start:End!KM152)","v":0},{"$f":"SUM(Start:End!KN152)","v":0},{"$f":"SUM(Start:End!KO152)","v":0},{"$f":"SUM(Start:End!KP152)","v":0},{"$f":"SUM(Start:End!KQ152)","v":0},{"$f":"SUM(Start:End!KR152)","v":0},{"$f":"SUM(Start:End!KS152)","v":0},{"$f":"SUM(Start:End!KT152)","v":0},{"$f":"SUM(Start:End!KU152)","v":0},{"$f":"SUM(Start:End!KV152)","v":0},{"$f":"SUM(Start:End!KW152)","v":0},{"$f":"SUM(Start:End!KX152)","v":0},{"$f":"SUM(Start:End!KY152)","v":0},{"$f":"SUM(Start:End!KZ152)","v":0},{"$f":"SUM(Start:End!LA152)","v":0},{"$f":"SUM(Start:End!LB152)","v":0},{"$f":"SUM(Start:End!LC152)","v":0},{"$f":"SUM(Start:End!LD152)","v":0},{"$f":"SUM(Start:End!LE152)","v":0},{"$f":"SUM(Start:End!LF152)","v":0},{"$f":"SUM(Start:End!LG152)","v":0},{"$f":"SUM(Start:End!LH152)","v":0},{"$f":"SUM(Start:End!LI152)","v":0},{"$f":"SUM(Start:End!LJ152)","v":0},{"$f":"SUM(Start:End!LK152)","v":0},{"$f":"SUM(Start:End!LL152)","v":0},{"$f":"SUM(Start:End!LM152)","v":0},{"$f":"SUM(Start:End!LN152)","v":0},{"$f":"SUM(Start:End!LO152)","v":0},{"$f":"SUM(Start:End!LP152)","v":0},{"$f":"SUM(Start:End!LQ152)","v":0},{"$f":"SUM(Start:End!LR152)","v":0},{"$f":"SUM(Start:End!LS152)","v":0},{"$f":"SUM(Start:End!LT152)","v":0},{"$f":"SUM(Start:End!LU152)","v":0},{"$f":"SUM(Start:End!LV152)","v":0},{"$f":"SUM(Start:End!LW152)","v":0},{"$f":"SUM(Start:End!LX152)","v":0},{"$f":"SUM(Start:End!LY152)","v":0},{"$f":"SUM(Start:End!LZ152)","v":0},{"$f":"SUM(Start:End!MA152)","v":0},{"$f":"SUM(Start:End!MB152)","v":0},{"$f":"SUM(Start:End!MC152)","v":0},{"$f":"SUM(Start:End!MD152)","v":0},{"$f":"SUM(Start:End!ME152)","v":0},{"$f":"SUM(Start:End!MF152)","v":0},{"$f":"SUM(Start:End!MG152)","v":0},{"$f":"SUM(Start:End!MH152)","v":0},{"$f":"SUM(Start:End!MI152)","v":0},{"$f":"SUM(Start:End!MJ152)","v":0},{"$f":"SUM(Start:End!MK152)","v":0},{"$f":"SUM(Start:End!ML152)","v":0},{"$f":"SUM(Start:End!MM152)","v":0},{"$f":"SUM(Start:End!MN152)","v":0},{"$f":"SUM(Start:End!MO152)","v":0},{"$f":"SUM(Start:End!MP152)","v":0},{"$f":"SUM(Start:End!MQ152)","v":0},{"$f":"SUM(Start:End!MR152)","v":0},{"$f":"SUM(Start:End!MS152)","v":0},{"$f":"SUM(Start:End!MT152)","v":0},{"$f":"SUM(Start:End!MU152)","v":0},{"$f":"SUM(Start:End!MV152)","v":0},{"$f":"SUM(Start:End!MW152)","v":0},{"$f":"SUM(Start:End!MX152)","v":0},{"$f":"SUM(Start:End!MY152)","v":0},{"$f":"SUM(Start:End!MZ152)","v":0},{"$f":"SUM(Start:End!NA152)","v":0},{"$f":"SUM(Start:End!NB152)","v":0},{"$f":"SUM(Start:End!NC152)","v":0},{"$f":"SUM(Start:End!ND152)","v":0},{"$f":"SUM(Start:End!NE152)","v":0},{"$f":"SUM(Start:End!NF152)","v":0},{"$f":"SUM(Start:End!NG152)","v":0},{"$f":"SUM(Start:End!NH152)","v":0},{"$f":"SUM(Start:End!NI152)","v":0},{"$f":"SUM(Start:End!NJ152)","v":0},{"$f":"SUM(Start:End!NK152)","v":0},{"$f":"SUM(Start:End!NL152)","v":0},{"$f":"SUM(Start:End!NM152)","v":0},{"$f":"SUM(Start:End!NN152)","v":0},{"$f":"SUM(Start:End!NO152)","v":0},{"$f":"SUM(Start:End!NP152)","v":0},{"$f":"SUM(Start:End!NQ152)","v":0},{"$f":"SUM(Start:End!NR152)","v":0},{"$f":"SUM(Start:End!NS152)","v":0},{"$f":"SUM(Start:End!NT152)","v":0},{"$f":"SUM(Start:End!NU152)","v":0},{"$f":"SUM(Start:End!NV152)","v":0},{"$f":"SUM(Start:End!NW152)","v":0},{"$f":"SUM(Start:End!NX152)","v":0},{"$f":"SUM(Start:End!NY152)","v":0},{"$f":"SUM(Start:End!NZ152)","v":0},{"$f":"SUM(Start:End!OA152)","v":0},{"$f":"SUM(Start:End!OB152)","v":0},{"$f":"SUM(Start:End!OC152)","v":0},{"$f":"SUM(Start:End!OD152)","v":0},{"$f":"SUM(Start:End!OE152)","v":0},{"$f":"SUM(Start:End!OF152)","v":0},{"$f":"SUM(Start:End!OG152)","v":0},{"$f":"SUM(Start:End!OH152)","v":0},{"$f":"SUM(Start:End!OI152)","v":0},{"$f":"SUM(Start:End!OJ152)","v":0},{"$f":"SUM(Start:End!OK152)","v":0},{"$f":"SUM(Start:End!OL152)","v":0},{"$f":"SUM(Start:End!OM152)","v":0},{"$f":"SUM(Start:End!ON152)","v":0},{"$f":"SUM(Start:End!OO152)","v":0},{"$f":"SUM(Start:End!OP152)","v":0},{"$f":"SUM(Start:End!OQ152)","v":0},{"$f":"SUM(Start:End!OR152)","v":0},{"$f":"SUM(Start:End!OS152)","v":0},{"$f":"SUM(Start:End!OT152)","v":0},{"$f":"SUM(Start:End!OU152)","v":0},{"$f":"SUM(Start:End!OV152)","v":0},{"$f":"SUM(Start:End!OW152)","v":0},{"$f":"SUM(Start:End!OX152)","v":0},{"$f":"SUM(Start:End!OY152)","v":0},{"$f":"SUM(Start:End!OZ152)","v":0},{"$f":"SUM(Start:End!PA152)","v":0},{"$f":"SUM(Start:End!PB152)","v":0},{"$f":"SUM(Start:End!PC152)","v":0},{"$f":"SUM(Start:End!PD152)","v":0},{"$f":"SUM(Start:End!PE152)","v":0},{"$f":"SUM(Start:End!PF152)","v":0},{"$f":"SUM(Start:End!PG152)","v":0},{"$f":"SUM(Start:End!PH152)","v":0},{"$f":"SUM(Start:End!PI152)","v":0},{"$f":"SUM(Start:End!PJ152)","v":0},{"$f":"SUM(Start:End!PK152)","v":0},{"$f":"SUM(Start:End!PL152)","v":0},{"$f":"SUM(Start:End!PM152)","v":0},{"$f":"SUM(Start:End!PN152)","v":0},{"$f":"SUM(Start:End!PO152)","v":0},{"$f":"SUM(Start:End!PP152)","v":0},{"$f":"SUM(Start:End!PQ152)","v":0},{"$f":"SUM(Start:End!PR152)","v":0},{"$f":"SUM(Start:End!PS152)","v":0},{"$f":"SUM(Start:End!PT152)","v":0},{"$f":"SUM(Start:End!PU152)","v":0},{"$f":"SUM(Start:End!PV152)","v":0},{"$f":"SUM(Start:End!PW152)","v":0},{"$f":"SUM(Start:End!PX152)","v":0},{"$f":"SUM(Start:End!PY152)","v":0},{"$f":"SUM(Start:End!PZ152)","v":0},{"$f":"SUM(Start:End!QA152)","v":0},{"$f":"SUM(Start:End!QB152)","v":0},{"$f":"SUM(Start:End!QC152)","v":0},{"$f":"SUM(Start:End!QD152)","v":0},{"$f":"SUM(Start:End!QE152)","v":0},{"$f":"SUM(Start:End!QF152)","v":0},{"$f":"SUM(Start:End!QG152)","v":0},{"$f":"SUM(Start:End!QH152)","v":0},{"$f":"SUM(Start:End!QI152)","v":0},{"$f":"SUM(Start:End!QJ152)","v":0},{"$f":"SUM(Start:End!QK152)","v":0},{"$f":"SUM(Start:End!QL152)","v":0},{"$f":"SUM(Start:End!QM152)","v":0},{"$f":"SUM(Start:End!QN152)","v":0},{"$f":"SUM(Start:End!QO152)","v":0},{"$f":"SUM(Start:End!QP152)","v":0},{"$f":"SUM(Start:End!QQ152)","v":0},{"$f":"SUM(Start:End!QR152)","v":0},{"$f":"SUM(Start:End!QS152)","v":0},{"$f":"SUM(Start:End!QT152)","v":0},{"$f":"SUM(Start:End!QU152)","v":0},{"$f":"SUM(Start:End!QV152)","v":0},{"$f":"SUM(Start:End!QW152)","v":0},{"$f":"SUM(Start:End!QX152)","v":0},{"$f":"SUM(Start:End!QY152)","v":0},{"$f":"SUM(Start:End!QZ152)","v":0},{"$f":"SUM(Start:End!RA152)","v":0},{"$f":"SUM(Start:End!RB152)","v":0},{"$f":"SUM(Start:End!RC152)","v":0},{"$f":"SUM(Start:End!RD152)","v":0},{"$f":"SUM(Start:End!RE152)","v":0},{"$f":"SUM(Start:End!RF152)","v":0},{"$f":"SUM(Start:End!RG152)","v":0},{"$f":"SUM(Start:End!RH152)","v":0},{"$f":"SUM(Start:End!RI152)","v":0},{"$f":"SUM(Start:End!RJ152)","v":0},{"$f":"SUM(Start:End!RK152)","v":0},{"$f":"SUM(Start:End!RL152)","v":0},{"$f":"SUM(Start:End!RM152)","v":0},{"$f":"SUM(Start:End!RN152)","v":0},{"$f":"SUM(Start:End!RO152)","v":0},{"$f":"SUM(Start:End!RP152)","v":0},{"$f":"SUM(Start:End!RQ152)","v":0},{"$f":"SUM(Start:End!RR152)","v":0},{"$f":"SUM(Start:End!RS152)","v":0},{"$f":"SUM(Start:End!RT152)","v":0},{"$f":"SUM(Start:End!RU152)","v":0},{"$f":"SUM(Start:End!RV152)","v":0},{"$f":"SUM(Start:End!RW152)","v":0},{"$f":"SUM(Start:End!RX152)","v":0},{"$f":"SUM(Start:End!RY152)","v":0},{"$f":"SUM(Start:End!RZ152)","v":0},{"$f":"SUM(Start:End!SA152)","v":0},{"$f":"SUM(Start:End!SB152)","v":0},{"$f":"SUM(Start:End!SC152)","v":0},{"$f":"SUM(Start:End!SD152)","v":0},{"$f":"SUM(Start:End!SE152)","v":0},{"$f":"SUM(Start:End!SF152)","v":0},{"$f":"SUM(Start:End!SG152)","v":0},{"$f":"SUM(Start:End!SH152)","v":0},{"$f":"SUM(Start:End!SI152)","v":0},{"$f":"SUM(Start:End!SJ152)","v":0},{"$f":"SUM(Start:End!SK152)","v":0},{"$f":"SUM(Start:End!SL152)","v":0},{"$f":"SUM(Start:End!SM152)","v":0},{"$f":"SUM(Start:End!SN152)","v":0},{"$f":"SUM(Start:End!SO152)","v":0},{"$f":"SUM(Start:End!SP152)","v":0},{"$f":"SUM(Start:End!SQ152)","v":0},{"$f":"SUM(Start:End!SR152)","v":0},{"$f":"SUM(Start:End!SS152)","v":0},{"$f":"SUM(Start:End!ST152)","v":0},{"$f":"SUM(Start:End!SU152)","v":0},{"$f":"SUM(Start:End!SV152)","v":0},{"$f":"SUM(Start:End!SW152)","v":0},{"$f":"SUM(Start:End!SX152)","v":0},{"$f":"SUM(Start:End!SY152)","v":0},{"$f":"SUM(Start:End!SZ152)","v":0},{"$f":"SUM(Start:End!TA152)","v":0},{"$f":"SUM(Start:End!TB152)","v":0},{"$f":"SUM(Start:End!TC152)","v":0},{"$f":"SUM(Start:End!TD152)","v":0},{"$f":"SUM(Start:End!TE152)","v":0},{"$f":"SUM(Start:End!TF152)","v":0},{"$f":"SUM(Start:End!TG152)","v":0},{"$f":"SUM(Start:End!TH152)","v":0},{"$f":"SUM(Start:End!TI152)","v":0},{"$f":"SUM(Start:End!TJ152)","v":0},{"$f":"SUM(Start:End!TK152)","v":0},{"$f":"SUM(Start:End!TL152)","v":0},{"$f":"SUM(Start:End!TM152)","v":0},{"$f":"SUM(Start:End!TN152)","v":0},{"$f":"SUM(Start:End!TO152)","v":0},{"$f":"SUM(Start:End!TP152)","v":0},{"$f":"SUM(Start:End!TQ152)","v":0},{"$f":"SUM(Start:End!TR152)","v":0},{"$f":"SUM(Start:End!TS152)","v":0},{"$f":"SUM(Start:End!TT152)","v":0},{"$f":"SUM(Start:End!TU152)","v":0},{"$f":"SUM(Start:End!TV152)","v":0},{"$f":"SUM(Start:End!TW152)","v":0},{"$f":"SUM(Start:End!TX152)","v":0},{"$f":"SUM(Start:End!TY152)","v":0},{"$f":"SUM(Start:End!TZ152)","v":0},{"$f":"SUM(Start:End!UA152)","v":0},{"$f":"SUM(Start:End!UB152)","v":0},{"$f":"SUM(Start:End!UC152)","v":0},{"$f":"SUM(Start:End!UD152)","v":0},{"$f":"SUM(Start:End!UE152)","v":0},{"$f":"SUM(Start:End!UF152)","v":0},{"$f":"SUM(Start:End!UG152)","v":0},{"$f":"SUM(Start:End!UH152)","v":0},{"$f":"SUM(Start:End!UI152)","v":0},{"$f":"SUM(Start:End!UJ152)","v":0},{"$f":"SUM(Start:End!UK152)","v":0},{"$f":"SUM(Start:End!UL152)","v":0},{"$f":"SUM(Start:End!UM152)","v":0},{"$f":"SUM(Start:End!UN152)","v":0},{"$f":"SUM(Start:End!UO152)","v":0},{"$f":"SUM(Start:End!UP152)","v":0},{"$f":"SUM(Start:End!UQ152)","v":0},{"$f":"SUM(Start:End!UR152)","v":0},{"$f":"SUM(Start:End!US152)","v":0},{"$f":"SUM(Start:End!UT152)","v":0},{"$f":"SUM(Start:End!UU152)","v":0},{"$f":"SUM(Start:End!UV152)","v":0},{"$f":"SUM(Start:End!UW152)","v":0},{"$f":"SUM(Start:End!UX152)","v":0},{"$f":"SUM(Start:End!UY152)","v":0},{"$f":"SUM(Start:End!UZ152)","v":0},{"$f":"SUM(Start:End!VA152)","v":0},{"$f":"SUM(Start:End!VB152)","v":0},{"$f":"SUM(Start:End!VC152)","v":0},{"$f":"SUM(Start:End!VD152)","v":0},{"$f":"SUM(Start:End!VE152)","v":0},{"$f":"SUM(Start:End!VF152)","v":0},{"$f":"SUM(Start:End!VG152)","v":0},{"$f":"SUM(Start:End!VH152)","v":0},{"$f":"SUM(Start:End!VI152)","v":0},{"$f":"SUM(Start:End!VJ152)","v":0},{"$f":"SUM(Start:End!VK152)","v":0},{"$f":"SUM(Start:End!VL152)","v":0},{"$f":"SUM(Start:End!VM152)","v":0},{"$f":"SUM(Start:End!VN152)","v":0},{"$f":"SUM(Start:End!VO152)","v":0},{"$f":"SUM(Start:End!VP152)","v":0},{"$f":"SUM(Start:End!VQ152)","v":0},{"$f":"SUM(Start:End!VR152)","v":0},{"$f":"SUM(Start:End!VS152)","v":0},{"$f":"SUM(Start:End!VT152)","v":0},{"$f":"SUM(Start:End!VU152)","v":0},{"$f":"SUM(Start:End!VV152)","v":0},{"$f":"SUM(Start:End!VW152)","v":0},{"$f":"SUM(Start:End!VX152)","v":0},{"$f":"SUM(Start:End!VY152)","v":0},{"$f":"SUM(Start:End!VZ152)","v":0},{"$f":"SUM(Start:End!WA152)","v":0},{"$f":"SUM(Start:End!WB152)","v":0},{"$f":"SUM(Start:End!WC152)","v":0},{"$f":"SUM(Start:End!WD152)","v":0},{"$f":"SUM(Start:End!WE152)","v":0},{"$f":"SUM(Start:End!WF152)","v":0},{"$f":"SUM(Start:End!WG152)","v":0},{"$f":"SUM(Start:End!WH152)","v":0},{"$f":"SUM(Start:End!WI152)","v":0},{"$f":"SUM(Start:End!WJ152)","v":0},{"$f":"SUM(Start:End!WK152)","v":0},{"$f":"SUM(Start:End!WL152)","v":0},{"$f":"SUM(Start:End!WM152)","v":0},{"$f":"SUM(Start:End!WN152)","v":0},{"$f":"SUM(Start:End!WO152)","v":0},{"$f":"SUM(Start:End!WP152)","v":0},{"$f":"SUM(Start:End!WQ152)","v":0},{"$f":"SUM(Start:End!WR152)","v":0},{"$f":"SUM(Start:End!WS152)","v":0},{"$f":"SUM(Start:End!WT152)","v":0},{"$f":"SUM(Start:End!WU152)","v":0},{"$f":"SUM(Start:End!WV152)","v":0},{"$f":"SUM(Start:End!WW152)","v":0},{"$f":"SUM(Start:End!WX152)","v":0},{"$f":"SUM(Start:End!WY152)","v":0},{"$f":"SUM(Start:End!WZ152)","v":0},{"$f":"SUM(Start:End!XA152)","v":0},{"$f":"SUM(Start:End!XB152)","v":0},{"$f":"SUM(Start:End!XC152)","v":0},{"$f":"SUM(Start:End!XD152)","v":0},{"$f":"SUM(Start:End!XE152)","v":0},{"$f":"SUM(Start:End!XF152)","v":0},{"$f":"SUM(Start:End!XG152)","v":0},{"$f":"SUM(Start:End!XH152)","v":0},{"$f":"SUM(Start:End!XI152)","v":0},{"$f":"SUM(Start:End!XJ152)","v":0},{"$f":"SUM(Start:End!XK152)","v":0},{"$f":"SUM(Start:End!XL152)","v":0},{"$f":"SUM(Start:End!XM152)","v":0},{"$f":"SUM(Start:End!XN152)","v":0},{"$f":"SUM(Start:End!XO152)","v":0},{"$f":"SUM(Start:End!XP152)","v":0},{"$f":"SUM(Start:End!XQ152)","v":0},{"$f":"SUM(Start:End!XR152)","v":0},{"$f":"SUM(Start:End!XS152)","v":0},{"$f":"SUM(Start:End!XT152)","v":0},{"$f":"SUM(Start:End!XU152)","v":0},{"$f":"SUM(Start:End!XV152)","v":0},{"$f":"SUM(Start:End!XW152)","v":0},{"$f":"SUM(Start:End!XX152)","v":0},{"$f":"SUM(Start:End!XY152)","v":0},{"$f":"SUM(Start:End!XZ152)","v":0},{"$f":"SUM(Start:End!YA152)","v":0},{"$f":"SUM(Start:End!YB152)","v":0},{"$f":"SUM(Start:End!YC152)","v":0},{"$f":"SUM(Start:End!YD152)","v":0},{"$f":"SUM(Start:End!YE152)","v":0},{"$f":"SUM(Start:End!YF152)","v":0},{"$f":"SUM(Start:End!YG152)","v":0},{"$f":"SUM(Start:End!YH152)","v":0},{"$f":"SUM(Start:End!YI152)","v":0},{"$f":"SUM(Start:End!YJ152)","v":0},{"$f":"SUM(Start:End!YK152)","v":0},{"$f":"SUM(Start:End!YL152)","v":0},{"$f":"SUM(Start:End!YM152)","v":0},{"$f":"SUM(Start:End!YN152)","v":0},{"$f":"SUM(Start:End!YO152)","v":0},{"$f":"SUM(Start:End!YP152)","v":0},{"$f":"SUM(Start:End!YQ152)","v":0},{"$f":"SUM(Start:End!YR152)","v":0},{"$f":"SUM(Start:End!YS152)","v":0},{"$f":"SUM(Start:End!YT152)","v":0},{"$f":"SUM(Start:End!YU152)","v":0},{"$f":"SUM(Start:End!YV152)","v":0},{"$f":"SUM(Start:End!YW152)","v":0},{"$f":"SUM(Start:End!YX152)","v":0},{"$f":"SUM(Start:End!YY152)","v":0},{"$f":"SUM(Start:End!YZ152)","v":0},{"$f":"SUM(Start:End!ZA152)","v":0},{"$f":"SUM(Start:End!ZB152)","v":0},{"$f":"SUM(Start:End!ZC152)","v":0},{"$f":"SUM(Start:End!ZD152)","v":0},{"$f":"SUM(Start:End!ZE152)","v":0},{"$f":"SUM(Start:End!ZF152)","v":0},{"$f":"SUM(Start:End!ZG152)","v":0},{"$f":"SUM(Start:End!ZH152)","v":0},{"$f":"SUM(Start:End!ZI152)","v":0},{"$f":"SUM(Start:End!ZJ152)","v":0},{"$f":"SUM(Start:End!ZK152)","v":0},{"$f":"SUM(Start:End!ZL152)","v":0},{"$f":"SUM(Start:End!ZM152)","v":0},{"$f":"SUM(Start:End!ZN152)","v":0},{"$f":"SUM(Start:End!ZO152)","v":0},{"$f":"SUM(Start:End!ZP152)","v":0},{"$f":"SUM(Start:End!ZQ152)","v":0},{"$f":"SUM(Start:End!ZR152)","v":0},{"$f":"SUM(Start:End!ZS152)","v":0},{"$f":"SUM(Start:End!ZT152)","v":0},{"$f":"SUM(Start:End!ZU152)","v":0},{"$f":"SUM(Start:End!ZV152)","v":0},{"$f":"SUM(Start:End!ZW152)","v":0},{"$f":"SUM(Start:End!ZX152)","v":0},{"$f":"SUM(Start:End!ZY152)","v":0},{"$f":"SUM(Start:End!ZZ152)","v":0},{"$f":"SUM(Start:End!AAA152)","v":0},{"$f":"SUM(Start:End!AAB152)","v":0},{"$f":"SUM(Start:End!AAC152)","v":0},{"$f":"SUM(Start:End!AAD152)","v":0},{"$f":"SUM(Start:End!AAE152)","v":0},{"$f":"SUM(Start:End!AAF152)","v":0},{"$f":"SUM(Start:End!AAG152)","v":0},{"$f":"SUM(Start:End!AAH152)","v":0},{"$f":"SUM(Start:End!AAI152)","v":0},{"$f":"SUM(Start:End!AAJ152)","v":0},{"$f":"SUM(Start:End!AAK152)","v":0},{"$f":"SUM(Start:End!AAL152)","v":0},{"$f":"SUM(Start:End!AAM152)","v":0},{"$f":"SUM(Start:End!AAN152)","v":0},{"$f":"SUM(Start:End!AAO152)","v":0},{"$f":"SUM(Start:End!AAP152)","v":0},{"$f":"SUM(Start:End!AAQ152)","v":0},{"$f":"SUM(Start:End!AAR152)","v":0},{"$f":"SUM(Start:End!AAS152)","v":0},{"$f":"SUM(Start:End!AAT152)","v":0},{"$f":"SUM(Start:End!AAU152)","v":0},{"$f":"SUM(Start:End!AAV152)","v":0},{"$f":"SUM(Start:End!AAW152)","v":0},{"$f":"SUM(Start:End!AAX152)","v":0},{"$f":"SUM(Start:End!AAY152)","v":0},{"$f":"SUM(Start:End!AAZ152)","v":0},{"$f":"SUM(Start:End!ABA152)","v":0},{"$f":"SUM(Start:End!ABB152)","v":0},{"$f":"SUM(Start:End!ABC152)","v":0},{"$f":"SUM(Start:End!ABD152)","v":0},{"$f":"SUM(Start:End!ABE152)","v":0},{"$f":"SUM(Start:End!ABF152)","v":0},{"$f":"SUM(Start:End!ABG152)","v":0},{"$f":"SUM(Start:End!ABH152)","v":0},{"$f":"SUM(Start:End!ABI152)","v":0},{"$f":"SUM(Start:End!ABJ152)","v":0},{"$f":"SUM(Start:End!ABK152)","v":0},{"$f":"SUM(Start:End!ABL152)","v":0},{"$f":"SUM(Start:End!ABM152)","v":0},{"$f":"SUM(Start:End!ABN152)","v":0},{"$f":"SUM(Start:End!ABO152)","v":0},{"$f":"SUM(Start:End!ABP152)","v":0},{"$f":"SUM(Start:End!ABQ152)","v":0},{"$f":"SUM(Start:End!ABR152)","v":0},{"$f":"SUM(Start:End!ABS152)","v":0},{"$f":"SUM(Start:End!ABT152)","v":0},{"$f":"SUM(Start:End!ABU152)","v":0},{"$f":"SUM(Start:End!ABV152)","v":0},{"$f":"SUM(Start:End!ABW152)","v":0},{"$f":"SUM(Start:End!ABX152)","v":0},{"$f":"SUM(Start:End!ABY152)","v":0},{"$f":"SUM(Start:End!ABZ152)","v":0}]
[]
[null,null,null,"Interest Paid",{"$f":"ROW('Template Model'!D169)","v":169},{"$f":"SUM(Start:End!F169)","v":0},null,null,null,null,{"$f":"-SUM(Start:End!K169)","v":0},{"$f":"-SUM(Start:End!L169)","v":0},{"$f":"-SUM(Start:End!M169)","v":0},{"$f":"-SUM(Start:End!N169)","v":0},{"$f":"-SUM(Start:End!O169)","v":0},{"$f":"-SUM(Start:End!P169)","v":0},{"$f":"-SUM(Start:End!Q169)","v":-1152},{"$f":"-SUM(Start:End!R169)","v":-1150.2380708835656},{"$f":"-SUM(Start:End!S169)","v":-1148.4593713374875},{"$f":"-SUM(Start:End!T169)","v":-1146.8906628824743},{"$f":"-SUM(Start:End!U169)","v":-1145.0789479228695},{"$f":"-SUM(Start:End!V169)","v":-1143.4780028733601},{"$f":"-SUM(Start:End!W169)","v":-1141.6329711024628},{"$f":"-SUM(Start:End!X169)","v":-1139.7721645064953},{"$f":"-SUM(Start:End!Y169)","v":-1138.5826975531893},{"$f":"-SUM(Start:End!Z169)","v":-1136.6924257091509},{"$f":"-SUM(Start:End!AA169)","v":-1135.0160691062379},{"$f":"-SUM(Start:End!AB169)","v":-1133.0945463486182},{"$f":"-SUM(Start:End!AC169)","v":-1131.3876334467038},{"$f":"-SUM(Start:End!AD169)","v":-1129.434589059334},{"$f":"-SUM(Start:End!AE169)","v":-1127.4652967766688},{"$f":"-SUM(Start:End!AF169)","v":-1125.7116587344196},{"$f":"-SUM(Start:End!AG169)","v":-1123.7104324071511},{"$f":"-SUM(Start:End!AH169)","v":-1121.9255599265173},{"$f":"-SUM(Start:End!AI169)","v":-1119.8921237740255},{"$f":"-SUM(Start:End!AJ169)","v":-1117.8430295636633},{"$f":"-SUM(Start:End!AK169)","v":-1116.4802081310027},{"$f":"-SUM(Start:End!AL169)","v":-1114.4019409487482},{"$f":"-SUM(Start:End!AM169)","v":-1112.5425946544108},{"$f":"-SUM(Start:End!AN169)","v":-2923.7666819849937},{"$f":"-SUM(Start:End!AO169)","v":-2919.6803302971366},{"$f":"-SUM(Start:End!AP169)","v":-2914.9730333581524},{"$f":"-SUM(Start:End!AQ169)","v":-2910.2198520635657},{"$f":"-SUM(Start:End!AR169)","v":-2906.0014611916331},{"$f":"-SUM(Start:End!AS169)","v":-3589.4718956242727},{"$f":"-SUM(Start:End!AT169)","v":-3580.6337234945472},{"$f":"-SUM(Start:End!AU169)","v":-3570.9239391224924},{"$f":"-SUM(Start:End!AV169)","v":-3561.1658613145164},{"$f":"-SUM(Start:End!AW169)","v":-3553.017614197322},{"$f":"-SUM(Start:End!AX169)","v":-3543.1677119769629},{"$f":"-SUM(Start:End!AY169)","v":-3534.099584475653},{"$f":"-SUM(Start:End!AZ169)","v":-3524.1541092406305},{"$f":"-SUM(Start:End!BA169)","v":-3514.9915441564922},{"$f":"-SUM(Start:End!BB169)","v":-3504.9494854738955},{"$f":"-SUM(Start:End!BC169)","v":-3494.8573666178327},{"$f":"-SUM(Start:End!BD169)","v":-3485.5498772190172},{"$f":"-SUM(Start:End!BE169)","v":-3475.3596358888781},{"$f":"-SUM(Start:End!BF169)","v":-3465.9551871419908},{"$f":"-SUM(Start:End!BG169)","v":-3455.6657939408556},{"$f":"-SUM(Start:End!BH169)","v":-3445.3279767781751},{"$f":"-SUM(Start:End!BI169)","v":-5570.7916411042288},{"$f":"-SUM(Start:End!BJ169)","v":-5557.3999334495129},{"$f":"-SUM(Start:End!BK169)","v":-5545.1608336117952},{"$f":"-SUM(Start:End!BL169)","v":-5531.6294521854707},{"$f":"-SUM(Start:End!BM169)","v":-5519.2525109601993},{"$f":"-SUM(Start:End!BN169)","v":-5505.5801181744828},{"$f":"-SUM(Start:End!BO169)","v":-5491.8346706267985},{"$f":"-SUM(Start:End!BP169)","v":-5479.2464265045292},{"$f":"-SUM(Start:End!BQ169)","v":-5465.3579292352324},{"$f":"-SUM(Start:End!BR169)","v":-5452.6284963548851},{"$f":"-SUM(Start:End!BS169)","v":-5438.5955871416727},{"$f":"-SUM(Start:End!BT169)","v":-5424.4879029924668},{"$f":"-SUM(Start:End!BU169)","v":-5414.0160866861306},{"$f":"-SUM(Start:End!BV169)","v":-5399.7701615237347},{"$f":"-SUM(Start:End!BW169)","v":-5386.6880238959338},{"$f":"-SUM(Start:End!BX169)","v":-5372.2942788159962},{"$f":"-SUM(Start:End!BY169)","v":-5359.066222500609},{"$f":"-SUM(Start:End!BZ169)","v":-5344.5232604239827},{"$f":"-SUM(Start:End!CA169)","v":-5613.0552603502856},{"$f":"-SUM(Start:End!CB169)","v":-8584.3265627514975},{"$f":"-SUM(Start:End!CC169)","v":-8557.5709054971157},{"$f":"-SUM(Start:End!CD169)","v":-8532.8438594816344},{"$f":"-SUM(Start:End!CE169)","v":-8505.8823013264373},{"$f":"-SUM(Start:End!CF169)","v":-8478.8136079433862},{"$f":"-SUM(Start:End!CG169)","v":-8458.0538157371539},{"$f":"-SUM(Start:End!CH169)","v":-8430.7909322273681},{"$f":"-SUM(Start:End!CI169)","v":-8405.5611323879202},{"$f":"-SUM(Start:End!CJ169)","v":-8378.0881975969769},{"$f":"-SUM(Start:End!CK169)","v":-8352.6501406442203},{"$f":"-SUM(Start:End!CL169)","v":-8324.9654459545127},{"$f":"-SUM(Start:End!CM169)","v":-8297.170656004917},{"$f":"-SUM(Start:End!CN169)","v":-8271.413443823214},{"$f":"-SUM(Start:End!CO169)","v":-8243.4042850764181},{"$f":"-SUM(Start:End!CP169)","v":-8217.434525631721},{"$f":"-SUM(Start:End!CQ169)","v":-8189.2092596871335},{"$f":"-SUM(Start:End!CR169)","v":-8160.8717023935014},{"$f":"-SUM(Start:End!CS169)","v":-8136.7311702731167},{"$f":"-SUM(Start:End!CT169)","v":-8108.1820346879649},{"$f":"-SUM(Start:End!CU169)","v":-8892.3435788893712},{"$f":"-SUM(Start:End!CV169)","v":-8862.5167068879618},{"$f":"-SUM(Start:End!CW169)","v":-8834.8678953144099},{"$f":"-SUM(Start:End!CX169)","v":-8804.8033426241691},{"$f":"-SUM(Start:End!CY169)","v":-8774.6154006627112},{"$f":"-SUM(Start:End!CZ169)","v":-8746.6087445382764},{"$f":"-SUM(Start:End!DA169)","v":-8716.1802189586997},{"$f":"-SUM(Start:End!DB169)","v":-8687.9351522013349},{"$f":"-SUM(Start:End!DC169)","v":-8657.2641080158974},{"$f":"-SUM(Start:End!DD169)","v":-8626.4672299944395},{"$f":"-SUM(Start:End!DE169)","v":-8602.4832088388739},{"$f":"-SUM(Start:End!DF169)","v":-8571.4562793696059},{"$f":"-SUM(Start:End!DG169)","v":-8542.6183296913841},{"$f":"-SUM(Start:End!DH169)","v":-8511.3440625261283},{"$f":"-SUM(Start:End!DI169)","v":-9017.4371419279305},{"$f":"-SUM(Start:End!DJ169)","v":-8982.5735383056508},{"$f":"-SUM(Start:End!DK169)","v":-11107.574125837231},{"$f":"-SUM(Start:End!DL169)","v":-11069.446780221018},{"$f":"-SUM(Start:End!DM169)","v":-11028.105451363732},{"$f":"-SUM(Start:End!DN169)","v":-10989.686840174249},{"$f":"-SUM(Start:End!DO169)","v":-10948.049985832695},{"$f":"-SUM(Start:End!DP169)","v":-10906.259403301538},{"$f":"-SUM(Start:End!DQ169)","v":-10873.554703204345},{"$f":"-SUM(Start:End!DR169)","v":-10831.485707144246},{"$f":"-SUM(Start:End!DS169)","v":-10792.344578967717},{"$f":"-SUM(Start:End!DT169)","v":-10749.974494827267},{"$f":"-SUM(Start:End!DU169)","v":-10710.534337463645},{"$f":"-SUM(Start:End!DV169)","v":-10667.860872718487},{"$f":"-SUM(Start:End!DW169)","v":-10625.029713518623},{"$f":"-SUM(Start:End!DX169)","v":-10585.131572626811},{"$f":"-SUM(Start:End!DY169)","v":-10541.993530356942},{"$f":"-SUM(Start:End!DZ169)","v":-10501.790592269013},{"$f":"-SUM(Start:End!EA169)","v":-10458.343334872732},{"$f":"-SUM(Start:End!EB169)","v":-11930.861655110795},{"$f":"-SUM(Start:End!EC169)","v":-11894.346933196435},{"$f":"-SUM(Start:End!ED169)","v":-11847.49847078424},{"$f":"-SUM(Start:End!EE169)","v":-11803.868031079808},{"$f":"-SUM(Start:End!EF169)","v":-11756.66705834174},{"$f":"-SUM(Start:End!EG169)","v":-11712.686819592167},{"$f":"-SUM(Start:End!EH169)","v":-11665.130657843807},{"$f":"-SUM(Start:End!EI169)","v":-11617.390222956088},{"$f":"-SUM(Start:End!EJ169)","v":-11572.874591878488},{"$f":"-SUM(Start:End!EK169)","v":-11524.774877684251},{"$f":"-SUM(Start:End!EL169)","v":-11479.90270750846},{"$f":"-SUM(Start:End!EM169)","v":-11431.440988995137},{"$f":"-SUM(Start:End!EN169)","v":-11382.791555129728},{"$f":"-SUM(Start:End!EO169)","v":-11340.793861573842},{"$f":"-SUM(Start:End!EP169)","v":-11291.789663161206},{"$f":"-SUM(Start:End!EQ169)","v":-11246.019929006105},{"$f":"-SUM(Start:End!ER169)","v":-11196.646869749184},{"$f":"-SUM(Start:End!ES169)","v":-11150.511055708515},{"$f":"-SUM(Start:End!ET169)","v":-11100.766344984886},{"$f":"-SUM(Start:End!EU169)","v":-11050.829046303363},{"$f":"-SUM(Start:End!EV169)","v":-14364.133166986207},{"$f":"-SUM(Start:End!EW169)","v":-15898.841137422531},{"$f":"-SUM(Start:End!EX169)","v":-15827.601995699624},{"$f":"-SUM(Start:End!EY169)","v":-15751.006150687217},{"$f":"-SUM(Start:End!EZ169)","v":-15674.148723016753},{"$f":"-SUM(Start:End!FA169)","v":-15612.385580977259},{"$f":"-SUM(Start:End!FB169)","v":-15535.053375717715},{"$f":"-SUM(Start:End!FC169)","v":-15462.579842232648},{"$f":"-SUM(Start:End!FD169)","v":-15384.735331740896},{"$f":"-SUM(Start:End!FE169)","v":-15311.751643018222},{"$f":"-SUM(Start:End!FF169)","v":-15233.391175125815},{"$f":"-SUM(Start:End!FG169)","v":-15154.76281574789},{"$f":"-SUM(Start:End!FH169)","v":-15080.99849233751},{"$f":"-SUM(Start:End!FI169)","v":-15001.848594241328},{"$f":"-SUM(Start:End!FJ169)","v":-14927.56490543194},{"$f":"-SUM(Start:End!FK169)","v":-14847.889754401875},{"$f":"-SUM(Start:End!FL169)","v":-14767.942023939211},{"$f":"-SUM(Start:End!FM169)","v":-14703.149766933031},{"$f":"-SUM(Start:End!FN169)","v":-14622.70539495819},{"$f":"-SUM(Start:End!FO169)","v":-14547.13279209995},{"$f":"-SUM(Start:End!FP169)","v":-14466.153943527144},{"$f":"-SUM(Start:End!FQ169)","v":-14390.049070658861},{"$f":"-SUM(Start:End!FR169)","v":-14308.531944294249},{"$f":"-SUM(Start:End!FS169)","v":-14226.735669389867},{"$f":"-SUM(Start:End!FT169)","v":-14149.816668911139},{"$f":"-SUM(Start:End!FU169)","v":-14067.476309178188},{"$f":"-SUM(Start:End!FV169)","v":-13990.015453471689},{"$f":"-SUM(Start:End!FW169)","v":-13907.127143111211},{"$f":"-SUM(Start:End!FX169)","v":-13823.954806098258},{"$f":"-SUM(Start:End!FY169)","v":-13756.001050406627},{"$f":"-SUM(Start:End!FZ169)","v":-13672.309310359396},{"$f":"-SUM(Start:End!GA169)","v":-13593.502774730145},{"$f":"-SUM(Start:End!GB169)","v":-13509.253477721681},{"$f":"-SUM(Start:End!GC169)","v":-13429.891647554921},{"$f":"-SUM(Start:End!GD169)","v":-13345.080837162242},{"$f":"-SUM(Start:End!GE169)","v":-13259.979159909162},{"$f":"-SUM(Start:End!GF169)","v":-13179.768331586576},{"$f":"-SUM(Start:End!GG169)","v":-13094.099098800558},{"$f":"-SUM(Start:End!GH169)","v":-13018.273927637971},{"$f":"-SUM(Start:End!GI169)","v":-12937.173852870437},{"$f":"-SUM(Start:End!GJ169)","v":-12855.783101432797},{"$f":"-SUM(Start:End!GK169)","v":-12784.119457998699},{"$f":"-SUM(Start:End!GL169)","v":-12702.177709858459},{"$f":"-SUM(Start:End!GM169)","v":-12624.956803813238},{"$f":"-SUM(Start:End!GN169)","v":-12542.443525305725},{"$f":"-SUM(Start:End!GO169)","v":-12464.654172734696},{"$f":"-SUM(Start:End!GP169)","v":-12381.565390511751},{"$f":"-SUM(Start:End!GQ169)","v":-12298.178999644962},{"$f":"-SUM(Start:End!GR169)","v":-12222.264725987699},{"$f":"-SUM(Start:End!GS169)","v":-12141.149375317582},{"$f":"-SUM(Start:End!GT169)","v":-12064.67281787355},{"$f":"-SUM(Start:End!GU169)","v":-11982.988043740272},{"$f":"-SUM(Start:End!GV169)","v":-11901.008861748771},{"$f":"-SUM(Start:End!GW169)","v":-11833.551297983071},{"$f":"-SUM(Start:End!GX169)","v":-11751.029609092184},{"$f":"-SUM(Start:End!GY169)","v":-11673.154833827111},{"$f":"-SUM(Start:End!GZ169)","v":-11590.053926622384},{"$f":"-SUM(Start:End!HA169)","v":-11511.603161081528},{"$f":"-SUM(Start:End!HB169)","v":-11427.919005194211},{"$f":"-SUM(Start:End!HC169)","v":-11343.933462984569},{"$f":"-SUM(Start:End!HD169)","v":-11264.602890077576},{"$f":"-SUM(Start:End!HE169)","v":-11180.027946968297},{"$f":"-SUM(Start:End!HF169)","v":-11100.111218406641},{"$f":"-SUM(Start:End!HG169)","v":-11014.94277455488},{"$f":"-SUM(Start:End!HH169)","v":-10929.46777010227},{"$f":"-SUM(Start:End!HI169)","v":-10858.597225350761},{"$f":"-SUM(Start:End!HJ169)","v":-10772.555600668942},{"$f":"-SUM(Start:End!HK169)","v":-10691.180416690762},{"$f":"-SUM(Start:End!HL169)","v":-10604.535084593639},{"$f":"-SUM(Start:End!HM169)","v":-10522.559463217547},{"$f":"-SUM(Start:End!HN169)","v":-10435.306226228919},{"$f":"-SUM(Start:End!HO169)","v":-10347.739158510203},{"$f":"-SUM(Start:End!HP169)","v":-10264.846691813691},{"$f":"-SUM(Start:End!HQ169)","v":-10176.665313842746},{"$f":"-SUM(Start:End!HR169)","v":-10093.161823942715},{"$f":"-SUM(Start:End!HS169)","v":-10004.361865920093},{"$f":"-SUM(Start:End!HT169)","v":-9915.2426897366186},{"$f":"-SUM(Start:End!HU169)","v":-9840.81258252712},{"$f":"-SUM(Start:End!HV169)","v":-9751.1016655927324},{"$f":"-SUM(Start:End!HW169)","v":-9666.0769676131385},{"$f":"-SUM(Start:End!HX169)","v":-9575.7368350871129},{"$f":"-SUM(Start:End!HY169)","v":-9490.0862330787586},{"$f":"-SUM(Start:End!HZ169)","v":-9399.1125134686408},{"$f":"-SUM(Start:End!IA169)","v":-9307.812001848235},{"$f":"-SUM(Start:End!IB169)","v":-9221.2059730349629},{"$f":"-SUM(Start:End!IC169)","v":-9129.2652053667152},{"$f":"-SUM(Start:End!ID169)","v":-9042.0222488986128},{"$f":"-SUM(Start:End!IE169)","v":-8949.4367784003462},{"$f":"-SUM(Start:End!IF169)","v":-8856.5189065091072},{"$f":"-SUM(Start:End!IG169)","v":-8773.3401688270078},{"$f":"-SUM(Start:End!IH169)","v":-8679.7875989139902},{"$f":"-SUM(Start:End!II169)","v":-8590.9412186720729},{"$f":"-SUM(Start:End!IJ169)","v":-8496.7327516688238},{"$f":"-SUM(Start:End!IK169)","v":-8407.2338265751569},{"$f":"-SUM(Start:End!IL169)","v":-8312.3649090308518},{"$f":"-SUM(Start:End!IM169)","v":-8217.155643262915},{"$f":"-SUM(Start:End!IN169)","v":-8126.6609323483071},{"$f":"-SUM(Start:End!IO169)","v":-8030.7842714500657},{"$f":"-SUM(Start:End!IP169)","v":-7939.6255342392478},{"$f":"-SUM(Start:End!IQ169)","v":-7843.0768463689838},{"$f":"-SUM(Start:End!IR169)","v":-7746.1819688269989},{"$f":"-SUM(Start:End!IS169)","v":-7664.1507600825571},{"$f":"-SUM(Start:End!IT169)","v":-7566.6105945958707},{"$f":"-SUM(Start:End!IU169)","v":-7473.7968884691445},{"$f":"-SUM(Start:End!IV169)","v":-7375.5731468358654},{"$f":"-SUM(Start:End!IW169)","v":-7282.0792572729779},{"$f":"-SUM(Start:End!IX169)","v":-7187.5805693930151},{"$f":"-SUM(Start:End!IY169)","v":-7092.7368723586278},{"$f":"-SUM(Start:End!IZ169)","v":-7002.4237171543682},{"$f":"-SUM(Start:End!JA169)","v":-6906.902638465197},{"$f":"-SUM(Start:End!JB169)","v":-6815.9156660665085},{"$f":"-SUM(Start:End!JC169)","v":-6719.7124809204652},{"$f":"-SUM(Start:End!JD169)","v":-6623.1583289541568},{"$f":"-SUM(Start:End!JE169)","v":-6540.9268773647209},{"$f":"-SUM(Start:End!JF169)","v":-6443.7160276767572},{"$f":"-SUM(Start:End!JG169)","v":-6351.0483066170682},{"$f":"-SUM(Start:End!JH169)","v":-6253.1435597751288},{"$f":"-SUM(Start:End!JI169)","v":-6159.7855303356791},{"$f":"-SUM(Start:End!JJ169)","v":-6061.1820486120123},{"$f":"-SUM(Start:End!JK169)","v":-5962.2192083161153},{"$f":"-SUM(Start:End!JL169)","v":-5867.8084540210502},{"$f":"-SUM(Start:End!JM169)","v":-5768.1395056457486},{"$f":"-SUM(Start:End!JN169)","v":-5673.0262487154396},{"$f":"-SUM(Start:End!JO169)","v":-5572.6462710798423},{"$f":"-SUM(Start:End!JP169)","v":-5471.9007309532653},{"$f":"-SUM(Start:End!JQ169)","v":-5385.5721210538795},{"$f":"-SUM(Start:End!JR169)","v":-5284.1409048760243},{"$f":"-SUM(Start:End!JS169)","v":-5187.2745050718677},{"$f":"-SUM(Start:End!JT169)","v":-5085.1199733509202},{"$f":"-SUM(Start:End!JU169)","v":-5002.4182544154182},{"$f":"-SUM(Start:End!JV169)","v":-4915.124648862854},{"$f":"-SUM(Start:End!JW169)","v":-4827.5470274228819},{"$f":"-SUM(Start:End!JX169)","v":-4744.0123205405043},{"$f":"-SUM(Start:End!JY169)","v":-4655.8783613852765},{"$f":"-SUM(Start:End!JZ169)","v":-4585.5650487035919},{"$f":"-SUM(Start:End!KA169)","v":-4511.321771154313},{"$f":"-SUM(Start:End!KB169)","v":-4436.8241355910259},{"$f":"-SUM(Start:End!KC169)","v":-4369.4591077200103},{"$f":"-SUM(Start:End!KD169)","v":-4294.474907403157},{"$f":"-SUM(Start:End!KE169)","v":-4222.9313316289508},{"$f":"-SUM(Start:End!KF169)","v":-4147.4451123741956},{"$f":"-SUM(Start:End!KG169)","v":-4075.4013871101024},{"$f":"-SUM(Start:End!KH169)","v":-4007.2134485302504},{"$f":"-SUM(Start:End!KI169)","v":-3938.800203942747},{"$f":"-SUM(Start:End!KJ169)","v":-3873.5416969241323},{"$f":"-SUM(Start:End!KK169)","v":-3804.6869554398459},{"$f":"-SUM(Start:End!KL169)","v":-3738.9882600738356},{"$f":"-SUM(Start:End!KM169)","v":-3669.6892186468513},{"$f":"-SUM(Start:End!KN169)","v":-3600.1613374183075},{"$f":"-SUM(Start:End!KO169)","v":-3540.5665522030786},{"$f":"-SUM(Start:End!KP169)","v":-3470.6126791526044},{"$f":"-SUM(Start:End!KQ169)","v":-3403.8181713160452},{"$f":"-SUM(Start:End!KR169)","v":-3333.4130255680052},{"$f":"-SUM(Start:End!KS169)","v":-3266.1685469329127},{"$f":"-SUM(Start:End!KT169)","v":-3195.3092634303953},{"$f":"-SUM(Start:End!KU169)","v":-3124.2161819250873},{"$f":"-SUM(Start:End!KV169)","v":-3056.2856976115095},{"$f":"-SUM(Start:End!KW169)","v":-2984.7341089064821},{"$f":"-SUM(Start:End!KX169)","v":-2916.3464138548493},{"$f":"-SUM(Start:End!KY169)","v":-2844.3334069554953},{"$f":"-SUM(Start:End!KZ169)","v":-2772.0829330580068},{"$f":"-SUM(Start:End!LA169)","v":-2709.8063509091371},{"$f":"-SUM(Start:End!LB169)","v":-2637.1127134247868},{"$f":"-SUM(Start:End!LC169)","v":-2567.5862576991863},{"$f":"-SUM(Start:End!LD169)","v":-2494.4239569107767},{"$f":"-SUM(Start:End!LE169)","v":-2424.4301268527693},{"$f":"-SUM(Start:End!LF169)","v":-2350.7961873202412},{"$f":"-SUM(Start:End!LG169)","v":-2276.9196300557928},{"$f":"-SUM(Start:End!LH169)","v":-2206.2134536576273},{"$f":"-SUM(Start:End!LI169)","v":-2148.2365072730977},{"$f":"-SUM(Start:End!LJ169)","v":-2092.6844264700021},{"$f":"-SUM(Start:End!LK169)","v":-2034.2961182618733},{"$f":"-SUM(Start:End!LL169)","v":-1975.6967000626717},{"$f":"-SUM(Start:End!LM169)","v":-1924.8018302209207},{"$f":"-SUM(Start:End!LN169)","v":-1865.8044336193482},{"$f":"-SUM(Start:End!LO169)","v":-1809.2354695508257},{"$f":"-SUM(Start:End!LP169)","v":-1749.8198105249153},{"$f":"-SUM(Start:End!LQ169)","v":-1692.8339897997985},{"$f":"-SUM(Start:End!LR169)","v":-1632.9972408610295},{"$f":"-SUM(Start:End!LS169)","v":-1572.9444771998346},{"$f":"-SUM(Start:End!LT169)","v":-1515.3236416738587},{"$f":"-SUM(Start:End!LU169)","v":-1479.2456950091951},{"$f":"-SUM(Start:End!LV169)","v":-1444.6606167887651},{"$f":"-SUM(Start:End!LW169)","v":-1408.2910522145116},{"$f":"-SUM(Start:End!LX169)","v":-1371.7721737815154},{"$f":"-SUM(Start:End!LY169)","v":-1338.3943021640739},{"$f":"-SUM(Start:End!LZ169)","v":-1301.5861810089173},{"$f":"-SUM(Start:End!MA169)","v":-1266.275476717004},{"$f":"-SUM(Start:End!MB169)","v":-1229.170586264155},{"$f":"-SUM(Start:End!MC169)","v":-1193.5649289496741},{"$f":"-SUM(Start:End!MD169)","v":-1156.1611769071906},{"$f":"-SUM(Start:End!ME169)","v":-1118.6044541151971},{"$f":"-SUM(Start:End!MF169)","v":-1082.5496801414163},{"$f":"-SUM(Start:End!MG169)","v":-1044.6909123444589},{"$f":"-SUM(Start:End!MH169)","v":-1008.3359101202287},{"$f":"-SUM(Start:End!MI169)","v":-970.17296928853045},{"$f":"-SUM(Start:End!MJ169)","v":-931.854376512626},{"$f":"-SUM(Start:End!MK169)","v":-898.36763108797322},{"$f":"-SUM(Start:End!ML169)","v":-874.21192641879418},{"$f":"-SUM(Start:End!MM169)","v":-851.0698049695859},{"$f":"-SUM(Start:End!MN169)","v":-826.73555082275209},{"$f":"-SUM(Start:End!MO169)","v":-803.41569808677662},{"$f":"-SUM(Start:End!MP169)","v":-778.90167471057237},{"$f":"-SUM(Start:End!MQ169)","v":-754.29546475925497},{"$f":"-SUM(Start:End!MR169)","v":-730.70487634687481},{"$f":"-SUM(Start:End!MS169)","v":-705.91703994268426},{"$f":"-SUM(Start:End!MT169)","v":-682.14564184288417},{"$f":"-SUM(Start:End!MU169)","v":-657.17493867891096},{"$f":"-SUM(Start:End!MV169)","v":-632.11048644085474},{"$f":"-SUM(Start:End!MW169)","v":-610.28714201056641},{"$f":"-SUM(Start:End!MX169)","v":-585.04534616519766},{"$f":"-SUM(Start:End!MY169)","v":-560.82204643513921},{"$f":"-SUM(Start:End!MZ169)","v":-535.3942837634944},{"$f":"-SUM(Start:End!NA169)","v":-510.98583196136889},{"$f":"-SUM(Start:End!NB169)","v":-485.37083316369586},{"$f":"-SUM(Start:End!NC169)","v":-459.6598812379828},{"$f":"-SUM(Start:End!ND169)","v":-434.96945489667371},{"$f":"-SUM(Start:End!NE169)","v":-409.06933458434884},{"$f":"-SUM(Start:End!NF169)","v":-384.19055290333176},{"$f":"-SUM(Start:End!NG169)","v":-358.09997352063522},{"$f":"-SUM(Start:End!NH169)","v":-331.91181540215132},{"$f":"-SUM(Start:End!NI169)","v":-308.98713344573929},{"$f":"-SUM(Start:End!NJ169)","v":-282.61402136432895},{"$f":"-SUM(Start:End!NK169)","v":-257.26429607192091},{"$f":"-SUM(Start:End!NL169)","v":-230.69749773182065},{"$f":"-SUM(Start:End!NM169)","v":-205.15489681290899},{"$f":"-SUM(Start:End!NN169)","v":-178.39309135669009},{"$f":"-SUM(Start:End!NO169)","v":-151.53141319978542},{"$f":"-SUM(Start:End!NP169)","v":-136.76708729423595},{"$f":"-SUM(Start:End!NQ169)","v":-121.33572435779199},{"$f":"-SUM(Start:End!NR169)","v":-106.43526293639923},{"$f":"-SUM(Start:End!NS169)","v":-90.86578724668999},{"$f":"-SUM(Start:End!NT169)","v":-75.225878484160177},{"$f":"-SUM(Start:End!NU169)","v":-70.633416343498141},{"$f":"-SUM(Start:End!NV169)","v":-65.621666710603449},{"$f":"-SUM(Start:End!NW169)","v":-60.786553724099498},{"$f":"-SUM(Start:End!NX169)","v":-55.729784490499767},{"$f":"-SUM(Start:End!NY169)","v":-50.849981036297812},{"$f":"-SUM(Start:End!NZ169)","v":-45.74786557741686},{"$f":"-SUM(Start:End!OA169)","v":-40.62262054354894},{"$f":"-SUM(Start:End!OB169)","v":-35.674834063750076},{"$f":"-SUM(Start:End!OC169)","v":-30.503746443276682},{"$f":"-SUM(Start:End!OD169)","v":-25.510446743989469},{"$f":"-SUM(Start:End!OE169)","v":-20.293184276930244},{"$f":"-SUM(Start:End!OF169)","v":-15.052373735740735},{"$f":"-SUM(Start:End!OG169)","v":-10.393673301678778},{"$f":"-SUM(Start:End!OH169)","v":-5.1075291115350971},{"$f":"-SUM(Start:End!OI169)","v":3.0776467004519265E-10},{"$f":"-SUM(Start:End!OJ169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OK169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OL169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OM169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!ON169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OO169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OP169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OQ169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OR169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OS169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OT169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OU169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OV169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OW169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OX169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OY169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!OZ169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PA169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PB169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PC169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PD169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PE169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PF169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PG169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PH169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PI169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PJ169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PK169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PL169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PM169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PN169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PO169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PP169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PQ169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PR169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PS169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PT169)","v":2.7327663095396325E-10},{"$f":"-SUM(Start:End!PU169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!PV169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!PW169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!PX169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!PY169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!PZ169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!QA169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!QB169)","v":2.4609789761598225E-10},{"$f":"-SUM(Start:End!QC169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QD169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QE169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QF169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QG169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QH169)","v":1.8657904850745882E-10},{"$f":"-SUM(Start:End!QI169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QJ169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QK169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QL169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QM169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QN169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QO169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QP169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QQ169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QR169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QS169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QT169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QU169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QV169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QW169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QX169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QY169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!QZ169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RA169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RB169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RC169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RD169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RE169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RF169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RG169)","v":1.4050253109113935E-10},{"$f":"-SUM(Start:End!RH169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RI169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RJ169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RK169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RL169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RM169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RN169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RO169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RP169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RQ169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RR169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RS169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RT169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RU169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RV169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RW169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RX169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RY169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!RZ169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SA169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SB169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SC169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SD169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SE169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SF169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SG169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SH169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SI169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SJ169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SK169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SL169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SM169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SN169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SO169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SP169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SQ169)","v":9.138678554639531E-11},{"$f":"-SUM(Start:End!SR169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SS169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!ST169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SU169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SV169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SW169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SX169)","v":5.1638835429912436E-11},{"$f":"-SUM(Start:End!SY169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!SZ169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TA169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TB169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TC169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TD169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TE169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TF169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TG169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TH169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TI169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TJ169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TK169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TL169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TM169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TN169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TO169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TP169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TQ169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TR169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TS169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TT169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TU169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TV169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TW169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TX169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TY169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!TZ169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UA169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UB169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UC169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UD169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UE169)","v":2.7919971519925943E-11},{"$f":"-SUM(Start:End!UF169)","v":0},{"$f":"-SUM(Start:End!UG169)","v":0},{"$f":"-SUM(Start:End!UH169)","v":0},{"$f":"-SUM(Start:End!UI169)","v":0},{"$f":"-SUM(Start:End!UJ169)","v":0},{"$f":"-SUM(Start:End!UK169)","v":0},{"$f":"-SUM(Start:End!UL169)","v":0},{"$f":"-SUM(Start:End!UM169)","v":0},{"$f":"-SUM(Start:End!UN169)","v":0},{"$f":"-SUM(Start:End!UO169)","v":0},{"$f":"-SUM(Start:End!UP169)","v":0},{"$f":"-SUM(Start:End!UQ169)","v":0},{"$f":"-SUM(Start:End!UR169)","v":0},{"$f":"-SUM(Start:End!US169)","v":0},{"$f":"-SUM(Start:End!UT169)","v":0},{"$f":"-SUM(Start:End!UU169)","v":0},{"$f":"-SUM(Start:End!UV169)","v":0},{"$f":"-SUM(Start:End!UW169)","v":0},{"$f":"-SUM(Start:End!UX169)","v":0},{"$f":"-SUM(Start:End!UY169)","v":0},{"$f":"-SUM(Start:End!UZ169)","v":0},{"$f":"-SUM(Start:End!VA169)","v":0},{"$f":"-SUM(Start:End!VB169)","v":0},{"$f":"-SUM(Start:End!VC169)","v":0},{"$f":"-SUM(Start:End!VD169)","v":0},{"$f":"-SUM(Start:End!VE169)","v":0},{"$f":"-SUM(Start:End!VF169)","v":0},{"$f":"-SUM(Start:End!VG169)","v":0},{"$f":"-SUM(Start:End!VH169)","v":0},{"$f":"-SUM(Start:End!VI169)","v":0},{"$f":"-SUM(Start:End!VJ169)","v":0},{"$f":"-SUM(Start:End!VK169)","v":0},{"$f":"-SUM(Start:End!VL169)","v":0},{"$f":"-SUM(Start:End!VM169)","v":0},{"$f":"-SUM(Start:End!VN169)","v":0},{"$f":"-SUM(Start:End!VO169)","v":0},{"$f":"-SUM(Start:End!VP169)","v":0},{"$f":"-SUM(Start:End!VQ169)","v":0},{"$f":"-SUM(Start:End!VR169)","v":0},{"$f":"-SUM(Start:End!VS169)","v":0},{"$f":"-SUM(Start:End!VT169)","v":0},{"$f":"-SUM(Start:End!VU169)","v":0},{"$f":"-SUM(Start:End!VV169)","v":0},{"$f":"-SUM(Start:End!VW169)","v":0},{"$f":"-SUM(Start:End!VX169)","v":0},{"$f":"-SUM(Start:End!VY169)","v":0},{"$f":"-SUM(Start:End!VZ169)","v":0},{"$f":"-SUM(Start:End!WA169)","v":0},{"$f":"-SUM(Start:End!WB169)","v":0},{"$f":"-SUM(Start:End!WC169)","v":0},{"$f":"-SUM(Start:End!WD169)","v":0},{"$f":"-SUM(Start:End!WE169)","v":0},{"$f":"-SUM(Start:End!WF169)","v":0},{"$f":"-SUM(Start:End!WG169)","v":0},{"$f":"-SUM(Start:End!WH169)","v":0},{"$f":"-SUM(Start:End!WI169)","v":0},{"$f":"-SUM(Start:End!WJ169)","v":0},{"$f":"-SUM(Start:End!WK169)","v":0},{"$f":"-SUM(Start:End!WL169)","v":0},{"$f":"-SUM(Start:End!WM169)","v":0},{"$f":"-SUM(Start:End!WN169)","v":0},{"$f":"-SUM(Start:End!WO169)","v":0},{"$f":"-SUM(Start:End!WP169)","v":0},{"$f":"-SUM(Start:End!WQ169)","v":0},{"$f":"-SUM(Start:End!WR169)","v":0},{"$f":"-SUM(Start:End!WS169)","v":0},{"$f":"-SUM(Start:End!WT169)","v":0},{"$f":"-SUM(Start:End!WU169)","v":0},{"$f":"-SUM(Start:End!WV169)","v":0},{"$f":"-SUM(Start:End!WW169)","v":0},{"$f":"-SUM(Start:End!WX169)","v":0},{"$f":"-SUM(Start:End!WY169)","v":0},{"$f":"-SUM(Start:End!WZ169)","v":0},{"$f":"-SUM(Start:End!XA169)","v":0},{"$f":"-SUM(Start:End!XB169)","v":0},{"$f":"-SUM(Start:End!XC169)","v":0},{"$f":"-SUM(Start:End!XD169)","v":0},{"$f":"-SUM(Start:End!XE169)","v":0},{"$f":"-SUM(Start:End!XF169)","v":0},{"$f":"-SUM(Start:End!XG169)","v":0},{"$f":"-SUM(Start:End!XH169)","v":0},{"$f":"-SUM(Start:End!XI169)","v":0},{"$f":"-SUM(Start:End!XJ169)","v":0},{"$f":"-SUM(Start:End!XK169)","v":0},{"$f":"-SUM(Start:End!XL169)","v":0},{"$f":"-SUM(Start:End!XM169)","v":0},{"$f":"-SUM(Start:End!XN169)","v":0},{"$f":"-SUM(Start:End!XO169)","v":0},{"$f":"-SUM(Start:End!XP169)","v":0},{"$f":"-SUM(Start:End!XQ169)","v":0},{"$f":"-SUM(Start:End!XR169)","v":0},{"$f":"-SUM(Start:End!XS169)","v":0},{"$f":"-SUM(Start:End!XT169)","v":0},{"$f":"-SUM(Start:End!XU169)","v":0},{"$f":"-SUM(Start:End!XV169)","v":0},{"$f":"-SUM(Start:End!XW169)","v":0},{"$f":"-SUM(Start:End!XX169)","v":0},{"$f":"-SUM(Start:End!XY169)","v":0},{"$f":"-SUM(Start:End!XZ169)","v":0},{"$f":"-SUM(Start:End!YA169)","v":0},{"$f":"-SUM(Start:End!YB169)","v":0},{"$f":"-SUM(Start:End!YC169)","v":0},{"$f":"-SUM(Start:End!YD169)","v":0},{"$f":"-SUM(Start:End!YE169)","v":0},{"$f":"-SUM(Start:End!YF169)","v":0},{"$f":"-SUM(Start:End!YG169)","v":0},{"$f":"-SUM(Start:End!YH169)","v":0},{"$f":"-SUM(Start:End!YI169)","v":0},{"$f":"-SUM(Start:End!YJ169)","v":0},{"$f":"-SUM(Start:End!YK169)","v":0},{"$f":"-SUM(Start:End!YL169)","v":0},{"$f":"-SUM(Start:End!YM169)","v":0},{"$f":"-SUM(Start:End!YN169)","v":0},{"$f":"-SUM(Start:End!YO169)","v":0},{"$f":"-SUM(Start:End!YP169)","v":0},{"$f":"-SUM(Start:End!YQ169)","v":0},{"$f":"-SUM(Start:End!YR169)","v":0},{"$f":"-SUM(Start:End!YS169)","v":0},{"$f":"-SUM(Start:End!YT169)","v":0},{"$f":"-SUM(Start:End!YU169)","v":0},{"$f":"-SUM(Start:End!YV169)","v":0},{"$f":"-SUM(Start:End!YW169)","v":0},{"$f":"-SUM(Start:End!YX169)","v":0},{"$f":"-SUM(Start:End!YY169)","v":0},{"$f":"-SUM(Start:End!YZ169)","v":0},{"$f":"-SUM(Start:End!ZA169)","v":0},{"$f":"-SUM(Start:End!ZB169)","v":0},{"$f":"-SUM(Start:End!ZC169)","v":0},{"$f":"-SUM(Start:End!ZD169)","v":0},{"$f":"-SUM(Start:End!ZE169)","v":0},{"$f":"-SUM(Start:End!ZF169)","v":0},{"$f":"-SUM(Start:End!ZG169)","v":0},{"$f":"-SUM(Start:End!ZH169)","v":0},{"$f":"-SUM(Start:End!ZI169)","v":0},{"$f":"-SUM(Start:End!ZJ169)","v":0},{"$f":"-SUM(Start:End!ZK169)","v":0},{"$f":"-SUM(Start:End!ZL169)","v":0},{"$f":"-SUM(Start:End!ZM169)","v":0},{"$f":"-SUM(Start:End!ZN169)","v":0},{"$f":"-SUM(Start:End!ZO169)","v":0},{"$f":"-SUM(Start:End!ZP169)","v":0},{"$f":"-SUM(Start:End!ZQ169)","v":0},{"$f":"-SUM(Start:End!ZR169)","v":0},{"$f":"-SUM(Start:End!ZS169)","v":0},{"$f":"-SUM(Start:End!ZT169)","v":0},{"$f":"-SUM(Start:End!ZU169)","v":0},{"$f":"-SUM(Start:End!ZV169)","v":0},{"$f":"-SUM(Start:End!ZW169)","v":0},{"$f":"-SUM(Start:End!ZX169)","v":0},{"$f":"-SUM(Start:End!ZY169)","v":0},{"$f":"-SUM(Start:End!ZZ169)","v":0},{"$f":"-SUM(Start:End!AAA169)","v":0},{"$f":"-SUM(Start:End!AAB169)","v":0},{"$f":"-SUM(Start:End!AAC169)","v":0},{"$f":"-SUM(Start:End!AAD169)","v":0},{"$f":"-SUM(Start:End!AAE169)","v":0},{"$f":"-SUM(Start:End!AAF169)","v":0},{"$f":"-SUM(Start:End!AAG169)","v":0},{"$f":"-SUM(Start:End!AAH169)","v":0},{"$f":"-SUM(Start:End!AAI169)","v":0},{"$f":"-SUM(Start:End!AAJ169)","v":0},{"$f":"-SUM(Start:End!AAK169)","v":0},{"$f":"-SUM(Start:End!AAL169)","v":0},{"$f":"-SUM(Start:End!AAM169)","v":0},{"$f":"-SUM(Start:End!AAN169)","v":0},{"$f":"-SUM(Start:End!AAO169)","v":0},{"$f":"-SUM(Start:End!AAP169)","v":0},{"$f":"-SUM(Start:End!AAQ169)","v":0},{"$f":"-SUM(Start:End!AAR169)","v":0},{"$f":"-SUM(Start:End!AAS169)","v":0},{"$f":"-SUM(Start:End!AAT169)","v":0},{"$f":"-SUM(Start:End!AAU169)","v":0},{"$f":"-SUM(Start:End!AAV169)","v":0},{"$f":"-SUM(Start:End!AAW169)","v":0},{"$f":"-SUM(Start:End!AAX169)","v":0},{"$f":"-SUM(Start:End!AAY169)","v":0},{"$f":"-SUM(Start:End!AAZ169)","v":0},{"$f":"-SUM(Start:End!ABA169)","v":0},{"$f":"-SUM(Start:End!ABB169)","v":0},{"$f":"-SUM(Start:End!ABC169)","v":0},{"$f":"-SUM(Start:End!ABD169)","v":0},{"$f":"-SUM(Start:End!ABE169)","v":0},{"$f":"-SUM(Start:End!ABF169)","v":0},{"$f":"-SUM(Start:End!ABG169)","v":0},{"$f":"-SUM(Start:End!ABH169)","v":0},{"$f":"-SUM(Start:End!ABI169)","v":0},{"$f":"-SUM(Start:End!ABJ169)","v":0},{"$f":"-SUM(Start:End!ABK169)","v":0},{"$f":"-SUM(Start:End!ABL169)","v":0},{"$f":"-SUM(Start:End!ABM169)","v":0},{"$f":"-SUM(Start:End!ABN169)","v":0},{"$f":"-SUM(Start:End!ABO169)","v":0},{"$f":"-SUM(Start:End!ABP169)","v":0},{"$f":"-SUM(Start:End!ABQ169)","v":0},{"$f":"-SUM(Start:End!ABR169)","v":0},{"$f":"-SUM(Start:End!ABS169)","v":0},{"$f":"-SUM(Start:End!ABT169)","v":0},{"$f":"-SUM(Start:End!ABU169)","v":0},{"$f":"-SUM(Start:End!ABV169)","v":0},{"$f":"-SUM(Start:End!ABW169)","v":0},{"$f":"-SUM(Start:End!ABX169)","v":0},{"$f":"-SUM(Start:End!ABY169)","v":0},{"$f":"-SUM(Start:End!ABZ169)","v":0}]
[null,null,null,"Repayment Paid",{"$f":"ROW('Template Model'!F164)","v":164},{"$f":"SUM(Start:End!F164)","v":0},null,null,null,null,{"$f":"-SUM(Start:End!K164)","v":0},{"$f":"-SUM(Start:End!L164)","v":0},{"$f":"-SUM(Start:End!M164)","v":0},{"$f":"-SUM(Start:End!N164)","v":0},{"$f":"-SUM(Start:End!O164)","v":0},{"$f":"-SUM(Start:End!P164)","v":0},{"$f":"-SUM(Start:End!Q164)","v":-528.57873493039415},{"$f":"-SUM(Start:End!R164)","v":-533.60986382341321},{"$f":"-SUM(Start:End!S164)","v":-470.61253650390995},{"$f":"-SUM(Start:End!T164)","v":-543.51448788152493},{"$f":"-SUM(Start:End!U164)","v":-480.28351485281837},{"$f":"-SUM(Start:End!V164)","v":-553.50953126920399},{"$f":"-SUM(Start:End!W164)","v":-558.24197879020585},{"$f":"-SUM(Start:End!X164)","v":-356.84008599184563},{"$f":"-SUM(Start:End!Y164)","v":-567.08155321152094},{"$f":"-SUM(Start:End!Z164)","v":-502.90698087392889},{"$f":"-SUM(Start:End!AA164)","v":-576.4568272859342},{"$f":"-SUM(Start:End!AB164)","v":-512.07387057427763},{"$f":"-SUM(Start:End!AC164)","v":-585.91331621092695},{"$f":"-SUM(Start:End!AD164)","v":-590.78768479964401},{"$f":"-SUM(Start:End!AE164)","v":-526.09141267467817},{"$f":"-SUM(Start:End!AF164)","v":-600.36789818063448},{"$f":"-SUM(Start:End!AG164)","v":-535.46174419010435},{"$f":"-SUM(Start:End!AH164)","v":-610.03084574756508},{"$f":"-SUM(Start:End!AI164)","v":-614.7282631086357},{"$f":"-SUM(Start:End!AJ164)","v":-408.84642979822615},{"$f":"-SUM(Start:End!AK164)","v":-623.48015467629534},{"$f":"-SUM(Start:End!AL164)","v":-557.80388830126299},{"$f":"-SUM(Start:End!AM164)","v":-632.77380082536206},{"$f":"-SUM(Start:End!AN164)","v":-1225.9055063571277},{"$f":"-SUM(Start:End!AO164)","v":-1412.1890816952236},{"$f":"-SUM(Start:End!AP164)","v":-1425.9543883758865},{"$f":"-SUM(Start:End!AQ164)","v":-1265.5172615798292},{"$f":"-SUM(Start:End!AR164)","v":-1453.1012547045705},{"$f":"-SUM(Start:End!AS164)","v":-2651.4516389177743},{"$f":"-SUM(Start:End!AT164)","v":-2912.9353116164366},{"$f":"-SUM(Start:End!AU164)","v":-2927.4233423928213},{"$f":"-SUM(Start:End!AV164)","v":-2444.4741351582297},{"$f":"-SUM(Start:End!AW164)","v":-2954.9706661077753},{"$f":"-SUM(Start:End!AX164)","v":-2720.4382503930751},{"$f":"-SUM(Start:End!AY164)","v":-2983.6425705066554},{"$f":"-SUM(Start:End!AZ164)","v":-2748.7695252415133},{"$f":"-SUM(Start:End!BA164)","v":-3012.617604779005},{"$f":"-SUM(Start:End!BB164)","v":-3027.635656818682},{"$f":"-SUM(Start:End!BC164)","v":-2792.2468196448044},{"$f":"-SUM(Start:End!BD164)","v":-3057.0723990419283},{"$f":"-SUM(Start:End!BE164)","v":-2821.3346240661258},{"$f":"-SUM(Start:End!BF164)","v":-3086.8179603404001},{"$f":"-SUM(Start:End!BG164)","v":-3101.3451488041528},{"$f":"-SUM(Start:End!BH164)","v":-2360.9007021839107},{"$f":"-SUM(Start:End!BI164)","v":-4017.5122964146885},{"$f":"-SUM(Start:End!BJ164)","v":-3671.7299513152652},{"$f":"-SUM(Start:End!BK164)","v":-4059.4144278972635},{"$f":"-SUM(Start:End!BL164)","v":-3713.0823675816132},{"$f":"-SUM(Start:End!BM164)","v":-4101.7178357145258},{"$f":"-SUM(Start:End!BN164)","v":-4123.6342643055305},{"$f":"-SUM(Start:End!BO164)","v":-3776.4732366808889},{"$f":"-SUM(Start:End!BP164)","v":-4166.5491807889503},{"$f":"-SUM(Start:End!BQ164)","v":-3818.8298641041733},{"$f":"-SUM(Start:End!BR164)","v":-4209.8727639637546},{"$f":"-SUM(Start:End!BS164)","v":-4232.3052447614737},{"$f":"-SUM(Start:End!BT164)","v":-3141.5448919009905},{"$f":"-SUM(Start:End!BU164)","v":-4273.7775487185463},{"$f":"-SUM(Start:End!BV164)","v":-3924.6412883406551},{"$f":"-SUM(Start:End!BW164)","v":-4318.1235239809375},{"$f":"-SUM(Start:End!BX164)","v":-3968.4168946164182},{"$f":"-SUM(Start:End!BY164)","v":-4362.8886229880072},{"$f":"-SUM(Start:End!BZ164)","v":-4386.050340207099},{"$f":"-SUM(Start:End!CA164)","v":-4618.6092796365838},{"$f":"-SUM(Start:End!CB164)","v":-8026.6971763143829},{"$f":"-SUM(Start:End!CC164)","v":-7418.1138046441729},{"$f":"-SUM(Start:End!CD164)","v":-8088.4674465591215},{"$f":"-SUM(Start:End!CE164)","v":-8120.6080149159279},{"$f":"-SUM(Start:End!CF164)","v":-6227.9376618689812},{"$f":"-SUM(Start:End!CG164)","v":-8178.86505293556},{"$f":"-SUM(Start:End!CH164)","v":-7568.9399518349746},{"$f":"-SUM(Start:End!CI164)","v":-8241.8804372828217},{"$f":"-SUM(Start:End!CJ164)","v":-7631.4170858271054},{"$f":"-SUM(Start:End!CK164)","v":-8305.4084069121382},{"$f":"-SUM(Start:End!CL164)","v":-8338.4369848787974},{"$f":"-SUM(Start:End!CM164)","v":-7727.1636545108931},{"$f":"-SUM(Start:End!CN164)","v":-8402.7476240390424},{"$f":"-SUM(Start:End!CO164)","v":-7790.927833408974},{"$f":"-SUM(Start:End!CP164)","v":-8467.5797833761499},{"$f":"-SUM(Start:End!CQ164)","v":-8501.2671880894013},{"$f":"-SUM(Start:End!CR164)","v":-7242.1596361155407},{"$f":"-SUM(Start:End!CS164)","v":-8564.7406755451211},{"$f":"-SUM(Start:End!CT164)","v":-7951.5367395783405},{"$f":"-SUM(Start:End!CU164)","v":-8948.0616004232434},{"$f":"-SUM(Start:End!CV164)","v":-8294.6434720654161},{"$f":"-SUM(Start:End!CW164)","v":-9019.3658070721031},{"$f":"-SUM(Start:End!CX164)","v":-9056.3825884375983},{"$f":"-SUM(Start:End!CY164)","v":-8401.9968373302363},{"$f":"-SUM(Start:End!CZ164)","v":-9128.5576738732816},{"$f":"-SUM(Start:End!DA164)","v":-8473.5200272092334},{"$f":"-SUM(Start:End!DB164)","v":-9201.3132556311539},{"$f":"-SUM(Start:End!DC164)","v":-9239.0634064377282},{"$f":"-SUM(Start:End!DD164)","v":-7195.2063466693753},{"$f":"-SUM(Start:End!DE164)","v":-9308.0788407807195},{"$f":"-SUM(Start:End!DF164)","v":-8651.3849034663908},{"$f":"-SUM(Start:End!DG164)","v":-9382.28014957696},{"$f":"-SUM(Start:End!DH164)","v":-8724.9222362416494},{"$f":"-SUM(Start:End!DI164)","v":-10459.081086683465},{"$f":"-SUM(Start:End!DJ164)","v":-10499.823740526143},{"$f":"-SUM(Start:End!DK164)","v":-11438.203684863767},{"$f":"-SUM(Start:End!DL164)","v":-12402.398657186408},{"$f":"-SUM(Start:End!DM164)","v":-11525.583356844498},{"$f":"-SUM(Start:End!DN164)","v":-12491.056302466393},{"$f":"-SUM(Start:End!DO164)","v":-12537.174759347035},{"$f":"-SUM(Start:End!DP164)","v":-9811.4100291572668},{"$f":"-SUM(Start:End!DQ164)","v":-12620.698818029916},{"$f":"-SUM(Start:End!DR164)","v":-11742.338452958105},{"$f":"-SUM(Start:End!DS164)","v":-12711.025242135907},{"$f":"-SUM(Start:End!DT164)","v":-11832.047209086366},{"$f":"-SUM(Start:End!DU164)","v":-12802.03942354762},{"$f":"-SUM(Start:End!DV164)","v":-12849.347759958882},{"$f":"-SUM(Start:End!DW164)","v":-11969.442267542889},{"$f":"-SUM(Start:End!DX164)","v":-12941.412680960937},{"$f":"-SUM(Start:End!DY164)","v":-12060.88142637893},{"$f":"-SUM(Start:End!DZ164)","v":-13034.177218883846},{"$f":"-SUM(Start:End!EA164)","v":-13082.36926909063},{"$f":"-SUM(Start:End!EB164)","v":-10954.416574308869},{"$f":"-SUM(Start:End!EC164)","v":-14054.538723658656},{"$f":"-SUM(Start:End!ED164)","v":-13089.131911329716},{"$f":"-SUM(Start:End!EE164)","v":-14160.291821419843},{"$f":"-SUM(Start:End!EF164)","v":-13194.071624872036},{"$f":"-SUM(Start:End!EG164)","v":-14266.848524507888},{"$f":"-SUM(Start:End!EH164)","v":-14322.130466315535},{"$f":"-SUM(Start:End!EI164)","v":-13354.689323280423},{"$f":"-SUM(Start:End!EJ164)","v":-14429.914258269959},{"$f":"-SUM(Start:End!EK164)","v":-13461.651052737849},{"$f":"-SUM(Start:End!EL164)","v":-14538.515553996574},{"$f":"-SUM(Start:End!EM164)","v":-14594.83015962321},{"$f":"-SUM(Start:End!EN164)","v":-12599.308066765268},{"$f":"-SUM(Start:End!EO164)","v":-14701.259523791361},{"$f":"-SUM(Start:End!EP164)","v":-13730.920246530322},{"$f":"-SUM(Start:End!EQ164)","v":-14811.917777076418},{"$f":"-SUM(Start:End!ER164)","v":-13840.744212200507},{"$f":"-SUM(Start:End!ES164)","v":-14923.413217088671},{"$f":"-SUM(Start:End!ET164)","v":-14981.189604457402},{"$f":"-SUM(Start:End!EU164)","v":-14008.763795146624},{"$f":"-SUM(Start:End!EV164)","v":-19587.608869103446},{"$f":"-SUM(Start:End!EW164)","v":-21371.742516872488},{"$f":"-SUM(Start:End!EX164)","v":-22978.753503721418},{"$f":"-SUM(Start:End!EY164)","v":-23057.228301139097},{"$f":"-SUM(Start:End!EZ164)","v":-18528.942611847975},{"$f":"-SUM(Start:End!FA164)","v":-23199.661577864194},{"$f":"-SUM(Start:End!FB164)","v":-21742.060045519123},{"$f":"-SUM(Start:End!FC164)","v":-23353.353147524547},{"$f":"-SUM(Start:End!FD164)","v":-21895.106616802717},{"$f":"-SUM(Start:End!FE164)","v":-23508.140367722539},{"$f":"-SUM(Start:End!FF164)","v":-23588.507813376804},{"$f":"-SUM(Start:End!FG164)","v":-22129.29702311529},{"$f":"-SUM(Start:End!FH164)","v":-23744.969428854256},{"$f":"-SUM(Start:End!FI164)","v":-22285.106642816587},{"$f":"-SUM(Start:End!FJ164)","v":-23902.545309019748},{"$f":"-SUM(Start:End!FK164)","v":-23984.319138798775},{"$f":"-SUM(Start:End!FL164)","v":-19437.677101853395},{"$f":"-SUM(Start:End!FM164)","v":-24133.311592453087},{"$f":"-SUM(Start:End!FN164)","v":-22671.7808574714},{"$f":"-SUM(Start:End!FO164)","v":-24293.65457184242},{"$f":"-SUM(Start:End!FP164)","v":-22831.461860484986},{"$f":"-SUM(Start:End!FQ164)","v":-24455.137909383058},{"$f":"-SUM(Start:End!FR164)","v":-24538.882471314355},{"$f":"-SUM(Start:End!FS164)","v":-23075.700143617883},{"$f":"-SUM(Start:End!FT164)","v":-24702.107919885828},{"$f":"-SUM(Start:End!FU164)","v":-23238.256711950431},{"$f":"-SUM(Start:End!FV164)","v":-24866.493108143535},{"$f":"-SUM(Start:End!FW164)","v":-24951.701103885534},{"$f":"-SUM(Start:End!FX164)","v":-20386.126707488856},{"$f":"-SUM(Start:End!FY164)","v":-25107.522014169015},{"$f":"-SUM(Start:End!FZ164)","v":-23641.960688774976},{"$f":"-SUM(Start:End!GA164)","v":-25274.789102540391},{"$f":"-SUM(Start:End!GB164)","v":-23808.549050027756},{"$f":"-SUM(Start:End!GC164)","v":-25443.243117802791},{"$f":"-SUM(Start:End!GD164)","v":-25530.503175923863},{"$f":"-SUM(Start:End!GE164)","v":-24063.248496776308},{"$f":"-SUM(Start:End!GF164)","v":-25700.769835805597},{"$f":"-SUM(Start:End!GG164)","v":-22747.551348775894},{"$f":"-SUM(Start:End!GH164)","v":-24330.022430260637},{"$f":"-SUM(Start:End!GI164)","v":-24417.225431291376},{"$f":"-SUM(Start:End!GJ164)","v":-21499.093030230568},{"$f":"-SUM(Start:End!GK164)","v":-24582.524442071095},{"$f":"-SUM(Start:End!GL164)","v":-23166.271813566269},{"$f":"-SUM(Start:End!GM164)","v":-24753.983552254238},{"$f":"-SUM(Start:End!GN164)","v":-23336.805771308391},{"$f":"-SUM(Start:End!GO164)","v":-24926.63466688351},{"$f":"-SUM(Start:End!GP164)","v":-25015.917260036906},{"$f":"-SUM(Start:End!GQ164)","v":-22774.282097179192},{"$f":"-SUM(Start:End!GR164)","v":-24334.605201034356},{"$f":"-SUM(Start:End!GS164)","v":-22942.967233209489},{"$f":"-SUM(Start:End!GT164)","v":-24505.432239984166},{"$f":"-SUM(Start:End!GU164)","v":-24593.754597450014},{"$f":"-SUM(Start:End!GV164)","v":-20237.269129710283},{"$f":"-SUM(Start:End!GW164)","v":-24756.506667265436},{"$f":"-SUM(Start:End!GX164)","v":-23362.432579522512},{"$f":"-SUM(Start:End!GY164)","v":-24930.27216141819},{"$f":"-SUM(Start:End!GZ164)","v":-23535.229662255995},{"$f":"-SUM(Start:End!HA164)","v":-25105.246766195607},{"$f":"-SUM(Start:End!HB164)","v":-25195.662662892886},{"$f":"-SUM(Start:End!HC164)","v":-23799.171872097999},{"$f":"-SUM(Start:End!HD164)","v":-25372.482932783132},{"$f":"-SUM(Start:End!HE164)","v":-23975.01856849702},{"$f":"-SUM(Start:End!HF164)","v":-25550.533155528286},{"$f":"-SUM(Start:End!HG164)","v":-25642.501335783549},{"$f":"-SUM(Start:End!HH164)","v":-21261.163425452454},{"$f":"-SUM(Start:End!HI164)","v":-25812.487404545114},{"$f":"-SUM(Start:End!HJ164)","v":-24412.555193454729},{"$f":"-SUM(Start:End!HK164)","v":-25993.599629136785},{"$f":"-SUM(Start:End!HL164)","v":-24592.686412827439},{"$f":"-SUM(Start:End!HM164)","v":-26175.97109658824},{"$f":"-SUM(Start:End!HN164)","v":-26270.120315614611},{"$f":"-SUM(Start:End!HO164)","v":-24867.7400089535},{"$f":"-SUM(Start:End!HP164)","v":-26454.413391284339},{"$f":"-SUM(Start:End!HQ164)","v":-25051.046970008829},{"$f":"-SUM(Start:End!HR164)","v":-26639.987406786666},{"$f":"-SUM(Start:End!HS164)","v":-26735.75285504265},{"$f":"-SUM(Start:End!HT164)","v":-22329.0321628487},{"$f":"-SUM(Start:End!HU164)","v":-26913.275080316609},{"$f":"-SUM(Start:End!HV164)","v":-25507.409393878377},{"$f":"-SUM(Start:End!HW164)","v":-27102.039757807157},{"$f":"-SUM(Start:End!HX164)","v":-25695.180602506851},{"$f":"-SUM(Start:End!HY164)","v":-27292.115883035131},{"$f":"-SUM(Start:End!HZ164)","v":-27390.153486121719},{"$f":"-SUM(Start:End!IA164)","v":-25981.808643980945},{"$f":"-SUM(Start:End!IB164)","v":-27582.230300474821},{"$f":"-SUM(Start:End!IC164)","v":-26172.886940430966},{"$f":"-SUM(Start:End!ID164)","v":-27775.641149479583},{"$f":"-SUM(Start:End!IE164)","v":-27875.361567372081},{"$f":"-SUM(Start:End!IF164)","v":-24953.621304629778},{"$f":"-SUM(Start:End!IG164)","v":-28065.770973904782},{"$f":"-SUM(Start:End!IH164)","v":-26653.914072575615},{"$f":"-SUM(Start:End!II164)","v":-28262.540100974642},{"$f":"-SUM(Start:End!IJ164)","v":-26849.677528100223},{"$f":"-SUM(Start:End!IK164)","v":-28460.675263291319},{"$f":"-SUM(Start:End!IL164)","v":-28562.779730381335},{"$f":"-SUM(Start:End!IM164)","v":-27148.413274381812},{"$f":"-SUM(Start:End!IN164)","v":-28762.998269472228},{"$f":"-SUM(Start:End!IO164)","v":-27347.621163245607},{"$f":"-SUM(Start:End!IP164)","v":-28964.606361079001},{"$f":"-SUM(Start:End!IQ164)","v":-29068.463262595444},{"$f":"-SUM(Start:End!IR164)","v":-24609.362623332607},{"$f":"-SUM(Start:End!IS164)","v":-29262.049646005806},{"$f":"-SUM(Start:End!IT164)","v":-27844.111838017954},{"$f":"-SUM(Start:End!IU164)","v":-29467.122489983798},{"$f":"-SUM(Start:End!IV164)","v":-28048.16686886641},{"$f":"-SUM(Start:End!IW164)","v":-28349.606363988452},{"$f":"-SUM(Start:End!IX164)","v":-28453.109110316207},{"$f":"-SUM(Start:End!IY164)","v":-27093.946561277648},{"$f":"-SUM(Start:End!IZ164)","v":-28656.323606751652},{"$f":"-SUM(Start:End!JA164)","v":-27296.091719606615},{"$f":"-SUM(Start:End!JB164)","v":-28860.955543812961},{"$f":"-SUM(Start:End!JC164)","v":-28966.245589892351},{"$f":"-SUM(Start:End!JD164)","v":-24669.435476830975},{"$f":"-SUM(Start:End!JE164)","v":-29163.254906389022},{"$f":"-SUM(Start:End!JF164)","v":-27800.316317906763},{"$f":"-SUM(Start:End!JG164)","v":-29371.424052581875},{"$f":"-SUM(Start:End!JH164)","v":-28007.408831834746},{"$f":"-SUM(Start:End!JI164)","v":-29581.044517100432},{"$f":"-SUM(Start:End!JJ164)","v":-29688.852088768705},{"$f":"-SUM(Start:End!JK164)","v":-28323.226288519752},{"$f":"-SUM(Start:End!JL164)","v":-29900.684512590207},{"$f":"-SUM(Start:End!JM164)","v":-28533.977079092983},{"$f":"-SUM(Start:End!JN164)","v":-30113.993290679078},{"$f":"-SUM(Start:End!JO164)","v":-30223.662037972965},{"$f":"-SUM(Start:End!JP164)","v":-25898.582969815641},{"$f":"-SUM(Start:End!JQ164)","v":-30429.36485335671},{"$f":"-SUM(Start:End!JR164)","v":-29059.919941247212},{"$f":"-SUM(Start:End!JS164)","v":-30646.359516284472},{"$f":"-SUM(Start:End!JT164)","v":-24810.515680650391},{"$f":"-SUM(Start:End!JU164)","v":-26188.081665769252},{"$f":"-SUM(Start:End!JV164)","v":-26273.28643199151},{"$f":"-SUM(Start:End!JW164)","v":-25060.412064713346},{"$f":"-SUM(Start:End!JX164)","v":-26440.187746569893},{"$f":"-SUM(Start:End!JY164)","v":-21093.99380450543},{"$f":"-SUM(Start:End!JZ164)","v":-22272.983264783361},{"$f":"-SUM(Start:End!KA164)","v":-22349.290668986279},{"$f":"-SUM(Start:End!KB164)","v":-20209.508361304564},{"$f":"-SUM(Start:End!KC164)","v":-22495.260095056361},{"$f":"-SUM(Start:End!KD164)","v":-21463.07273226176},{"$f":"-SUM(Start:End!KE164)","v":-22645.865776426544},{"$f":"-SUM(Start:End!KF164)","v":-21613.117579228034},{"$f":"-SUM(Start:End!KG164)","v":-20456.381573955587},{"$f":"-SUM(Start:End!KH164)","v":-20523.973376251754},{"$f":"-SUM(Start:End!KI164)","v":-19577.552105584175},{"$f":"-SUM(Start:End!KJ164)","v":-20656.422445285938},{"$f":"-SUM(Start:End!KK164)","v":-19709.608609803086},{"$f":"-SUM(Start:End!KL164)","v":-20789.71242809527},{"$f":"-SUM(Start:End!KM164)","v":-20858.364368563212},{"$f":"-SUM(Start:End!KN164)","v":-17878.435564568681},{"$f":"-SUM(Start:End!KO164)","v":-20986.161915142169},{"$f":"-SUM(Start:End!KP164)","v":-20038.352350967853},{"$f":"-SUM(Start:End!KQ164)","v":-21121.543724412033},{"$f":"-SUM(Start:End!KR164)","v":-20173.343590527675},{"$f":"-SUM(Start:End!KS164)","v":-21257.785050755272},{"$f":"-SUM(Start:End!KT164)","v":-21327.924451592491},{"$f":"-SUM(Start:End!KU164)","v":-20379.145294073227},{"$f":"-SUM(Start:End!KV164)","v":-21465.476611508126},{"$f":"-SUM(Start:End!KW164)","v":-20516.308515489829},{"$f":"-SUM(Start:End!KX164)","v":-21603.902069806161},{"$f":"-SUM(Start:End!KY164)","v":-21675.142169246647},{"$f":"-SUM(Start:End!KZ164)","v":-18682.974644660764},{"$f":"-SUM(Start:End!LA164)","v":-21808.091245305121},{"$f":"-SUM(Start:End!LB164)","v":-20857.936717680146},{"$f":"-SUM(Start:End!LC164)","v":-21948.690236522838},{"$f":"-SUM(Start:End!LD164)","v":-20998.149017403652},{"$f":"-SUM(Start:End!LE164)","v":-22090.181859758381},{"$f":"-SUM(Start:End!LF164)","v":-22162.967179334468},{"$f":"-SUM(Start:End!LG164)","v":-21211.852919449695},{"$f":"-SUM(Start:End!LH164)","v":-17393.083915358908},{"$f":"-SUM(Start:End!LI164)","v":-16665.624240928581},{"$f":"-SUM(Start:End!LJ164)","v":-17516.49246243864},{"$f":"-SUM(Start:End!LK164)","v":-17579.825459760425},{"$f":"-SUM(Start:End!LL164)","v":-15268.460952525353},{"$f":"-SUM(Start:End!LM164)","v":-17699.218980471836},{"$f":"-SUM(Start:End!LN164)","v":-16970.689220556669},{"$f":"-SUM(Start:End!LO164)","v":-17824.697707773172},{"$f":"-SUM(Start:End!LP164)","v":-17095.746217535016},{"$f":"-SUM(Start:End!LQ164)","v":-17951.02468163065},{"$f":"-SUM(Start:End!LR164)","v":-18015.829098358463},{"$f":"-SUM(Start:End!LS164)","v":-17286.250657792785},{"$f":"-SUM(Start:End!LT164)","v":-10823.383999399095},{"$f":"-SUM(Start:End!LU164)","v":-10375.523466128971},{"$f":"-SUM(Start:End!LV164)","v":-10910.869372276009},{"$f":"-SUM(Start:End!LW164)","v":-10955.663529898909},{"$f":"-SUM(Start:End!LX164)","v":-10013.361485232461},{"$f":"-SUM(Start:End!LY164)","v":-11042.436346546936},{"$f":"-SUM(Start:End!LZ164)","v":-10593.211287573955},{"$f":"-SUM(Start:End!MA164)","v":-11131.467135854758},{"$f":"-SUM(Start:End!MB164)","v":-10681.697194344288},{"$f":"-SUM(Start:End!MC164)","v":-11221.125612745005},{"$f":"-SUM(Start:End!MD164)","v":-11267.016837598076},{"$f":"-SUM(Start:End!ME164)","v":-10816.432192134238},{"$f":"-SUM(Start:End!MF164)","v":-11357.630339087184},{"$f":"-SUM(Start:End!MG164)","v":-10906.500667269089},{"$f":"-SUM(Start:End!MH164)","v":-11448.882249509476},{"$f":"-SUM(Start:End!MI164)","v":-11495.577832771361},{"$f":"-SUM(Start:End!MJ164)","v":-10046.023627395816},{"$f":"-SUM(Start:End!MK164)","v":-7246.7114007536957},{"$f":"-SUM(Start:End!ML164)","v":-6942.6364347624858},{"$f":"-SUM(Start:End!MM164)","v":-7300.2762440501356},{"$f":"-SUM(Start:End!MN164)","v":-6995.9558207926293},{"$f":"-SUM(Start:End!MO164)","v":-7354.2070128612831},{"$f":"-SUM(Start:End!MP164)","v":-7381.8629853952261},{"$f":"-SUM(Start:End!MQ164)","v":-7077.1765237140789},{"$f":"-SUM(Start:End!MR164)","v":-7436.3509212571689},{"$f":"-SUM(Start:End!MS164)","v":-7131.4194299400206},{"$f":"-SUM(Start:End!MT164)","v":-7491.2109491919537},{"$f":"-SUM(Start:End!MU164)","v":-7519.335671416874},{"$f":"-SUM(Start:End!MV164)","v":-6547.0033290865049},{"$f":"-SUM(Start:End!MW164)","v":-7572.53875361062},{"$f":"-SUM(Start:End!MX164)","v":-7266.9899190175511},{"$f":"-SUM(Start:End!MY164)","v":-7628.3288014934133},{"$f":"-SUM(Start:End!MZ164)","v":-7322.5355406377039},{"$f":"-SUM(Start:End!NA164)","v":-7684.4996393018737},{"$f":"-SUM(Start:End!NB164)","v":-7713.2855777139321},{"$f":"-SUM(Start:End!NC164)","v":-7407.1279023927382},{"$f":"-SUM(Start:End!ND164)","v":-7770.0360936974457},{"$f":"-SUM(Start:End!NE164)","v":-7463.6345043051442},{"$f":"-SUM(Start:End!NF164)","v":-7827.1738148089535},{"$f":"-SUM(Start:End!NG164)","v":-7856.4474355451575},{"$f":"-SUM(Start:End!NH164)","v":-6877.4045869236234},{"$f":"-SUM(Start:End!NI164)","v":-7911.9336244230872},{"$f":"-SUM(Start:End!NJ164)","v":-7604.9175877224097},{"$f":"-SUM(Start:End!NK164)","v":-7970.0395020300712},{"$f":"-SUM(Start:End!NL164)","v":-7662.7802756734927},{"$f":"-SUM(Start:End!NM164)","v":-8028.5416368656697},{"$f":"-SUM(Start:End!NN164)","v":-8058.5034470714063},{"$f":"-SUM(Start:End!NO164)","v":-4429.2977716648411},{"$f":"-SUM(Start:End!NP164)","v":-4629.4088809331924},{"$f":"-SUM(Start:End!NQ164)","v":-4470.1384264178332},{"$f":"-SUM(Start:End!NR164)","v":-4670.8427069127683},{"$f":"-SUM(Start:End!NS164)","v":-4691.9726287589419},{"$f":"-SUM(Start:End!NT164)","v":-1377.7386421986137},{"$f":"-SUM(Start:End!NU164)","v":-1503.5248898684069},{"$f":"-SUM(Start:End!NV164)","v":-1450.5338959511832},{"$f":"-SUM(Start:End!NW164)","v":-1517.0307700799203},{"$f":"-SUM(Start:End!NX164)","v":-1463.9410362605875},{"$f":"-SUM(Start:End!NY164)","v":-1530.6346376642859},{"$f":"-SUM(Start:End!NZ164)","v":-1537.5735101603757},{"$f":"-SUM(Start:End!OA164)","v":-1484.33594393966},{"$f":"-SUM(Start:End!OB164)","v":-1551.3262861454673},{"$f":"-SUM(Start:End!OC164)","v":-1497.9899097861642},{"$f":"-SUM(Start:End!OD164)","v":-1565.1787401177667},{"$f":"-SUM(Start:End!OE164)","v":-1572.2431623568527},{"$f":"-SUM(Start:End!OF164)","v":-1397.6101302185871},{"$f":"-SUM(Start:End!OG164)","v":-1585.8432570431044},{"$f":"-SUM(Start:End!OH164)","v":-1532.2587335528583},{"$f":"-SUM(Start:End!OI164)","v":0},{"$f":"-SUM(Start:End!OJ164)","v":0},{"$f":"-SUM(Start:End!OK164)","v":0},{"$f":"-SUM(Start:End!OL164)","v":0},{"$f":"-SUM(Start:End!OM164)","v":0},{"$f":"-SUM(Start:End!ON164)","v":0},{"$f":"-SUM(Start:End!OO164)","v":0},{"$f":"-SUM(Start:End!OP164)","v":0},{"$f":"-SUM(Start:End!OQ164)","v":0},{"$f":"-SUM(Start:End!OR164)","v":0},{"$f":"-SUM(Start:End!OS164)","v":0},{"$f":"-SUM(Start:End!OT164)","v":0},{"$f":"-SUM(Start:End!OU164)","v":0},{"$f":"-SUM(Start:End!OV164)","v":0},{"$f":"-SUM(Start:End!OW164)","v":0},{"$f":"-SUM(Start:End!OX164)","v":0},{"$f":"-SUM(Start:End!OY164)","v":0},{"$f":"-SUM(Start:End!OZ164)","v":0},{"$f":"-SUM(Start:End!PA164)","v":0},{"$f":"-SUM(Start:End!PB164)","v":0},{"$f":"-SUM(Start:End!PC164)","v":0},{"$f":"-SUM(Start:End!PD164)","v":0},{"$f":"-SUM(Start:End!PE164)","v":0},{"$f":"-SUM(Start:End!PF164)","v":0},{"$f":"-SUM(Start:End!PG164)","v":0},{"$f":"-SUM(Start:End!PH164)","v":0},{"$f":"-SUM(Start:End!PI164)","v":0},{"$f":"-SUM(Start:End!PJ164)","v":0},{"$f":"-SUM(Start:End!PK164)","v":0},{"$f":"-SUM(Start:End!PL164)","v":0},{"$f":"-SUM(Start:End!PM164)","v":0},{"$f":"-SUM(Start:End!PN164)","v":0},{"$f":"-SUM(Start:End!PO164)","v":0},{"$f":"-SUM(Start:End!PP164)","v":0},{"$f":"-SUM(Start:End!PQ164)","v":0},{"$f":"-SUM(Start:End!PR164)","v":0},{"$f":"-SUM(Start:End!PS164)","v":0},{"$f":"-SUM(Start:End!PT164)","v":0},{"$f":"-SUM(Start:End!PU164)","v":0},{"$f":"-SUM(Start:End!PV164)","v":0},{"$f":"-SUM(Start:End!PW164)","v":0},{"$f":"-SUM(Start:End!PX164)","v":0},{"$f":"-SUM(Start:End!PY164)","v":0},{"$f":"-SUM(Start:End!PZ164)","v":0},{"$f":"-SUM(Start:End!QA164)","v":0},{"$f":"-SUM(Start:End!QB164)","v":0},{"$f":"-SUM(Start:End!QC164)","v":0},{"$f":"-SUM(Start:End!QD164)","v":0},{"$f":"-SUM(Start:End!QE164)","v":0},{"$f":"-SUM(Start:End!QF164)","v":0},{"$f":"-SUM(Start:End!QG164)","v":0},{"$f":"-SUM(Start:End!QH164)","v":0},{"$f":"-SUM(Start:End!QI164)","v":0},{"$f":"-SUM(Start:End!QJ164)","v":0},{"$f":"-SUM(Start:End!QK164)","v":0},{"$f":"-SUM(Start:End!QL164)","v":0},{"$f":"-SUM(Start:End!QM164)","v":0},{"$f":"-SUM(Start:End!QN164)","v":0},{"$f":"-SUM(Start:End!QO164)","v":0},{"$f":"-SUM(Start:End!QP164)","v":0},{"$f":"-SUM(Start:End!QQ164)","v":0},{"$f":"-SUM(Start:End!QR164)","v":0},{"$f":"-SUM(Start:End!QS164)","v":0},{"$f":"-SUM(Start:End!QT164)","v":0},{"$f":"-SUM(Start:End!QU164)","v":0},{"$f":"-SUM(Start:End!QV164)","v":0},{"$f":"-SUM(Start:End!QW164)","v":0},{"$f":"-SUM(Start:End!QX164)","v":0},{"$f":"-SUM(Start:End!QY164)","v":0},{"$f":"-SUM(Start:End!QZ164)","v":0},{"$f":"-SUM(Start:End!RA164)","v":0},{"$f":"-SUM(Start:End!RB164)","v":0},{"$f":"-SUM(Start:End!RC164)","v":0},{"$f":"-SUM(Start:End!RD164)","v":0},{"$f":"-SUM(Start:End!RE164)","v":0},{"$f":"-SUM(Start:End!RF164)","v":0},{"$f":"-SUM(Start:End!RG164)","v":0},{"$f":"-SUM(Start:End!RH164)","v":0},{"$f":"-SUM(Start:End!RI164)","v":0},{"$f":"-SUM(Start:End!RJ164)","v":0},{"$f":"-SUM(Start:End!RK164)","v":0},{"$f":"-SUM(Start:End!RL164)","v":0},{"$f":"-SUM(Start:End!RM164)","v":0},{"$f":"-SUM(Start:End!RN164)","v":0},{"$f":"-SUM(Start:End!RO164)","v":0},{"$f":"-SUM(Start:End!RP164)","v":0},{"$f":"-SUM(Start:End!RQ164)","v":0},{"$f":"-SUM(Start:End!RR164)","v":0},{"$f":"-SUM(Start:End!RS164)","v":0},{"$f":"-SUM(Start:End!RT164)","v":0},{"$f":"-SUM(Start:End!RU164)","v":0},{"$f":"-SUM(Start:End!RV164)","v":0},{"$f":"-SUM(Start:End!RW164)","v":0},{"$f":"-SUM(Start:End!RX164)","v":0},{"$f":"-SUM(Start:End!RY164)","v":0},{"$f":"-SUM(Start:End!RZ164)","v":0},{"$f":"-SUM(Start:End!SA164)","v":0},{"$f":"-SUM(Start:End!SB164)","v":0},{"$f":"-SUM(Start:End!SC164)","v":0},{"$f":"-SUM(Start:End!SD164)","v":0},{"$f":"-SUM(Start:End!SE164)","v":0},{"$f":"-SUM(Start:End!SF164)","v":0},{"$f":"-SUM(Start:End!SG164)","v":0},{"$f":"-SUM(Start:End!SH164)","v":0},{"$f":"-SUM(Start:End!SI164)","v":0},{"$f":"-SUM(Start:End!SJ164)","v":0},{"$f":"-SUM(Start:End!SK164)","v":0},{"$f":"-SUM(Start:End!SL164)","v":0},{"$f":"-SUM(Start:End!SM164)","v":0},{"$f":"-SUM(Start:End!SN164)","v":0},{"$f":"-SUM(Start:End!SO164)","v":0},{"$f":"-SUM(Start:End!SP164)","v":0},{"$f":"-SUM(Start:End!SQ164)","v":0},{"$f":"-SUM(Start:End!SR164)","v":0},{"$f":"-SUM(Start:End!SS164)","v":0},{"$f":"-SUM(Start:End!ST164)","v":0},{"$f":"-SUM(Start:End!SU164)","v":0},{"$f":"-SUM(Start:End!SV164)","v":0},{"$f":"-SUM(Start:End!SW164)","v":0},{"$f":"-SUM(Start:End!SX164)","v":0},{"$f":"-SUM(Start:End!SY164)","v":0},{"$f":"-SUM(Start:End!SZ164)","v":0},{"$f":"-SUM(Start:End!TA164)","v":0},{"$f":"-SUM(Start:End!TB164)","v":0},{"$f":"-SUM(Start:End!TC164)","v":0},{"$f":"-SUM(Start:End!TD164)","v":0},{"$f":"-SUM(Start:End!TE164)","v":0},{"$f":"-SUM(Start:End!TF164)","v":0},{"$f":"-SUM(Start:End!TG164)","v":0},{"$f":"-SUM(Start:End!TH164)","v":0},{"$f":"-SUM(Start:End!TI164)","v":0},{"$f":"-SUM(Start:End!TJ164)","v":0},{"$f":"-SUM(Start:End!TK164)","v":0},{"$f":"-SUM(Start:End!TL164)","v":0},{"$f":"-SUM(Start:End!TM164)","v":0},{"$f":"-SUM(Start:End!TN164)","v":0},{"$f":"-SUM(Start:End!TO164)","v":0},{"$f":"-SUM(Start:End!TP164)","v":0},{"$f":"-SUM(Start:End!TQ164)","v":0},{"$f":"-SUM(Start:End!TR164)","v":0},{"$f":"-SUM(Start:End!TS164)","v":0},{"$f":"-SUM(Start:End!TT164)","v":0},{"$f":"-SUM(Start:End!TU164)","v":0},{"$f":"-SUM(Start:End!TV164)","v":0},{"$f":"-SUM(Start:End!TW164)","v":0},{"$f":"-SUM(Start:End!TX164)","v":0},{"$f":"-SUM(Start:End!TY164)","v":0},{"$f":"-SUM(Start:End!TZ164)","v":0},{"$f":"-SUM(Start:End!UA164)","v":0},{"$f":"-SUM(Start:End!UB164)","v":0},{"$f":"-SUM(Start:End!UC164)","v":0},{"$f":"-SUM(Start:End!UD164)","v":0},{"$f":"-SUM(Start:End!UE164)","v":0},{"$f":"-SUM(Start:End!UF164)","v":0},{"$f":"-SUM(Start:End!UG164)","v":0},{"$f":"-SUM(Start:End!UH164)","v":0},{"$f":"-SUM(Start:End!UI164)","v":0},{"$f":"-SUM(Start:End!UJ164)","v":0},{"$f":"-SUM(Start:End!UK164)","v":0},{"$f":"-SUM(Start:End!UL164)","v":0},{"$f":"-SUM(Start:End!UM164)","v":0},{"$f":"-SUM(Start:End!UN164)","v":0},{"$f":"-SUM(Start:End!UO164)","v":0},{"$f":"-SUM(Start:End!UP164)","v":0},{"$f":"-SUM(Start:End!UQ164)","v":0},{"$f":"-SUM(Start:End!UR164)","v":0},{"$f":"-SUM(Start:End!US164)","v":0},{"$f":"-SUM(Start:End!UT164)","v":0},{"$f":"-SUM(Start:End!UU164)","v":0},{"$f":"-SUM(Start:End!UV164)","v":0},{"$f":"-SUM(Start:End!UW164)","v":0},{"$f":"-SUM(Start:End!UX164)","v":0},{"$f":"-SUM(Start:End!UY164)","v":0},{"$f":"-SUM(Start:End!UZ164)","v":0},{"$f":"-SUM(Start:End!VA164)","v":0},{"$f":"-SUM(Start:End!VB164)","v":0},{"$f":"-SUM(Start:End!VC164)","v":0},{"$f":"-SUM(Start:End!VD164)","v":0},{"$f":"-SUM(Start:End!VE164)","v":0},{"$f":"-SUM(Start:End!VF164)","v":0},{"$f":"-SUM(Start:End!VG164)","v":0},{"$f":"-SUM(Start:End!VH164)","v":0},{"$f":"-SUM(Start:End!VI164)","v":0},{"$f":"-SUM(Start:End!VJ164)","v":0},{"$f":"-SUM(Start:End!VK164)","v":0},{"$f":"-SUM(Start:End!VL164)","v":0},{"$f":"-SUM(Start:End!VM164)","v":0},{"$f":"-SUM(Start:End!VN164)","v":0},{"$f":"-SUM(Start:End!VO164)","v":0},{"$f":"-SUM(Start:End!VP164)","v":0},{"$f":"-SUM(Start:End!VQ164)","v":0},{"$f":"-SUM(Start:End!VR164)","v":0},{"$f":"-SUM(Start:End!VS164)","v":0},{"$f":"-SUM(Start:End!VT164)","v":0},{"$f":"-SUM(Start:End!VU164)","v":0},{"$f":"-SUM(Start:End!VV164)","v":0},{"$f":"-SUM(Start:End!VW164)","v":0},{"$f":"-SUM(Start:End!VX164)","v":0},{"$f":"-SUM(Start:End!VY164)","v":0},{"$f":"-SUM(Start:End!VZ164)","v":0},{"$f":"-SUM(Start:End!WA164)","v":0},{"$f":"-SUM(Start:End!WB164)","v":0},{"$f":"-SUM(Start:End!WC164)","v":0},{"$f":"-SUM(Start:End!WD164)","v":0},{"$f":"-SUM(Start:End!WE164)","v":0},{"$f":"-SUM(Start:End!WF164)","v":0},{"$f":"-SUM(Start:End!WG164)","v":0},{"$f":"-SUM(Start:End!WH164)","v":0},{"$f":"-SUM(Start:End!WI164)","v":0},{"$f":"-SUM(Start:End!WJ164)","v":0},{"$f":"-SUM(Start:End!WK164)","v":0},{"$f":"-SUM(Start:End!WL164)","v":0},{"$f":"-SUM(Start:End!WM164)","v":0},{"$f":"-SUM(Start:End!WN164)","v":0},{"$f":"-SUM(Start:End!WO164)","v":0},{"$f":"-SUM(Start:End!WP164)","v":0},{"$f":"-SUM(Start:End!WQ164)","v":0},{"$f":"-SUM(Start:End!WR164)","v":0},{"$f":"-SUM(Start:End!WS164)","v":0},{"$f":"-SUM(Start:End!WT164)","v":0},{"$f":"-SUM(Start:End!WU164)","v":0},{"$f":"-SUM(Start:End!WV164)","v":0},{"$f":"-SUM(Start:End!WW164)","v":0},{"$f":"-SUM(Start:End!WX164)","v":0},{"$f":"-SUM(Start:End!WY164)","v":0},{"$f":"-SUM(Start:End!WZ164)","v":0},{"$f":"-SUM(Start:End!XA164)","v":0},{"$f":"-SUM(Start:End!XB164)","v":0},{"$f":"-SUM(Start:End!XC164)","v":0},{"$f":"-SUM(Start:End!XD164)","v":0},{"$f":"-SUM(Start:End!XE164)","v":0},{"$f":"-SUM(Start:End!XF164)","v":0},{"$f":"-SUM(Start:End!XG164)","v":0},{"$f":"-SUM(Start:End!XH164)","v":0},{"$f":"-SUM(Start:End!XI164)","v":0},{"$f":"-SUM(Start:End!XJ164)","v":0},{"$f":"-SUM(Start:End!XK164)","v":0},{"$f":"-SUM(Start:End!XL164)","v":0},{"$f":"-SUM(Start:End!XM164)","v":0},{"$f":"-SUM(Start:End!XN164)","v":0},{"$f":"-SUM(Start:End!XO164)","v":0},{"$f":"-SUM(Start:End!XP164)","v":0},{"$f":"-SUM(Start:End!XQ164)","v":0},{"$f":"-SUM(Start:End!XR164)","v":0},{"$f":"-SUM(Start:End!XS164)","v":0},{"$f":"-SUM(Start:End!XT164)","v":0},{"$f":"-SUM(Start:End!XU164)","v":0},{"$f":"-SUM(Start:End!XV164)","v":0},{"$f":"-SUM(Start:End!XW164)","v":0},{"$f":"-SUM(Start:End!XX164)","v":0},{"$f":"-SUM(Start:End!XY164)","v":0},{"$f":"-SUM(Start:End!XZ164)","v":0},{"$f":"-SUM(Start:End!YA164)","v":0},{"$f":"-SUM(Start:End!YB164)","v":0},{"$f":"-SUM(Start:End!YC164)","v":0},{"$f":"-SUM(Start:End!YD164)","v":0},{"$f":"-SUM(Start:End!YE164)","v":0},{"$f":"-SUM(Start:End!YF164)","v":0},{"$f":"-SUM(Start:End!YG164)","v":0},{"$f":"-SUM(Start:End!YH164)","v":0},{"$f":"-SUM(Start:End!YI164)","v":0},{"$f":"-SUM(Start:End!YJ164)","v":0},{"$f":"-SUM(Start:End!YK164)","v":0},{"$f":"-SUM(Start:End!YL164)","v":0},{"$f":"-SUM(Start:End!YM164)","v":0},{"$f":"-SUM(Start:End!YN164)","v":0},{"$f":"-SUM(Start:End!YO164)","v":0},{"$f":"-SUM(Start:End!YP164)","v":0},{"$f":"-SUM(Start:End!YQ164)","v":0},{"$f":"-SUM(Start:End!YR164)","v":0},{"$f":"-SUM(Start:End!YS164)","v":0},{"$f":"-SUM(Start:End!YT164)","v":0},{"$f":"-SUM(Start:End!YU164)","v":0},{"$f":"-SUM(Start:End!YV164)","v":0},{"$f":"-SUM(Start:End!YW164)","v":0},{"$f":"-SUM(Start:End!YX164)","v":0},{"$f":"-SUM(Start:End!YY164)","v":0},{"$f":"-SUM(Start:End!YZ164)","v":0},{"$f":"-SUM(Start:End!ZA164)","v":0},{"$f":"-SUM(Start:End!ZB164)","v":0},{"$f":"-SUM(Start:End!ZC164)","v":0},{"$f":"-SUM(Start:End!ZD164)","v":0},{"$f":"-SUM(Start:End!ZE164)","v":0},{"$f":"-SUM(Start:End!ZF164)","v":0},{"$f":"-SUM(Start:End!ZG164)","v":0},{"$f":"-SUM(Start:End!ZH164)","v":0},{"$f":"-SUM(Start:End!ZI164)","v":0},{"$f":"-SUM(Start:End!ZJ164)","v":0},{"$f":"-SUM(Start:End!ZK164)","v":0},{"$f":"-SUM(Start:End!ZL164)","v":0},{"$f":"-SUM(Start:End!ZM164)","v":0},{"$f":"-SUM(Start:End!ZN164)","v":0},{"$f":"-SUM(Start:End!ZO164)","v":0},{"$f":"-SUM(Start:End!ZP164)","v":0},{"$f":"-SUM(Start:End!ZQ164)","v":0},{"$f":"-SUM(Start:End!ZR164)","v":0},{"$f":"-SUM(Start:End!ZS164)","v":0},{"$f":"-SUM(Start:End!ZT164)","v":0},{"$f":"-SUM(Start:End!ZU164)","v":0},{"$f":"-SUM(Start:End!ZV164)","v":0},{"$f":"-SUM(Start:End!ZW164)","v":0},{"$f":"-SUM(Start:End!ZX164)","v":0},{"$f":"-SUM(Start:End!ZY164)","v":0},{"$f":"-SUM(Start:End!ZZ164)","v":0},{"$f":"-SUM(Start:End!AAA164)","v":0},{"$f":"-SUM(Start:End!AAB164)","v":0},{"$f":"-SUM(Start:End!AAC164)","v":0},{"$f":"-SUM(Start:End!AAD164)","v":0},{"$f":"-SUM(Start:End!AAE164)","v":0},{"$f":"-SUM(Start:End!AAF164)","v":0},{"$f":"-SUM(Start:End!AAG164)","v":0},{"$f":"-SUM(Start:End!AAH164)","v":0},{"$f":"-SUM(Start:End!AAI164)","v":0},{"$f":"-SUM(Start:End!AAJ164)","v":0},{"$f":"-SUM(Start:End!AAK164)","v":0},{"$f":"-SUM(Start:End!AAL164)","v":0},{"$f":"-SUM(Start:End!AAM164)","v":0},{"$f":"-SUM(Start:End!AAN164)","v":0},{"$f":"-SUM(Start:End!AAO164)","v":0},{"$f":"-SUM(Start:End!AAP164)","v":0},{"$f":"-SUM(Start:End!AAQ164)","v":0},{"$f":"-SUM(Start:End!AAR164)","v":0},{"$f":"-SUM(Start:End!AAS164)","v":0},{"$f":"-SUM(Start:End!AAT164)","v":0},{"$f":"-SUM(Start:End!AAU164)","v":0},{"$f":"-SUM(Start:End!AAV164)","v":0},{"$f":"-SUM(Start:End!AAW164)","v":0},{"$f":"-SUM(Start:End!AAX164)","v":0},{"$f":"-SUM(Start:End!AAY164)","v":0},{"$f":"-SUM(Start:End!AAZ164)","v":0},{"$f":"-SUM(Start:End!ABA164)","v":0},{"$f":"-SUM(Start:End!ABB164)","v":0},{"$f":"-SUM(Start:End!ABC164)","v":0},{"$f":"-SUM(Start:End!ABD164)","v":0},{"$f":"-SUM(Start:End!ABE164)","v":0},{"$f":"-SUM(Start:End!ABF164)","v":0},{"$f":"-SUM(Start:End!ABG164)","v":0},{"$f":"-SUM(Start:End!ABH164)","v":0},{"$f":"-SUM(Start:End!ABI164)","v":0},{"$f":"-SUM(Start:End!ABJ164)","v":0},{"$f":"-SUM(Start:End!ABK164)","v":0},{"$f":"-SUM(Start:End!ABL164)","v":0},{"$f":"-SUM(Start:End!ABM164)","v":0},{"$f":"-SUM(Start:End!ABN164)","v":0},{"$f":"-SUM(Start:End!ABO164)","v":0},{"$f":"-SUM(Start:End!ABP164)","v":0},{"$f":"-SUM(Start:End!ABQ164)","v":0},{"$f":"-SUM(Start:End!ABR164)","v":0},{"$f":"-SUM(Start:End!ABS164)","v":0},{"$f":"-SUM(Start:End!ABT164)","v":0},{"$f":"-SUM(Start:End!ABU164)","v":0},{"$f":"-SUM(Start:End!ABV164)","v":0},{"$f":"-SUM(Start:End!ABW164)","v":0},{"$f":"-SUM(Start:End!ABX164)","v":0},{"$f":"-SUM(Start:End!ABY164)","v":0},{"$f":"-SUM(Start:End!ABZ164)","v":0}]
[null,null,null,"Dividends Paid",{"$f":"ROW('Template Model'!E193)","v":193},{"$f":"SUM(Start:End!F193)","v":0},null,null,null,null,{"$f":"-SUM(Start:End!K193)","v":0},{"$f":"-SUM(Start:End!L193)","v":0},{"$f":"-SUM(Start:End!M193)","v":0},{"$f":"-SUM(Start:End!N193)","v":0},{"$f":"-SUM(Start:End!O193)","v":0},{"$f":"-SUM(Start:End!P193)","v":0},{"$f":"-SUM(Start:End!Q193)","v":-723.89769868438589},{"$f":"-SUM(Start:End!R193)","v":-725.30588393963171},{"$f":"-SUM(Start:End!S193)","v":-697.40405714431995},{"$f":"-SUM(Start:End!T193)","v":-728.13035952937571},{"$f":"-SUM(Start:End!U193)","v":-700.11367029467851},{"$f":"-SUM(Start:End!V193)","v":-730.96567576928919},{"$f":"-SUM(Start:End!W193)","v":-732.20941018839221},{"$f":"-SUM(Start:End!X193)","v":-644.65540437977779},{"$f":"-SUM(Start:End!Y193)","v":-734.70311160871643},{"$f":"-SUM(Start:End!Z193)","v":-706.24613564382321},{"$f":"-SUM(Start:End!AA193)","v":-737.20514564901214},{"$f":"-SUM(Start:End!AB193)","v":-708.64494843679199},{"$f":"-SUM(Start:End!AC193)","v":-739.71553939551518},{"$f":"-SUM(Start:End!AD193)","v":-740.97387964611562},{"$f":"-SUM(Start:End!AE193)","v":-712.25814758719594},{"$f":"-SUM(Start:End!AF193)","v":-743.49686392332205},{"$f":"-SUM(Start:End!AG193)","v":-714.67697132896433},{"$f":"-SUM(Start:End!AH193)","v":-746.02827599212515},{"$f":"-SUM(Start:End!AI193)","v":-747.17576752355194},{"$f":"-SUM(Start:End!AJ193)","v":-657.6109546474504},{"$f":"-SUM(Start:End!AK193)","v":-749.47592532189196},{"$f":"-SUM(Start:End!AL193)","v":-720.29112731266036},{"$f":"-SUM(Start:End!AM193)","v":-751.78299945361596},{"$f":"-SUM(Start:End!AN193)","v":-2637.4949825399444},{"$f":"-SUM(Start:End!AO193)","v":-2753.3995703495375},{"$f":"-SUM(Start:End!AP193)","v":-2759.4900025270863},{"$f":"-SUM(Start:End!AQ193)","v":-2655.0271683259425},{"$f":"-SUM(Start:End!AR193)","v":-2771.7126065496964},{"$f":"-SUM(Start:End!AS193)","v":-3485.8680861742951},{"$f":"-SUM(Start:End!AT193)","v":-3630.4757583924575},{"$f":"-SUM(Start:End!AU193)","v":-3634.8888719100914},{"$f":"-SUM(Start:End!AV193)","v":-3357.5986773559143},{"$f":"-SUM(Start:End!AW193)","v":-3643.7671944823273},{"$f":"-SUM(Start:End!AX193)","v":-3506.9758336635682},{"$f":"-SUM(Start:End!AY193)","v":-3652.7151577640393},{"$f":"-SUM(Start:End!AZ193)","v":-3515.5596473151168},{"$f":"-SUM(Start:End!BA193)","v":-3661.732979017685},{"$f":"-SUM(Start:End!BB193)","v":-3666.2681546766294},{"$f":"-SUM(Start:End!BC193)","v":-3528.5614296523754},{"$f":"-SUM(Start:End!BD193)","v":-3675.3911734429653},{"$f":"-SUM(Start:End!BE193)","v":-3537.313632472571},{"$f":"-SUM(Start:End!BF193)","v":-3684.5845997216438},{"$f":"-SUM(Start:End!BG193)","v":-3688.8285717356962},{"$f":"-SUM(Start:End!BH193)","v":-3263.3424847706074},{"$f":"-SUM(Start:End!BI193)","v":-5322.9766191889375},{"$f":"-SUM(Start:End!BJ193)","v":-5123.7483008975851},{"$f":"-SUM(Start:End!BK193)","v":-5335.675375710216},{"$f":"-SUM(Start:End!BL193)","v":-5135.937512575978},{"$f":"-SUM(Start:End!BM193)","v":-5348.4512816197657},{"$f":"-SUM(Start:End!BN193)","v":-5354.8682390581944},{"$f":"-SUM(Start:End!BO193)","v":-5154.3605117311363},{"$f":"-SUM(Start:End!BP193)","v":-5367.7603106450624},{"$f":"-SUM(Start:End!BQ193)","v":-5166.7356288076435},{"$f":"-SUM(Start:End!BR193)","v":-5380.7301225946831},{"$f":"-SUM(Start:End!BS193)","v":-5387.2442558387611},{"$f":"-SUM(Start:End!BT193)","v":-4768.7598248296963},{"$f":"-SUM(Start:End!BU193)","v":-5400.3311269561973},{"$f":"-SUM(Start:End!BV193)","v":-5198.0009984001199},{"$f":"-SUM(Start:End!BW193)","v":-5413.4963388031174},{"$f":"-SUM(Start:End!BX193)","v":-5210.6387821577055},{"$f":"-SUM(Start:End!BY193)","v":-5426.7401341758641},{"$f":"-SUM(Start:End!BZ193)","v":-5433.391576974479},{"$f":"-SUM(Start:End!CA193)","v":-5576.2482942998986},{"$f":"-SUM(Start:End!CB193)","v":-8384.4166621652003},{"$f":"-SUM(Start:End!CC193)","v":-8064.7883486436385},{"$f":"-SUM(Start:End!CD193)","v":-8394.7817161602197},{"$f":"-SUM(Start:End!CE193)","v":-8399.9887769320667},{"$f":"-SUM(Start:End!CF193)","v":-7428.2288637493675},{"$f":"-SUM(Start:End!CG193)","v":-8410.4520787016118},{"$f":"-SUM(Start:End!CH193)","v":-8089.4709702069949},{"$f":"-SUM(Start:End!CI193)","v":-8420.981105222887},{"$f":"-SUM(Start:End!CJ193)","v":-8099.4534600643119},{"$f":"-SUM(Start:End!CK193)","v":-8431.5760388971903},{"$f":"-SUM(Start:End!CL193)","v":-8436.8982782495041},{"$f":"-SUM(Start:End!CM193)","v":-8114.5449904429643},{"$f":"-SUM(Start:End!CN193)","v":-8447.5924173168314},{"$f":"-SUM(Start:End!CO193)","v":-8124.6847942780005},{"$f":"-SUM(Start:End!CP193)","v":-8458.3529248695668},{"$f":"-SUM(Start:End!CQ193)","v":-8463.7581251161482},{"$f":"-SUM(Start:End!CR193)","v":-7810.846238554408},{"$f":"-SUM(Start:End!CS193)","v":-8474.6185357988761},{"$f":"-SUM(Start:End!CT193)","v":-8150.3113250521237},{"$f":"-SUM(Start:End!CU193)","v":-9092.9379023735892},{"$f":"-SUM(Start:End!CV193)","v":-8746.1393925300799},{"$f":"-SUM(Start:End!CW193)","v":-9105.3556048041228},{"$f":"-SUM(Start:End!CX193)","v":-9111.5908732140997},{"$f":"-SUM(Start:End!CY193)","v":-8763.8568231094905},{"$f":"-SUM(Start:End!CZ193)","v":-9124.1143688875563},{"$f":"-SUM(Start:End!DA193)","v":-8775.752470989828},{"$f":"-SUM(Start:End!DB193)","v":-9136.708643239921},{"$f":"-SUM(Start:End!DC193)","v":-9143.0323852957954},{"$f":"-SUM(Start:End!DD193)","v":-8082.4195744178041},{"$f":"-SUM(Start:End!DE193)","v":-9155.7332056127034},{"$f":"-SUM(Start:End!DF193)","v":-8805.7870672660665},{"$f":"-SUM(Start:End!DG193)","v":-9168.5053103946393},{"$f":"-SUM(Start:End!DH193)","v":-8817.9195980845652},{"$f":"-SUM(Start:End!DI193)","v":-9796.2214104194245},{"$f":"-SUM(Start:End!DJ193)","v":-9802.1186750631259},{"$f":"-SUM(Start:End!DK193)","v":-11248.346217261309},{"$f":"-SUM(Start:End!DL193)","v":-11713.565331173106},{"$f":"-SUM(Start:End!DM193)","v":-11258.112306948209},{"$f":"-SUM(Start:End!DN193)","v":-11724.034823081647},{"$f":"-SUM(Start:End!DO193)","v":-11729.294055677932},{"$f":"-SUM(Start:End!DP193)","v":-10349.492378698524},{"$f":"-SUM(Start:End!DQ193)","v":-11739.861610730557},{"$f":"-SUM(Start:End!DR193)","v":-11282.797940111341},{"$f":"-SUM(Start:End!DS193)","v":-11750.494775259078},{"$f":"-SUM(Start:End!DT193)","v":-11292.780816073357},{"$f":"-SUM(Start:End!DU193)","v":-11761.193737935366},{"$f":"-SUM(Start:End!DV193)","v":-11766.567952876398},{"$f":"-SUM(Start:End!DW193)","v":-11307.872063496347},{"$f":"-SUM(Start:End!DX193)","v":-11777.365969236485},{"$f":"-SUM(Start:End!DY193)","v":-11318.011110930127},{"$f":"-SUM(Start:End!DZ193)","v":-11788.230260836284},{"$f":"-SUM(Start:End!EA193)","v":-11793.68732011905},{"$f":"-SUM(Start:End!EB193)","v":-11253.424516730112},{"$f":"-SUM(Start:End!EC193)","v":-12764.098332025009},{"$f":"-SUM(Start:End!ED193)","v":-12268.588780210648},{"$f":"-SUM(Start:End!EE193)","v":-12777.381264367197},{"$f":"-SUM(Start:End!EF193)","v":-12281.115008329876},{"$f":"-SUM(Start:End!EG193)","v":-12790.73632474887},{"$f":"-SUM(Start:End!EH193)","v":-12797.440968182185},{"$f":"-SUM(Start:End!EI193)","v":-12300.032626245935},{"$f":"-SUM(Start:End!EJ193)","v":-12810.904612694845},{"$f":"-SUM(Start:End!EK193)","v":-12312.730175196964},{"$f":"-SUM(Start:End!EL193)","v":-12824.440909894312},{"$f":"-SUM(Start:End!EM193)","v":-12831.236369490493},{"$f":"-SUM(Start:End!EN193)","v":-11825.761326349953},{"$f":"-SUM(Start:End!EO193)","v":-12844.882043865811},{"$f":"-SUM(Start:End!EP193)","v":-12344.775806408816},{"$f":"-SUM(Start:End!EQ193)","v":-12858.600903691353},{"$f":"-SUM(Start:End!ER193)","v":-12357.715287827439},{"$f":"-SUM(Start:End!ES193)","v":-12872.393164361976},{"$f":"-SUM(Start:End!ET193)","v":-12879.31688768469},{"$f":"-SUM(Start:End!EU193)","v":-12377.255029379638},{"$f":"-SUM(Start:End!EV193)","v":-16512.65775454661},{"$f":"-SUM(Start:End!EW193)","v":-18246.995379640688},{"$f":"-SUM(Start:End!EX193)","v":-19002.303429052736},{"$f":"-SUM(Start:End!EY193)","v":-19006.235831859882},{"$f":"-SUM(Start:End!EZ193)","v":-16752.50010453723},{"$f":"-SUM(Start:End!FA193)","v":-19014.145554526887},{"$f":"-SUM(Start:End!FB193)","v":-18264.776577505978},{"$f":"-SUM(Start:End!FC193)","v":-19022.115309560199},{"$f":"-SUM(Start:End!FD193)","v":-18271.987077980342},{"$f":"-SUM(Start:End!FE193)","v":-19030.145269543355},{"$f":"-SUM(Start:End!FF193)","v":-19034.182880645829},{"$f":"-SUM(Start:End!FG193)","v":-18282.908347591798},{"$f":"-SUM(Start:End!FH193)","v":-19042.303474228927},{"$f":"-SUM(Start:End!FI193)","v":-18290.25977384227},{"$f":"-SUM(Start:End!FJ193)","v":-19050.484709390326},{"$f":"-SUM(Start:End!FK193)","v":-19054.598122744766},{"$f":"-SUM(Start:End!FL193)","v":-16786.726036620941},{"$f":"-SUM(Start:End!FM193)","v":-19062.870652018144},{"$f":"-SUM(Start:End!FN193)","v":-18308.886550647854},{"$f":"-SUM(Start:End!FO193)","v":-19071.204266940938},{"$f":"-SUM(Start:End!FP193)","v":-18316.436975673663},{"$f":"-SUM(Start:End!FQ193)","v":-19079.599147241846},{"$f":"-SUM(Start:End!FR193)","v":-19083.819618404257},{"$f":"-SUM(Start:End!FS193)","v":-18327.869966950493},{"$f":"-SUM(Start:End!FT193)","v":-19092.306736405608},{"$f":"-SUM(Start:End!FU193)","v":-18335.56377403047},{"$f":"-SUM(Start:End!FV193)","v":-19100.855574398578},{"$f":"-SUM(Start:End!FW193)","v":-19105.153195836247},{"$f":"-SUM(Start:End!FX193)","v":-16822.705243447723},{"$f":"-SUM(Start:End!FY193)","v":-19113.794959151379},{"$f":"-SUM(Start:End!FZ193)","v":-18355.050868017228},{"$f":"-SUM(Start:End!GA193)","v":-19122.498904691074},{"$f":"-SUM(Start:End!GB193)","v":-18362.947183855373},{"$f":"-SUM(Start:End!GC193)","v":-19131.26521949883},{"$f":"-SUM(Start:End!GD193)","v":-19135.67182416717},{"$f":"-SUM(Start:End!GE193)","v":-18374.900922717658},{"$f":"-SUM(Start:End!GF193)","v":-19144.532046288819},{"$f":"-SUM(Start:End!GG193)","v":-19868.221455369428},{"$f":"-SUM(Start:End!GH193)","v":-20690.725355818264},{"$f":"-SUM(Start:End!GI193)","v":-20691.649687036159},{"$f":"-SUM(Start:End!GJ193)","v":-19047.46046108404},{"$f":"-SUM(Start:End!GK193)","v":-20693.562774580067},{"$f":"-SUM(Start:End!GL193)","v":-19871.333375226939},{"$f":"-SUM(Start:End!GM193)","v":-20695.561839901209},{"$f":"-SUM(Start:End!GN193)","v":-19872.71971252712},{"$f":"-SUM(Start:End!GO193)","v":-20697.646977554858},{"$f":"-SUM(Start:End!GP193)","v":-20698.721853491821},{"$f":"-SUM(Start:End!GQ193)","v":-20698.025396399877},{"$f":"-SUM(Start:End!GR193)","v":-21553.975882258739},{"$f":"-SUM(Start:End!GS193)","v":-20698.87411710963},{"$f":"-SUM(Start:End!GT193)","v":-21555.520872454355},{"$f":"-SUM(Start:End!GU193)","v":-21556.32549631353},{"$f":"-SUM(Start:End!GV193)","v":-18986.591403368366},{"$f":"-SUM(Start:End!GW193)","v":-21557.999062869912},{"$f":"-SUM(Start:End!GX193)","v":-20701.348314400369},{"$f":"-SUM(Start:End!GY193)","v":-21559.758470800109},{"$f":"-SUM(Start:End!GZ193)","v":-20702.479177191803},{"$f":"-SUM(Start:End!HA193)","v":-21561.603821017947},{"$f":"-SUM(Start:End!HB193)","v":-21562.558756460563},{"$f":"-SUM(Start:End!HC193)","v":-20704.327015563438},{"$f":"-SUM(Start:End!HD193)","v":-21564.533212847258},{"$f":"-SUM(Start:End!HE193)","v":-20705.660069270616},{"$f":"-SUM(Start:End!HF193)","v":-21566.59387086043},{"$f":"-SUM(Start:End!HG193)","v":-21567.656558715884},{"$f":"-SUM(Start:End!HH193)","v":-18985.953195083468},{"$f":"-SUM(Start:End!HI193)","v":-21569.84671949016},{"$f":"-SUM(Start:End!HJ193)","v":-20709.347445334603},{"$f":"-SUM(Start:End!HK193)","v":-21572.123351356084},{"$f":"-SUM(Start:End!HL193)","v":-20710.964542108555},{"$f":"-SUM(Start:End!HM193)","v":-21574.486564948973},{"$f":"-SUM(Start:End!HN193)","v":-21575.700674913314},{"$f":"-SUM(Start:End!HO193)","v":-20713.542791302123},{"$f":"-SUM(Start:End!HP193)","v":-21578.193972113808},{"$f":"-SUM(Start:End!HQ193)","v":-20715.363505529844},{"$f":"-SUM(Start:End!HR193)","v":-21580.774134788109},{"$f":"-SUM(Start:End!HS193)","v":-21582.096826980134},{"$f":"-SUM(Start:End!HT193)","v":-18987.860400756654},{"$f":"-SUM(Start:End!HU193)","v":-21584.807506579451},{"$f":"-SUM(Start:End!HV193)","v":-20720.272620078766},{"$f":"-SUM(Start:End!HW193)","v":-21587.605345677443},{"$f":"-SUM(Start:End!HX193)","v":-20722.379471429595},{"$f":"-SUM(Start:End!HY193)","v":-21590.490464776536},{"$f":"-SUM(Start:End!HZ193)","v":-21591.965792437095},{"$f":"-SUM(Start:End!IA193)","v":-20725.693516374409},{"$f":"-SUM(Start:End!IB193)","v":-21594.982061110699},{"$f":"-SUM(Start:End!IC193)","v":-20728.005550632926},{"$f":"-SUM(Start:End!ID193)","v":-21598.085918310106},{"$f":"-SUM(Start:End!IE193)","v":-21599.670732019338},{"$f":"-SUM(Start:End!IF193)","v":-19861.978281570457},{"$f":"-SUM(Start:End!IG193)","v":-21602.90620939682},{"$f":"-SUM(Start:End!IH193)","v":-20734.145796901172},{"$f":"-SUM(Start:End!II193)","v":-21606.229594262823},{"$f":"-SUM(Start:End!IJ193)","v":-20736.746258273961},{"$f":"-SUM(Start:End!IK193)","v":-21609.641017140504},{"$f":"-SUM(Start:End!IL193)","v":-21611.379784083001},{"$f":"-SUM(Start:End!IM193)","v":-20740.801987743602},{"$f":"-SUM(Start:End!IN193)","v":-21614.923512397683},{"$f":"-SUM(Start:End!IO193)","v":-20743.609338495837},{"$f":"-SUM(Start:End!IP193)","v":-21618.55561241649},{"$f":"-SUM(Start:End!IQ193)","v":-21620.404844386896},{"$f":"-SUM(Start:End!IR193)","v":-18999.37544648047},{"$f":"-SUM(Start:End!IS193)","v":-21624.169758323653},{"$f":"-SUM(Start:End!IT193)","v":-20750.990955852722},{"$f":"-SUM(Start:End!IU193)","v":-21628.0233882635},{"$f":"-SUM(Start:End!IV193)","v":-20754.089222667921},{"$f":"-SUM(Start:End!IW193)","v":-22955.977499170269},{"$f":"-SUM(Start:End!IX193)","v":-22956.389137663202},{"$f":"-SUM(Start:End!IY193)","v":-22015.573863907161},{"$f":"-SUM(Start:End!IZ193)","v":-22957.274155630599},{"$f":"-SUM(Start:End!JA193)","v":-22015.718304792768},{"$f":"-SUM(Start:End!JB193)","v":-22958.241595705178},{"$f":"-SUM(Start:End!JC193)","v":-22958.756262217896},{"$f":"-SUM(Start:End!JD193)","v":-20129.654401749347},{"$f":"-SUM(Start:End!JE193)","v":-22959.847565466924},{"$f":"-SUM(Start:End!JF193)","v":-22016.416080655577},{"$f":"-SUM(Start:End!JG193)","v":-22961.02159991704},{"$f":"-SUM(Start:End!JH193)","v":-22016.83014552356},{"$f":"-SUM(Start:End!JI193)","v":-22962.278492102731},{"$f":"-SUM(Start:End!JJ193)","v":-22962.938049842876},{"$f":"-SUM(Start:End!JK193)","v":-22017.596183604157},{"$f":"-SUM(Start:End!JL193)","v":-22964.319469521884},{"$f":"-SUM(Start:End!JM193)","v":-22018.203668025555},{"$f":"-SUM(Start:End!JN193)","v":-22965.784070556059},{"$f":"-SUM(Start:End!JO193)","v":-22966.54760538257},{"$f":"-SUM(Start:End!JP193)","v":-20123.117143186639},{"$f":"-SUM(Start:End!JQ193)","v":-22968.137227174688},{"$f":"-SUM(Start:End!JR193)","v":-22020.061995423843},{"$f":"-SUM(Start:End!JS193)","v":-22969.810364406105},{"$f":"-SUM(Start:End!JT193)","v":-26486.251592681387},{"$f":"-SUM(Start:End!JU193)","v":-27633.466940634309},{"$f":"-SUM(Start:End!JV193)","v":-27645.87425043746},{"$f":"-SUM(Start:End!JW193)","v":-26520.836606852768},{"$f":"-SUM(Start:End!JX193)","v":-27670.83692032344},{"$f":"-SUM(Start:End!JY193)","v":-29030.053274661543},{"$f":"-SUM(Start:End!JZ193)","v":-30309.890304409662},{"$f":"-SUM(Start:End!KA193)","v":-30322.632986493725},{"$f":"-SUM(Start:End!KB193)","v":-27795.347317250365},{"$f":"-SUM(Start:End!KC193)","v":-30348.236121229733},{"$f":"-SUM(Start:End!KD193)","v":-29089.117564878932},{"$f":"-SUM(Start:End!KE193)","v":-30373.996927186225},{"$f":"-SUM(Start:End!KF193)","v":-29113.002534427818},{"$f":"-SUM(Start:End!KG193)","v":-32740.979130311935},{"$f":"-SUM(Start:End!KH193)","v":-32756.607965651077},{"$f":"-SUM(Start:End!KI193)","v":-30296.461791704773},{"$f":"-SUM(Start:End!KJ193)","v":-31645.748532299996},{"$f":"-SUM(Start:End!KK193)","v":-30326.803703382713},{"$f":"-SUM(Start:End!KL193)","v":-31678.417802478238},{"$f":"-SUM(Start:End!KM193)","v":-31694.817454663953},{"$f":"-SUM(Start:End!KN193)","v":-27695.345113920797},{"$f":"-SUM(Start:End!KO193)","v":-31727.747305396617},{"$f":"-SUM(Start:End!KP193)","v":-30403.372504337858},{"$f":"-SUM(Start:End!KQ193)","v":-31760.851903821669},{"$f":"-SUM(Start:End!KR193)","v":-30434.287669372025},{"$f":"-SUM(Start:End!KS193)","v":-31794.132076592257},{"$f":"-SUM(Start:End!KT193)","v":-31810.838262815854},{"$f":"-SUM(Start:End!KU193)","v":-30480.971049635464},{"$f":"-SUM(Start:End!KV193)","v":-31844.3833561266},{"$f":"-SUM(Start:End!KW193)","v":-30512.301539809963},{"$f":"-SUM(Start:End!KX193)","v":-31878.106108544336},{"$f":"-SUM(Start:End!KY193)","v":-31895.034369632656},{"$f":"-SUM(Start:End!KZ193)","v":-27854.820109700609},{"$f":"-SUM(Start:End!LA193)","v":-31929.025189295047},{"$f":"-SUM(Start:End!LB193)","v":-30591.362377820798},{"$f":"-SUM(Start:End!LC193)","v":-31963.195778985664},{"$f":"-SUM(Start:End!LD193)","v":-30623.282656078572},{"$f":"-SUM(Start:End!LE193)","v":-30282.082534853118},{"$f":"-SUM(Start:End!LF193)","v":-30301.706208278523},{"$f":"-SUM(Start:End!LG193)","v":-29049.253294864142},{"$f":"-SUM(Start:End!LH193)","v":-35253.833853517113},{"$f":"-SUM(Start:End!LI193)","v":-33758.650891157289},{"$f":"-SUM(Start:End!LJ193)","v":-35281.765212803301},{"$f":"-SUM(Start:End!LK193)","v":-35295.782117310686},{"$f":"-SUM(Start:End!LL193)","v":-30771.526386832207},{"$f":"-SUM(Start:End!LM193)","v":-35323.918765918941},{"$f":"-SUM(Start:End!LN193)","v":-33822.831172005492},{"$f":"-SUM(Start:End!LO193)","v":-35352.193056045224},{"$f":"-SUM(Start:End!LP193)","v":-33848.725035540978},{"$f":"-SUM(Start:End!LQ193)","v":-35380.605616861867},{"$f":"-SUM(Start:End!LR193)","v":-35394.863946242665},{"$f":"-SUM(Start:End!LS193)","v":-33887.805237094028},{"$f":"-SUM(Start:End!LT193)","v":-42743.548970558375},{"$f":"-SUM(Start:End!LU193)","v":-40927.544887199176},{"$f":"-SUM(Start:End!LV193)","v":-42765.445916562487},{"$f":"-SUM(Start:End!LW193)","v":-42776.438531167507},{"$f":"-SUM(Start:End!LX193)","v":-39126.111959965914},{"$f":"-SUM(Start:End!LY193)","v":-42798.51239827081},{"$f":"-SUM(Start:End!LZ193)","v":-40976.414459163898},{"$f":"-SUM(Start:End!MA193)","v":-42820.704924275924},{"$f":"-SUM(Start:End!MB193)","v":-40996.150300278394},{"$f":"-SUM(Start:End!MC193)","v":-42843.016681801069},{"$f":"-SUM(Start:End!MD193)","v":-42854.217452131772},{"$f":"-SUM(Start:End!ME193)","v":-41025.957138196391},{"$f":"-SUM(Start:End!MF193)","v":-42876.709137043006},{"$f":"-SUM(Start:End!MG193)","v":-41045.964516327833},{"$f":"-SUM(Start:End!MH193)","v":-42899.321497938618},{"$f":"-SUM(Start:End!MI193)","v":-42910.673113949029},{"$f":"-SUM(Start:End!MJ193)","v":-37384.433181690889},{"$f":"-SUM(Start:End!MK193)","v":-47271.231825161303},{"$f":"-SUM(Start:End!ML193)","v":-45271.342625720041},{"$f":"-SUM(Start:End!MM193)","v":-47305.01019476317},{"$f":"-SUM(Start:End!MN193)","v":-45302.166786643604},{"$f":"-SUM(Start:End!MO193)","v":-47338.93802449233},{"$f":"-SUM(Start:End!MP193)","v":-47355.958192314865},{"$f":"-SUM(Start:End!MQ193)","v":-45348.660111139237},{"$f":"-SUM(Start:End!MR193)","v":-47390.111446445451},{"$f":"-SUM(Start:End!MS193)","v":-45379.827931673761},{"$f":"-SUM(Start:End!MT193)","v":-47424.415810992068},{"$f":"-SUM(Start:End!MU193)","v":-47441.624867590712},{"$f":"-SUM(Start:End!MV193)","v":-41362.774867386295},{"$f":"-SUM(Start:End!MW193)","v":-47476.157147048398},{"$f":"-SUM(Start:End!MX193)","v":-45458.354874143923},{"$f":"-SUM(Start:End!MY193)","v":-47510.842207371774},{"$f":"-SUM(Start:End!MZ193)","v":-45490.01021885503},{"$f":"-SUM(Start:End!NA193)","v":-47545.680722442543},{"$f":"-SUM(Start:End!NB193)","v":-47563.157736993431},{"$f":"-SUM(Start:End!NC193)","v":-45537.757205050104},{"$f":"-SUM(Start:End!ND193)","v":-47598.227704899065},{"$f":"-SUM(Start:End!NE193)","v":-45569.765416959446},{"$f":"-SUM(Start:End!NF193)","v":-47633.452826654546},{"$f":"-SUM(Start:End!NG193)","v":-47651.123784296848},{"$f":"-SUM(Start:End!NH193)","v":-41516.466324260735},{"$f":"-SUM(Start:End!NI193)","v":-47686.582923077425},{"$f":"-SUM(Start:End!NJ193)","v":-45650.409629189628},{"$f":"-SUM(Start:End!NK193)","v":-47722.198935586457},{"$f":"-SUM(Start:End!NL193)","v":-45682.918446266136},{"$f":"-SUM(Start:End!NM193)","v":-47757.972515651265},{"$f":"-SUM(Start:End!NN193)","v":-47775.918611262678},{"$f":"-SUM(Start:End!NO193)","v":-49053.536702335674},{"$f":"-SUM(Start:End!NP193)","v":-51289.057706998181},{"$f":"-SUM(Start:End!NQ193)","v":-49081.730582086144},{"$f":"-SUM(Start:End!NR193)","v":-51320.543252751333},{"$f":"-SUM(Start:End!NS193)","v":-51336.340185045272},{"$f":"-SUM(Start:End!NT193)","v":-49869.963414581842},{"$f":"-SUM(Start:End!NU193)","v":-54587.862706260967},{"$f":"-SUM(Start:End!NV193)","v":-52254.824405444648},{"$f":"-SUM(Start:End!NW193)","v":-54627.216901922817},{"$f":"-SUM(Start:End!NX193)","v":-52290.692200909863},{"$f":"-SUM(Start:End!NY193)","v":-54666.734340062379},{"$f":"-SUM(Start:End!NZ193)","v":-54686.5544947577},{"$f":"-SUM(Start:End!OA193)","v":-52344.773545676573},{"$f":"-SUM(Start:End!OB193)","v":-54726.318116654526},{"$f":"-SUM(Start:End!OC193)","v":-46850.817674853839},{"$f":"-SUM(Start:End!OD193)","v":-48959.581760686095},{"$f":"-SUM(Start:End!OE193)","v":-48986.714929012036},{"$f":"-SUM(Start:End!OF193)","v":-42751.921147746092},{"$f":"-SUM(Start:End!OG193)","v":-49041.128700560352},{"$f":"-SUM(Start:End!OH193)","v":-46977.30213586508},{"$f":"-SUM(Start:End!OI193)","v":-50695.685621890501},{"$f":"-SUM(Start:End!OJ193)","v":-37919.950320298929},{"$f":"-SUM(Start:End!OK193)","v":-39636.176540464614},{"$f":"-SUM(Start:End!OL193)","v":-39638.097399971812},{"$f":"-SUM(Start:End!OM193)","v":-37923.03843854458},{"$f":"-SUM(Start:End!ON193)","v":-39641.89200498975},{"$f":"-SUM(Start:End!OO193)","v":-37925.012898828863},{"$f":"-SUM(Start:End!OP193)","v":-39645.623392408161},{"$f":"-SUM(Start:End!OQ193)","v":-39647.465229291964},{"$f":"-SUM(Start:End!OR193)","v":-34484.958637617296},{"$f":"-SUM(Start:End!OS193)","v":-39651.100887495821},{"$f":"-SUM(Start:End!OT193)","v":-37929.650464367936},{"$f":"-SUM(Start:End!OU193)","v":-39654.672120439347},{"$f":"-SUM(Start:End!OV193)","v":-37931.384754569677},{"$f":"-SUM(Start:End!OW193)","v":-39658.178440351883},{"$f":"-SUM(Start:End!OX193)","v":-39659.907104752609},{"$f":"-SUM(Start:End!OY193)","v":-37933.855267146217},{"$f":"-SUM(Start:End!OZ193)","v":-39663.315134617216},{"$f":"-SUM(Start:End!PA193)","v":-37935.414258443569},{"$f":"-SUM(Start:End!PB193)","v":-39666.657020138788},{"$f":"-SUM(Start:End!PC193)","v":-39668.303003467532},{"$f":"-SUM(Start:End!PD193)","v":-34472.993823958597},{"$f":"-SUM(Start:End!PE193)","v":-39671.54473914735},{"$f":"-SUM(Start:End!PF193)","v":-37938.999970254939},{"$f":"-SUM(Start:End!PG193)","v":-39674.719082020543},{"$f":"-SUM(Start:End!PH193)","v":-37940.308203043263},{"$f":"-SUM(Start:End!PI193)","v":-39677.825527850553},{"$f":"-SUM(Start:End!PJ193)","v":-39679.353131037089},{"$f":"-SUM(Start:End!PK193)","v":-37942.133881789465},{"$f":"-SUM(Start:End!PL193)","v":-39682.356779744965},{"$f":"-SUM(Start:End!PM193)","v":-37943.259127572543},{"$f":"-SUM(Start:End!PN193)","v":-39685.291258567428},{"$f":"-SUM(Start:End!PO193)","v":-39686.732398734239},{"$f":"-SUM(Start:End!PP193)","v":-36201.459696226753},{"$f":"-SUM(Start:End!PQ193)","v":-39689.56215795115},{"$f":"-SUM(Start:End!PR193)","v":-37945.746855206897},{"$f":"-SUM(Start:End!PS193)","v":-39692.321456761652},{"$f":"-SUM(Start:End!PT193)","v":-37946.610401421945},{"$f":"-SUM(Start:End!PU193)","v":-35765.406938865395},{"$f":"-SUM(Start:End!PV193)","v":-35762.382403062038},{"$f":"-SUM(Start:End!PW193)","v":-34176.297295324497},{"$f":"-SUM(Start:End!PX193)","v":-35756.265881796047},{"$f":"-SUM(Start:End!PY193)","v":-34168.675853535315},{"$f":"-SUM(Start:End!PZ193)","v":-35750.058959080066},{"$f":"-SUM(Start:End!QA193)","v":-35746.921420770188},{"$f":"-SUM(Start:End!QB193)","v":-30983.677281671728},{"$f":"-SUM(Start:End!QC193)","v":-28220.120801984289},{"$f":"-SUM(Start:End!QD193)","v":-26913.086303951888},{"$f":"-SUM(Start:End!QE193)","v":-28194.893834593749},{"$f":"-SUM(Start:End!QF193)","v":-26887.092215240096},{"$f":"-SUM(Start:End!QG193)","v":-28169.528368232306},{"$f":"-SUM(Start:End!QH193)","v":-28156.793483837439},{"$f":"-SUM(Start:End!QI193)","v":-22203.701830277347},{"$f":"-SUM(Start:End!QJ193)","v":-23257.691768317083},{"$f":"-SUM(Start:End!QK193)","v":-22185.137967925264},{"$f":"-SUM(Start:End!QL193)","v":-23239.77284263316},{"$f":"-SUM(Start:End!QM193)","v":-23230.770240210804},{"$f":"-SUM(Start:End!QN193)","v":-20027.742678253864},{"$f":"-SUM(Start:End!QO193)","v":-23212.678374255716},{"$f":"-SUM(Start:End!QP193)","v":-22138.216964936015},{"$f":"-SUM(Start:End!QQ193)","v":-23194.470448663735},{"$f":"-SUM(Start:End!QR193)","v":-22119.242405415105},{"$f":"-SUM(Start:End!QS193)","v":-23176.145846967149},{"$f":"-SUM(Start:End!QT193)","v":-23166.939599092686},{"$f":"-SUM(Start:End!QU193)","v":-22090.557739859316},{"$f":"-SUM(Start:End!QV193)","v":-23148.438820628588},{"$f":"-SUM(Start:End!QW193)","v":-22071.285165440979},{"$f":"-SUM(Start:End!QX193)","v":-23129.819811398629},{"$f":"-SUM(Start:End!QY193)","v":-23120.46577433699},{"$f":"-SUM(Start:End!QZ193)","v":-19904.28770936406},{"$f":"-SUM(Start:End!RA193)","v":-23101.66824179182},{"$f":"-SUM(Start:End!RB193)","v":-22022.576005125848},{"$f":"-SUM(Start:End!RC193)","v":-23082.750904356471},{"$f":"-SUM(Start:End!RD193)","v":-22002.879582891481},{"$f":"-SUM(Start:End!RE193)","v":-23063.713126878232},{"$f":"-SUM(Start:End!RF193)","v":-23054.148873772097},{"$f":"-SUM(Start:End!RG193)","v":-21973.104993406014},{"$f":"-SUM(Start:End!RH193)","v":-17582.165581867695},{"$f":"-SUM(Start:End!RI193)","v":-16848.57804546797},{"$f":"-SUM(Start:End!RJ193)","v":-17587.335453015625},{"$f":"-SUM(Start:End!RK193)","v":-17589.919778744508},{"$f":"-SUM(Start:End!RL193)","v":-16117.981448325729},{"$f":"-SUM(Start:End!RM193)","v":-17595.087178248574},{"$f":"-SUM(Start:End!RN193)","v":-16859.681244424079},{"$f":"-SUM(Start:End!RO193)","v":-17600.252865255196},{"$f":"-SUM(Start:End!RP193)","v":-16864.116382285385},{"$f":"-SUM(Start:End!RQ193)","v":-17605.416787643091},{"$f":"-SUM(Start:End!RR193)","v":-17607.998070738628},{"$f":"-SUM(Start:End!RS193)","v":-16870.762331668251},{"$f":"-SUM(Start:End!RT193)","v":-17613.159247842534},{"$f":"-SUM(Start:End!RU193)","v":-16875.188376400503},{"$f":"-SUM(Start:End!RV193)","v":-17618.318528765507},{"$f":"-SUM(Start:End!RW193)","v":-17620.897441566853},{"$f":"-SUM(Start:End!RX193)","v":-15398.509531929827},{"$f":"-SUM(Start:End!RY193)","v":-17626.0537785054},{"$f":"-SUM(Start:End!RZ193)","v":-16886.237010026154},{"$f":"-SUM(Start:End!SA193)","v":-17631.208085886778},{"$f":"-SUM(Start:End!SB193)","v":-16890.649719968249},{"$f":"-SUM(Start:End!SC193)","v":-17636.360309848198},{"$f":"-SUM(Start:End!SD193)","v":-17638.935623633774},{"$f":"-SUM(Start:End!SE193)","v":-16897.261377045183},{"$f":"-SUM(Start:End!SF193)","v":-17644.084620827693},{"$f":"-SUM(Start:End!SG193)","v":-16901.664123966191},{"$f":"-SUM(Start:End!SH193)","v":-17649.231398652955},{"$f":"-SUM(Start:End!SI193)","v":-17651.803938157907},{"$f":"-SUM(Start:End!SJ193)","v":-15416.029873844163},{"$f":"-SUM(Start:End!SK193)","v":-17656.947283900212},{"$f":"-SUM(Start:End!SL193)","v":-16912.652972741344},{"$f":"-SUM(Start:End!SM193)","v":-17662.088272463967},{"$f":"-SUM(Start:End!SN193)","v":-16917.041147772943},{"$f":"-SUM(Start:End!SO193)","v":-17667.226848199629},{"$f":"-SUM(Start:End!SP193)","v":-17669.795213783829},{"$f":"-SUM(Start:End!SQ193)","v":-16923.615331358822},{"$f":"-SUM(Start:End!SR193)","v":-8030.4247540829238},{"$f":"-SUM(Start:End!SS193)","v":-7733.02957619882},{"$f":"-SUM(Start:End!ST193)","v":-8049.0526708088137},{"$f":"-SUM(Start:End!SU193)","v":-8058.3823754130462},{"$f":"-SUM(Start:End!SV193)","v":-7144.1971954407727},{"$f":"-SUM(Start:End!SW193)","v":-8077.0733336213489},{"$f":"-SUM(Start:End!SX193)","v":-7777.8318611682325},{"$f":"-SUM(Start:End!SY193)","v":-5267.1942877370102},{"$f":"-SUM(Start:End!SZ193)","v":-5072.5509853434532},{"$f":"-SUM(Start:End!TA193)","v":-5279.4231258807931},{"$f":"-SUM(Start:End!TB193)","v":-5285.5478961499657},{"$f":"-SUM(Start:End!TC193)","v":-5090.1804814537154},{"$f":"-SUM(Start:End!TD193)","v":-5297.8181763212115},{"$f":"-SUM(Start:End!TE193)","v":-5101.9665227747555},{"$f":"-SUM(Start:End!TF193)","v":-5310.1161590740103},{"$f":"-SUM(Start:End!TG193)","v":-5316.2755575979836},{"$f":"-SUM(Start:End!TH193)","v":-4916.948680527189},{"$f":"-SUM(Start:End!TI193)","v":-5328.6152063651534},{"$f":"-SUM(Start:End!TJ193)","v":-5131.5476933734026},{"$f":"-SUM(Start:End!TK193)","v":-5340.9827074103132},{"$f":"-SUM(Start:End!TL193)","v":-5143.4267378652185},{"$f":"-SUM(Start:End!TM193)","v":-5353.3781208207611},{"$f":"-SUM(Start:End!TN193)","v":-5359.5863134729361},{"$f":"-SUM(Start:End!TO193)","v":-5161.2953860331572},{"$f":"-SUM(Start:End!TP193)","v":-5372.0237083566008},{"$f":"-SUM(Start:End!TQ193)","v":-5173.2412892183547},{"$f":"-SUM(Start:End!TR193)","v":-5384.4891663473381},{"$f":"-SUM(Start:End!TS193)","v":-5390.7324379114953},{"$f":"-SUM(Start:End!TT193)","v":-4779.6659861550706},{"$f":"-SUM(Start:End!TU193)","v":-5403.2401040504019},{"$f":"-SUM(Start:End!TV193)","v":-5203.2236144324197},{"$f":"-SUM(Start:End!TW193)","v":-5415.7759847885964},{"$f":"-SUM(Start:End!TX193)","v":-5215.2637225201079},{"$f":"-SUM(Start:End!TY193)","v":-5428.3401409337821},{"$f":"-SUM(Start:End!TZ193)","v":-5434.6328413194196},{"$f":"-SUM(Start:End!UA193)","v":-5233.3746129231813},{"$f":"-SUM(Start:End!UB193)","v":-5447.2395248537769},{"$f":"-SUM(Start:End!UC193)","v":-5245.4824431461702},{"$f":"-SUM(Start:End!UD193)","v":-5459.8746363431937},{"$f":"-SUM(Start:End!UE193)","v":-5466.2028717010835},{"$f":"-SUM(Start:End!UF193)","v":0},{"$f":"-SUM(Start:End!UG193)","v":0},{"$f":"-SUM(Start:End!UH193)","v":0},{"$f":"-SUM(Start:End!UI193)","v":0},{"$f":"-SUM(Start:End!UJ193)","v":0},{"$f":"-SUM(Start:End!UK193)","v":0},{"$f":"-SUM(Start:End!UL193)","v":0},{"$f":"-SUM(Start:End!UM193)","v":0},{"$f":"-SUM(Start:End!UN193)","v":0},{"$f":"-SUM(Start:End!UO193)","v":0},{"$f":"-SUM(Start:End!UP193)","v":0},{"$f":"-SUM(Start:End!UQ193)","v":0},{"$f":"-SUM(Start:End!UR193)","v":0},{"$f":"-SUM(Start:End!US193)","v":0},{"$f":"-SUM(Start:End!UT193)","v":0},{"$f":"-SUM(Start:End!UU193)","v":0},{"$f":"-SUM(Start:End!UV193)","v":0},{"$f":"-SUM(Start:End!UW193)","v":0},{"$f":"-SUM(Start:End!UX193)","v":0},{"$f":"-SUM(Start:End!UY193)","v":0},{"$f":"-SUM(Start:End!UZ193)","v":0},{"$f":"-SUM(Start:End!VA193)","v":0},{"$f":"-SUM(Start:End!VB193)","v":0},{"$f":"-SUM(Start:End!VC193)","v":0},{"$f":"-SUM(Start:End!VD193)","v":0},{"$f":"-SUM(Start:End!VE193)","v":0},{"$f":"-SUM(Start:End!VF193)","v":0},{"$f":"-SUM(Start:End!VG193)","v":0},{"$f":"-SUM(Start:End!VH193)","v":0},{"$f":"-SUM(Start:End!VI193)","v":0},{"$f":"-SUM(Start:End!VJ193)","v":0},{"$f":"-SUM(Start:End!VK193)","v":0},{"$f":"-SUM(Start:End!VL193)","v":0},{"$f":"-SUM(Start:End!VM193)","v":0},{"$f":"-SUM(Start:End!VN193)","v":0},{"$f":"-SUM(Start:End!VO193)","v":0},{"$f":"-SUM(Start:End!VP193)","v":0},{"$f":"-SUM(Start:End!VQ193)","v":0},{"$f":"-SUM(Start:End!VR193)","v":0},{"$f":"-SUM(Start:End!VS193)","v":0},{"$f":"-SUM(Start:End!VT193)","v":0},{"$f":"-SUM(Start:End!VU193)","v":0},{"$f":"-SUM(Start:End!VV193)","v":0},{"$f":"-SUM(Start:End!VW193)","v":0},{"$f":"-SUM(Start:End!VX193)","v":0},{"$f":"-SUM(Start:End!VY193)","v":0},{"$f":"-SUM(Start:End!VZ193)","v":0},{"$f":"-SUM(Start:End!WA193)","v":0},{"$f":"-SUM(Start:End!WB193)","v":0},{"$f":"-SUM(Start:End!WC193)","v":0},{"$f":"-SUM(Start:End!WD193)","v":0},{"$f":"-SUM(Start:End!WE193)","v":0},{"$f":"-SUM(Start:End!WF193)","v":0},{"$f":"-SUM(Start:End!WG193)","v":0},{"$f":"-SUM(Start:End!WH193)","v":0},{"$f":"-SUM(Start:End!WI193)","v":0},{"$f":"-SUM(Start:End!WJ193)","v":0},{"$f":"-SUM(Start:End!WK193)","v":0},{"$f":"-SUM(Start:End!WL193)","v":0},{"$f":"-SUM(Start:End!WM193)","v":0},{"$f":"-SUM(Start:End!WN193)","v":0},{"$f":"-SUM(Start:End!WO193)","v":0},{"$f":"-SUM(Start:End!WP193)","v":0},{"$f":"-SUM(Start:End!WQ193)","v":0},{"$f":"-SUM(Start:End!WR193)","v":0},{"$f":"-SUM(Start:End!WS193)","v":0},{"$f":"-SUM(Start:End!WT193)","v":0},{"$f":"-SUM(Start:End!WU193)","v":0},{"$f":"-SUM(Start:End!WV193)","v":0},{"$f":"-SUM(Start:End!WW193)","v":0},{"$f":"-SUM(Start:End!WX193)","v":0},{"$f":"-SUM(Start:End!WY193)","v":0},{"$f":"-SUM(Start:End!WZ193)","v":0},{"$f":"-SUM(Start:End!XA193)","v":0},{"$f":"-SUM(Start:End!XB193)","v":0},{"$f":"-SUM(Start:End!XC193)","v":0},{"$f":"-SUM(Start:End!XD193)","v":0},{"$f":"-SUM(Start:End!XE193)","v":0},{"$f":"-SUM(Start:End!XF193)","v":0},{"$f":"-SUM(Start:End!XG193)","v":0},{"$f":"-SUM(Start:End!XH193)","v":0},{"$f":"-SUM(Start:End!XI193)","v":0},{"$f":"-SUM(Start:End!XJ193)","v":0},{"$f":"-SUM(Start:End!XK193)","v":0},{"$f":"-SUM(Start:End!XL193)","v":0},{"$f":"-SUM(Start:End!XM193)","v":0},{"$f":"-SUM(Start:End!XN193)","v":0},{"$f":"-SUM(Start:End!XO193)","v":0},{"$f":"-SUM(Start:End!XP193)","v":0},{"$f":"-SUM(Start:End!XQ193)","v":0},{"$f":"-SUM(Start:End!XR193)","v":0},{"$f":"-SUM(Start:End!XS193)","v":0},{"$f":"-SUM(Start:End!XT193)","v":0},{"$f":"-SUM(Start:End!XU193)","v":0},{"$f":"-SUM(Start:End!XV193)","v":0},{"$f":"-SUM(Start:End!XW193)","v":0},{"$f":"-SUM(Start:End!XX193)","v":0},{"$f":"-SUM(Start:End!XY193)","v":0},{"$f":"-SUM(Start:End!XZ193)","v":0},{"$f":"-SUM(Start:End!YA193)","v":0},{"$f":"-SUM(Start:End!YB193)","v":0},{"$f":"-SUM(Start:End!YC193)","v":0},{"$f":"-SUM(Start:End!YD193)","v":0},{"$f":"-SUM(Start:End!YE193)","v":0},{"$f":"-SUM(Start:End!YF193)","v":0},{"$f":"-SUM(Start:End!YG193)","v":0},{"$f":"-SUM(Start:End!YH193)","v":0},{"$f":"-SUM(Start:End!YI193)","v":0},{"$f":"-SUM(Start:End!YJ193)","v":0},{"$f":"-SUM(Start:End!YK193)","v":0},{"$f":"-SUM(Start:End!YL193)","v":0},{"$f":"-SUM(Start:End!YM193)","v":0},{"$f":"-SUM(Start:End!YN193)","v":0},{"$f":"-SUM(Start:End!YO193)","v":0},{"$f":"-SUM(Start:End!YP193)","v":0},{"$f":"-SUM(Start:End!YQ193)","v":0},{"$f":"-SUM(Start:End!YR193)","v":0},{"$f":"-SUM(Start:End!YS193)","v":0},{"$f":"-SUM(Start:End!YT193)","v":0},{"$f":"-SUM(Start:End!YU193)","v":0},{"$f":"-SUM(Start:End!YV193)","v":0},{"$f":"-SUM(Start:End!YW193)","v":0},{"$f":"-SUM(Start:End!YX193)","v":0},{"$f":"-SUM(Start:End!YY193)","v":0},{"$f":"-SUM(Start:End!YZ193)","v":0},{"$f":"-SUM(Start:End!ZA193)","v":0},{"$f":"-SUM(Start:End!ZB193)","v":0},{"$f":"-SUM(Start:End!ZC193)","v":0},{"$f":"-SUM(Start:End!ZD193)","v":0},{"$f":"-SUM(Start:End!ZE193)","v":0},{"$f":"-SUM(Start:End!ZF193)","v":0},{"$f":"-SUM(Start:End!ZG193)","v":0},{"$f":"-SUM(Start:End!ZH193)","v":0},{"$f":"-SUM(Start:End!ZI193)","v":0},{"$f":"-SUM(Start:End!ZJ193)","v":0},{"$f":"-SUM(Start:End!ZK193)","v":0},{"$f":"-SUM(Start:End!ZL193)","v":0},{"$f":"-SUM(Start:End!ZM193)","v":0},{"$f":"-SUM(Start:End!ZN193)","v":0},{"$f":"-SUM(Start:End!ZO193)","v":0},{"$f":"-SUM(Start:End!ZP193)","v":0},{"$f":"-SUM(Start:End!ZQ193)","v":0},{"$f":"-SUM(Start:End!ZR193)","v":0},{"$f":"-SUM(Start:End!ZS193)","v":0},{"$f":"-SUM(Start:End!ZT193)","v":0},{"$f":"-SUM(Start:End!ZU193)","v":0},{"$f":"-SUM(Start:End!ZV193)","v":0},{"$f":"-SUM(Start:End!ZW193)","v":0},{"$f":"-SUM(Start:End!ZX193)","v":0},{"$f":"-SUM(Start:End!ZY193)","v":0},{"$f":"-SUM(Start:End!ZZ193)","v":0},{"$f":"-SUM(Start:End!AAA193)","v":0},{"$f":"-SUM(Start:End!AAB193)","v":0},{"$f":"-SUM(Start:End!AAC193)","v":0},{"$f":"-SUM(Start:End!AAD193)","v":0},{"$f":"-SUM(Start:End!AAE193)","v":0},{"$f":"-SUM(Start:End!AAF193)","v":0},{"$f":"-SUM(Start:End!AAG193)","v":0},{"$f":"-SUM(Start:End!AAH193)","v":0},{"$f":"-SUM(Start:End!AAI193)","v":0},{"$f":"-SUM(Start:End!AAJ193)","v":0},{"$f":"-SUM(Start:End!AAK193)","v":0},{"$f":"-SUM(Start:End!AAL193)","v":0},{"$f":"-SUM(Start:End!AAM193)","v":0},{"$f":"-SUM(Start:End!AAN193)","v":0},{"$f":"-SUM(Start:End!AAO193)","v":0},{"$f":"-SUM(Start:End!AAP193)","v":0},{"$f":"-SUM(Start:End!AAQ193)","v":0},{"$f":"-SUM(Start:End!AAR193)","v":0},{"$f":"-SUM(Start:End!AAS193)","v":0},{"$f":"-SUM(Start:End!AAT193)","v":0},{"$f":"-SUM(Start:End!AAU193)","v":0},{"$f":"-SUM(Start:End!AAV193)","v":0},{"$f":"-SUM(Start:End!AAW193)","v":0},{"$f":"-SUM(Start:End!AAX193)","v":0},{"$f":"-SUM(Start:End!AAY193)","v":0},{"$f":"-SUM(Start:End!AAZ193)","v":0},{"$f":"-SUM(Start:End!ABA193)","v":0},{"$f":"-SUM(Start:End!ABB193)","v":0},{"$f":"-SUM(Start:End!ABC193)","v":0},{"$f":"-SUM(Start:End!ABD193)","v":0},{"$f":"-SUM(Start:End!ABE193)","v":0},{"$f":"-SUM(Start:End!ABF193)","v":0},{"$f":"-SUM(Start:End!ABG193)","v":0},{"$f":"-SUM(Start:End!ABH193)","v":0},{"$f":"-SUM(Start:End!ABI193)","v":0},{"$f":"-SUM(Start:End!ABJ193)","v":0},{"$f":"-SUM(Start:End!ABK193)","v":0},{"$f":"-SUM(Start:End!ABL193)","v":0},{"$f":"-SUM(Start:End!ABM193)","v":0},{"$f":"-SUM(Start:End!ABN193)","v":0},{"$f":"-SUM(Start:End!ABO193)","v":0},{"$f":"-SUM(Start:End!ABP193)","v":0},{"$f":"-SUM(Start:End!ABQ193)","v":0},{"$f":"-SUM(Start:End!ABR193)","v":0},{"$f":"-SUM(Start:End!ABS193)","v":0},{"$f":"-SUM(Start:End!ABT193)","v":0},{"$f":"-SUM(Start:End!ABU193)","v":0},{"$f":"-SUM(Start:End!ABV193)","v":0},{"$f":"-SUM(Start:End!ABW193)","v":0},{"$f":"-SUM(Start:End!ABX193)","v":0},{"$f":"-SUM(Start:End!ABY193)","v":0},{"$f":"-SUM(Start:End!ABZ193)","v":0}]
[null,null,null,"Total Financing",null,null,null,null,null,null,{"$f":"SUM(K39:K44)","v":72000},{"$f":"SUM(L39:L44)","v":72000},72000,72000,72000,72000,-2404.47643361478,-2409.1538186466105,-2316.4759649857174,-2418.535510293375,-2325.4761330703664,35349.824567865922,35345.693417696712,35636.51012289965,35337.410415404345,35431.93223555087,35329.099735736585,35423.964412418085,35320.761288724621,35316.58162427268,35411.962920739228,35308.201356939397,35403.928629851558,35299.793096111571,35295.981623371561,35593.477363768434,70288.341489648592,70385.280821215099,70280.678382844388,28212.832829117931,27914.731017658101,27899.582575738874,28169.235718030664,27869.184677554098,-9726.7916207163435,-10124.044793503443,-10133.236153425405,-9363.2386738286605,-10151.755474787424,-9770.5817960336062,-10170.457312746348,79100.405607091627,78699.5467609357,78690.035591919674,79073.22327297389,78670.87543918498,79054.880996461317,78651.531141684856,78643.04937440819,79819.317725156201,-14911.280556707856,-14352.878185662363,-14940.250637219275,55619.350667656938,55030.578371705509,55015.917378461789,55577.331580961174,54986.444082061462,55549.076577852953,54956.76861708668,54941.854912258088,78093.778808848263,76340.446666210555,76906.158980306907,76310.263541891443,{"$f":"SUM(BX39:BX44)","v":76877.221472981299},76279.876448906944,76264.606250965851,54192.08716571323,-24995.440401231081,-24040.473058784926,-25016.093022200977,-25026.479093174432,-22134.980133561738,-25047.370947374326,-24089.201854269337,-25068.422674893631,3527.4048928752391,2546.7290499100855,2536.0629272808219,3497.4843354048626,2514.6101511845482,3477.3467236002416,2492.9964024861983,2482.129063470953,4422.4860593001849,2460.2732547465221,51073.392360574609,20713.715741843211,21743.759252045958,20687.469516338773,20674.282019253547,21706.589762426975,20647.778036230302,21681.606106371648,20621.101772457005,20607.698923779993,67742.965672447797,64580.763568297101,65618.430573427351,64553.655033866424,65592.872926677068,18374.319184498589,18362.54286963449,-33794.124027962309,-35185.410768580536,-33811.801115156442,-35204.777965722285,-35214.518800857666,25182.838188842674,21015.88486803518,22393.377899786312,20996.135403637294,22375.197480013012,20976.232501053371,20966.223414446231,22347.65595544214,20946.08977717577,22329.113932333996,20925.80192801086,20915.600075917584,-34138.702746149778,-38712.9839888801,32794.780837675396,31258.458883133149,32768.146308456344,31229.728331151069,31215.297907658474,32727.887827517552,{"$f":"SUM(EJ39:EJ44)","v":31186.306537156714},32700.843894380938,31157.140828600648,31142.49248189116,34192.139051755054,106113.06457076897,107632.51428389965,106083.46139022612,107604.89363022288,106053.68256284084,106038.72716287302,107563.15212917038,24535.60020936374,-55517.579033935705,-57808.658928473778,-57814.470283686198,-50955.591439401964,-57826.192713368335,-55541.889998742816,-57838.048299317394,-55551.829026523963,-57850.037280284116,-57856.081869148446,-55566.968186454978,-57868.271395420699,-55577.215010900189,-57880.594923842014,-57886.807015945422,-50992.345162413549,-57899.332011404258,-55603.372803077444,-57911.991630883305,-55614.052779685793,-57924.786127283769,-57931.234034012858,-55630.305779958246,-57944.231325202578,-55641.296795159084,-57957.364136013799,-57963.981442832992,-51032.786757034839,-57977.318023727013,-55669.320867151597,-57990.790781961608,-55680.749711604811,-58004.399984856544,-58011.255837253273,-55698.128579403128,-58025.070213680992,-55709.871902945881,-58039.021713716873,-58046.048971197975,-53402.336592747401,-58060.20667464986,-55739.782898651669,-58074.502195968686,-55751.969009141234,-58088.935817173071,-58096.204504040477,-55770.486493224031,-58110.845809280792,-55782.990725636701,-58125.625930312068,-58133.068137503811,{"$f":"SUM(GV39:GV44)","v":-51124.869394827416},-58148.057028118419,-55814.810503015062,-58163.185466045412,-55827.762766070184,-58178.453748295084,-58186.140424547659,-55847.432350646006,-58201.619035707969,-55860.706584735934,-58217.238244795357,-58225.100669054314,-51176.584390638192,-58240.931349386039,-55894.458239458269,-58256.903397183632,-55908.186039529639,-58273.017124754762,-58281.127216756846,-55929.021958765821,-58297.454055211841,-55943.075789381423,-58313.92336551749,-58322.211547942876,-51232.13525334197,-58338.89516942318,-55978.783679549873,-58355.722071097742,-55993.296909023557,-58372.692580890427,-58381.231792027451,-56015.314162203591,-58398.418334620481,-56030.1576964306,-58415.7493166883,-58424.469077791764,-53672.118492709342,-58442.017352128605,-56067.84746839077,-58459.710913909541,-56083.156538043004,-58477.550107006973,-58486.52442349519,-56106.370905388329,-58504.582714218217,-56122.014773191506,-58522.787507734742,-58531.944953351325,-51354.920038640077,-58550.370164412016,-56161.713388466545,-58568.942766716442,-56177.829238370199,-58587.663120431695,-58597.078817372421,-56202.25729754343,-58616.021479536619,-56218.712662864578,-58635.112805584649,-58644.714333030715,-51422.248207534474,-58664.029349220669,-56260.448426239091,-58683.493959115985,{"$f":"SUM(JH39:JH44)","v":-56277.382537133439},-58703.108539538836,-58712.972187223597,-56303.04168044003,-58732.812436133143,-56320.320252764286,-58752.803609950577,-58762.855914435379,-51493.600843955544,-58783.074201585281,-56364.122841547076,-58803.444385762443,-56381.887246682702,-58823.966860818982,-58834.285331291823,-56408.795698988994,-58855.036987433836,-54779.925440552252,-57168.438617896616,-57183.245426634312,-52441.679814145959,-57212.955324006107,-54846.665204543853,-57242.794035241721,-54873.565226030049,-57272.762091377619,-57287.794790433079,-53812.814101231692,-56175.712674510069,-53841.09926862565,-56207.118490647343,-56222.871041874016,-49173.942015907785,-56254.475772741862,-53912.337534458318,-56286.213799549747,-53941.044285467709,-56318.085674280446,-56334.071977838743,-53984.332525633778,-56366.145665246237,-54013.344164206275,-56398.354592205345,-56414.509945834798,-49309.877687419379,-56446.922785509305,-54086.411808925732,-56479.472273207692,-54115.855630393002,-54796.694521464269,-54815.469574933231,-52538.025844369629,-54853.131222533644,-52572.511639358971,-54890.942101711946,-54909.903695332985,-48015.68403942023,-54947.939576611694,-52659.32482618151,-54986.126233369221,-52694.291063600904,-55024.464288292314,-55043.690285462158,-52747.000372086652,{"$f":"SUM(LT39:LT44)","v":-55082.256611631325},-52782.314048337343,-55120.97590562726,-55140.39311328093,-50511.24561897989,-55179.343046981819,-52871.211927746772,-55218.447536847685,-52907.018080886839,-55257.707223495745,-55277.395466637041,-52960.993784445825,-55316.889156271602,-52997.156095941376,-55356.539657568326,-55376.42391600892,-48362.311185599334,-55416.310857002973,-53088.190986901318,-55456.356243782895,-53124.858158258983,-55496.560735440391,-55516.722852420666,-53180.132099612572,-55557.167244049495,-53217.164401556467,-55597.772402026909,-55618.135477686497,-48541.888682913654,-55658.983042669584,-53310.390139326671,-55699.993055300329,-53347.940043256225,-55741.166193705787,-55761.81414787106,-53404.544988680827,-55803.233253493185,-53442.469255848941,-55844.817194366828,-55865.671193362643,-48725.782726586513,-55907.503680946247,-53537.941238276369,-55949.502733688452,-53576.396219671449,-55991.669049329845,-56012.815149690774,-53634.3658872003,-56055.233675225609,-53673.20473286177,-56097.821222600498,-56119.178601050902,-51322.927935264619,-56162.021012472869,-53770.979968106432,-56205.034225726835,-53810.363021660953,-56248.218958762962,-56269.875870495496,-53869.732110159784,-56313.319236863739,-48379.311331083278,-50550.270947547848,-50579.251275645816,{"$f":"SUM(OF39:OF44)","v":-44164.583651700421},-50637.365630905137,-48514.668398529473,-50695.685621890196,-37919.950320298653,-39636.176540464337,-39638.097399971535,-37923.038438544303,-39641.892004989473,-37925.012898828587,-39645.623392407884,-39647.465229291687,-34484.958637617019,-39651.100887495544,-37929.65046436766,-39654.672120439071,-37931.384754569401,-39658.178440351607,-39659.907104752332,-37933.85526714594,-39663.31513461694,-37935.414258443292,-39666.657020138511,-39668.303003467256,-34472.993823958321,-39671.544739147073,-37938.999970254663,-39674.719082020267,-37940.308203042987,-39677.825527850277,-39679.353131036813,-37942.133881789188,-39682.356779744689,-37943.259127572266,-39685.291258567151,-39686.732398733962,-36201.459696226477,-39689.562157950873,-37945.74685520662,-39692.321456761376,-37946.610401421669,-35765.406938865148,-35762.382403061791,-34176.29729532425,-35756.2658817958,-34168.675853535067,-35750.058959079819,-35746.921420769941,-30983.67728167148,-28220.120801984103,-26913.086303951703,-28194.893834593564,-26887.092215239911,-28169.528368232121,-28156.793483837253,-22203.701830277205,-23257.691768316941,-22185.137967925122,-23239.772842633018,-23230.770240210662,-20027.742678253722,-23212.678374255574,-22138.216964935873,-23194.470448663593,{"$f":"SUM(QR39:QR44)","v":-22119.242405414963},-23176.145846967007,-23166.939599092544,-22090.557739859174,-23148.438820628446,-22071.285165440837,-23129.819811398487,-23120.465774336848,-19904.287709363918,-23101.668241791678,-22022.576005125706,-23082.75090435633,-22002.879582891339,-23063.71312687809,-23054.148873771956,-21973.104993405872,-17582.165581867604,-16848.578045467879,-17587.335453015534,-17589.919778744417,-16117.981448325638,-17595.087178248483,-16859.681244423988,-17600.252865255105,-16864.116382285294,-17605.416787643,-17607.998070738537,-16870.76233166816,-17613.159247842443,-16875.188376400412,-17618.318528765416,-17620.897441566762,-15398.509531929736,-17626.053778505309,-16886.237010026063,-17631.208085886687,-16890.649719968158,-17636.360309848107,-17638.935623633683,-16897.261377045092,-17644.084620827602,-16901.6641239661,-17649.231398652864,-17651.803938157816,-15416.029873844072,-17656.947283900121,-16912.652972741253,-17662.088272463876,-16917.041147772852,-17667.226848199538,-17669.795213783738,-16923.615331358731,-8030.4247540828719,-7733.0295761987682,-8049.0526708087618,-8058.3823754129944,-7144.1971954407209,-8077.073333621297,-7777.8318611681807,-5267.194287736982,-5072.5509853434251,-5279.4231258807649,-5285.5478961499375,-5090.1804814536872,{"$f":"SUM(TD39:TD44)","v":-5297.8181763211833},-5101.9665227747273,-5310.1161590739821,-5316.2755575979554,-4916.9486805271608,-5328.6152063651252,-5131.5476933733744,-5340.982707410285,-5143.4267378651903,-5353.3781208207329,-5359.5863134729079,-5161.295386033129,-5372.0237083565726,-5173.2412892183265,-5384.4891663473099,-5390.7324379114671,-4779.6659861550424,-5403.2401040503737,-5203.2236144323915,-5415.7759847885682,-5215.2637225200797,-5428.3401409337539,-5434.6328413193914,-5233.3746129231531,-5447.2395248537487,-5245.482443146142,-5459.8746363431655,-5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP39:VP44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB39:YB44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN39:AAN44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"K30+K36+K45","v":0},{"$f":"L30+L36+L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX30+BX36+BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.637978807091713E-12,-3.637978807091713E-12,0,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ30+EJ36+EJ45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV30+GV36+GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH30+JH36+JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT30+LT36+LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF30+OF36+OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR30+QR36+QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD30+TD36+TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP30+VP36+VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB30+YB36+YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN30+AAN36+AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Gross Plant",null,null,null,null,null,null,{"$f":"J51-K33","v":72000},{"$f":"K51-L33","v":144000},216000,288000,360000,432000,432000,432000,432000,432000,432000,469777.77777777775,507555.5555555555,545333.33333333326,583111.11111111101,620888.88888888876,658666.66666666651,696444.44444444426,734222.22222222202,771999.99999999977,809777.77777777752,847555.55555555527,885333.33333333302,923111.11111111077,960888.88888888853,998666.66666666628,1071444.444444444,1144222.2222222218,1216999.9999999995,1251999.9999999995,1286999.9999999995,1321999.9999999995,1356999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1391999.9999999995,1480888.8888888885,1569777.7777777775,1658666.6666666665,1747555.5555555555,1836444.4444444445,1925333.3333333335,2014222.2222222225,2103111.1111111115,2192000.0000000005,2192000.0000000005,2192000.0000000005,2192000.0000000005,2262000.0000000005,2332000.0000000005,2402000.0000000005,2472000.0000000005,2542000.0000000005,2612000.0000000005,2682000.0000000005,2752000.0000000005,2843428.5714285718,2934857.1428571432,3026285.7142857146,3117714.2857142859,{"$f":"BW51-BX33","v":3209142.8571428573},3300571.4285714286,3392000,3462000,3462000,3462000,3462000,3462000,3462000,3462000,3462000,3462000,3489636.3636363638,3517272.7272727275,3544909.0909090913,3572545.4545454551,3600181.8181818188,3627818.1818181826,3655454.5454545463,3683090.9090909101,3710727.2727272739,3738363.6363636376,3813647.0588235306,3861294.1176470602,3908941.1764705898,3956588.2352941195,4004235.2941176491,4051882.3529411787,4099529.4117647083,4147176.470588238,4194823.5294117676,4242470.5882352972,4334117.6470588269,4425764.7058823565,4517411.7647058861,4609058.8235294158,4700705.8823529454,4748352.941176475,4796000.0000000047,4796000.0000000047,4796000.0000000047,4796000.0000000047,4796000.0000000047,4796000.0000000047,4852250.0000000047,4908500.0000000047,4964750.0000000047,5021000.0000000047,5077250.0000000047,5133500.0000000047,5189750.0000000047,5246000.0000000047,5302250.0000000047,5358500.0000000047,5414750.0000000047,5471000.0000000047,5471000.0000000047,5471000.0000000047,5541000.0000000047,5611000.0000000047,5681000.0000000047,5751000.0000000047,5821000.0000000047,5891000.0000000047,{"$f":"EI51-EJ33","v":5961000.0000000047},6031000.0000000047,6101000.0000000047,6171000.0000000047,6241000.0000000047,6386000.0000000047,6531000.0000000047,6676000.0000000047,6821000.0000000047,6966000.0000000047,7111000.0000000047,7256000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"GU51-GV33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"JG51-JH33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"LS51-LT33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"OE51-OF33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"QQ51-QR33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"TC51-TD33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"VO51-VP33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"YA51-YB33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,{"$f":"AAM51-AAN33","v":7331000.0000000047},7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047,7331000.0000000047]
[null,null,null,"Accumulated Depreciation",null,null,null,null,null,null,{"$f":"J52+K17","v":0},{"$f":"K52+L17","v":0},0,0,0,0,-149.28334977233317,-294.75903397897491,-533.76010798831703,-672.09404841461219,-904.29329466150375,-1035.3682485854952,-1163.0756903417641,-1582.3438562969095,-1704.9549561229069,-1922.8022039845819,-2039.0861223196262,-2250.9121832933743,-2360.7692116423859,-2467.0865986640565,-2669.4046834526234,-2769.1399023800623,-2965.1834480442922,-3058.2336026662961,-3148.0143914262298,-3535.8139802538208,-3620.7370015199995,-3803.0941128419945,-3881.9111918128328,-5234.7880141539499,-6299.6045096515445,-7357.2977454796783,-8692.6210229907883,-9737.8171442914172,-10131.283168508438,-10131.059615110746,-10122.477216709638,-10884.668250400166,-10864.470730315952,-11226.145571218745,-11191.296384614543,-11539.02131728275,-11489.145496474579,-11430.257374667795,-11754.994659122138,-11680.487626446935,-11990.318503971561,-11899.802945669158,-11801.029869659105,-12878.692046486482,-12917.017238716129,-13514.705510046915,-13529.680421055469,-14105.065107377362,-14096.191604942258,-14073.309948379872,-14612.403511445678,-14564.887081356777,-15080.403173382045,-15007.735149189073,-14920.388931775931,-16556.534300702537,-16450.885787796957,-16910.970097332058,-16778.922014433134,{"$f":"BW52+BX17","v":-17213.679341778537},-17054.689100940042,-16880.099408472015,-16870.013674808666,-14494.144322326902,-13060.194732003991,-10643.494919986173,-8203.1042075242731,-8640.7580396891863,-6170.652163921739,-4645.0743299340247,-2132.570265995455,-565.62136727804318,1989.9692698285799,4570.4071000840049,6203.7619033809169,8828.3756353376666,10504.870739268896,13174.373180330818,15869.645224893786,16639.62600576831,19374.776924024132,21159.18594385896,23854.531918063847,25534.945698246593,28280.406257994153,31054.482550362387,32811.860495158762,35637.293088482314,37444.832166922599,40322.435408978024,43229.706626347412,43018.164375125809,45965.737085588538,47892.351529583888,50894.05438570588,52873.591712924157,56688.64339179534,60537.617517202161,64387.331012419367,69649.685588932713,73568.426127821323,78901.926897670521,84275.607534453389,85532.620649294142,90962.100860934996,95045.126149594405,100548.19993151419,104703.70920683355,110281.4411309893,115901.14614095127,120171.64480810944,125867.68440485744,130213.40344046769,135986.87880080802,141803.74421774427,143047.83192235988,148872.18900821765,153222.3622551731,159133.56407147826,163569.19472227397,169568.47604467309,175616.84728654841,180187.59083685707,{"$f":"EI52+EJ17","v":186325.98069807119},190985.35116800712,197215.03623391112,203495.45159190387,206762.61564766848,213127.09357274015,218009.03729997098,224468.01969431288,229443.07008886911,235997.89277202697,242605.76445645228,247727.63309927861,255893.02107211604,263115.01187502302,272675.32399402763,282304.56656827312,285138.51009082864,294860.4533603242,302362.2743775479,312209.34178135713,319835.20071332861,329809.17992664868,339855.05724248878,347678.15552742692,357853.78374516394,365805.55266358831,376112.78430595942,386494.30040154734,390049.92470522143,400534.73305637582,408792.82627796172,419413.65112635796,427806.68694184604,438565.46835273085,449401.76670023869,458008.72587772284,468986.05313320842,477732.97555642331,488853.34224425338,500053.81053286442,504397.10647668003,515712.38698561233,524794.44673982274,536257.58336630696,545486.44329999504,557099.54229821078,568796.26417550188,578257.18830978044,590107.19926528935,599720.3673157536,611725.85020006157,623817.7568682417,631345.92973043851,643580.96690207918,653576.51219480077,665972.50290794496,676127.97168828023,688687.20682385401,701336.81727132318,711744.42596001748,724560.8900998733,735134.33607372397,748120.02822906035,761199.13679696049,{"$f":"GU52+GV17","v":767356.65175872995},780576.98571911873,791551.61692453315,804946.92531277286,816095.53219315025,829668.30401463644,843338.67858241021,854760.92135300126,868612.67183633591,880215.3085257113,894251.01473282208,908387.62252110871,915569.43657668296,929862.13739512675,941903.1306477912,956386.05891482439,968616.31983559846,983292.18079096521,998073.50535177335,1010600.7935751227,1025579.2942215066,1038302.8189444356,1053481.2997762051,1068768.8243141118,1077067.7687264855,1092527.5736662601,1105729.920294744,1121396.5506738049,1134804.8104166803,1150681.2075363691,1166671.6205044461,1180402.368147559,1196607.1524983451,1210551.3831946475,1226973.5879118168,1243513.6956084913,1255411.4390962073,1272157.5962280168,1286640.9656544421,1303612.2440088615,1318319.8808626484,1335519.4829214376,1352842.5255537296,1367900.7232669401,1385457.0939136581,1400747.7941085675,1418540.8127302681,1436461.4987284758,1447324.5420761392,1465454.5871415446,1481316.7772814543,1499691.635175966,1515797.8517122522,1534421.0068092777,1553177.7448567655,1569664.7429407625,1588675.2138541003,1605415.1912816453,1624683.0075129098,1644089.0000884354,1656402.0483560709,1676038.3464633215,1693402.1540926658,1713304.710815809,{"$f":"JG52+JH17","v":1730934.069459612},1751106.6771613224,1771423.9117933798,1789466.9721294346,1810060.1646804647,1828378.5133788148,1849251.59590667,1870274.2992688883,1884168.3446834753,1905444.182533114,1924443.39775671,1946008.856886205,1965297.0772891424,1987156.2866557699,2009172.1521249062,2028909.9444534644,2051225.9821382582,2069616.3899925267,2090518.2546815712,2111574.8966592499,2128031.0119093088,2149368.3011167576,2168482.2718570186,2190120.3058026144,2209534.1579625621,2231477.2124835178,2253582.4528898932,2272360.9875055212,2293629.8033405347,2312708.3414778495,2334282.374114708,2356018.6233052569,2370853.5400584545,2392869.7065925738,2412693.2814652356,2435025.4074642467,2455164.1168642626,2477816.7451005718,2500639.3519476908,2521267.4006547667,2544417.563446966,2565372.3968178029,2588854.8290007063,2612513.2137299851,2629227.9959199047,2653193.7055693134,2674962.0836731642,2699271.8091535722,2721383.5081750648,2744326.7410266832,2767446.0538095958,2788446.4698646259,2811906.1406752723,2833246.1400331212,2857051.1172323087,2881038.4416677128,2898296.2202838906,2922605.118358315,2944792.3459796314,2969458.9103322728,2992003.1122705485,3017032.5487499773,3042253.2507929765,3065350.6563319303,{"$f":"LS52+LT17","v":3090942.2971801832},3114410.015164827,3140377.998424036,3166544.084748615,3188261.1137107788,3214796.0785526773,3239205.6177334799,3266130.6773756687,3290929.7807401312,3318250.6246405207,3345779.4397428022,3371181.6132987756,3399115.0196608673,3424921.3280369625,3453265.2317599235,3481824.5734792519,3503566.8886445663,3532513.931609707,3559332.700194817,3588705.0545810899,3615948.7848139899,3645752.6668746923,3675782.6595384195,3703683.6214916524,3734154.7552576018,3762496.5921404557,3793415.320540573,3824568.3118336843,3848860.6282451195,3880438.9809596073,3909887.3518036245,3941929.5164226722,3971841.5535176224,4004354.3239716892,4037113.0328917401,4067741.52211492,4100981.3346042475,4132090.8757717283,4165818.8457381208,4199801.6581718931,4226880.3959038677,4261329.7693998143,4293648.7404800598,4328604.027964361,4361428.997256645,4396897.6263144603,4432633.8735629618,4466240.0643043472,4502501.1208501179,4536632.3106786516,4573425.8890593499,4610496.8141970485,4643029.4714483963,4680628.4314908087,4716098.1331343399,4754249.2940641483,4790271.5409279186,4828983.0290633244,4867985.9666396482,4904860.6520148963,4944436.4541217927,4976354.2692842418,5010650.8514211327,5045199.5521369819,{"$f":"OE52+OF17","v":5073558.4156706259},5108575.256395516,5141697.3793453053,5177216.4193351213,5200191.0784062799,5225019.6429017251,5249999.0952595472,5273413.363118819,5298686.806595712,5322395.0116695305,5347965.9160483619,5373692.0903534349,5394410.1203243071,5420418.12312748,5444860.7274185047,5471174.8545261798,5495923.5863355072,5522547.4540310735,5549332.8046695292,5574552.8297733068,5601653.4929177575,5627188.8777056225,5654608.5808081273,5682194.4713750817,5704750.5949768182,5732640.1638119984,5758964.5530698709,5787182.4824529234,5813835.3419603873,5842385.5171786072,5871108.5605401397,5898266.7666860064,5927328.0379194031,5954824.6296240231,5984228.1336050713,6013809.5574081689,6040083.2595497211,6070002.4669065177,6098357.4423757326,6128629.0428897506,6157336.638408646,6184035.2058595847,6210891.7092911946,6236324.0461362638,6263489.5556308888,6289231.2665736657,6316709.4407970002,6344350.1644848352,6367394.3175031617,6387813.4842250869,6407050.0774601577,6427685.6424760763,6447139.2017855272,6467993.7007640488,6488962.6117396839,6504106.2847075192,6520399.6317178532,6535723.4078760259,6552198.6511352882,6568769.0336745679,6582241.1372770956,6598983.2683467194,6614756.779758851,6631686.2442034464,{"$f":"QQ52+QR17","v":6647647.5168557977},6664766.5907260757,6681984.7040007366,6698235.3133278675,6715646.5490782671,6732090.7415015465,6749697.4502848936,6767406.1631787494,6782010.7078383258,6799904.964253041,6816833.3218055312,6834928.9288753616,6852059.1443452071,6870358.5586025324,6888764.1907916199,6906205.240595351,6919365.7047504513,6931878.5915840855,6945211.9871692713,6958635.104477617,6970674.0063799433,6984268.6412021546,6997216.7103463169,7010989.941847506,7024117.0420997692,7038071.2024214491,7052119.1298093675,7065521.6197600998,7079754.0655784328,7093341.5433603376,7107760.9189752843,7122277.0969841108,7134665.7433625059,7149362.8305376349,7163416.1369691035,7178306.2259409372,7192553.0537915081,7207638.6694663828,7222825.4358096225,7237369.7651213501,7252755.9420193238,7267500.2397437301,7283088.4380130293,7298781.071732237,7312340.4781456282,7328229.3703634366,7343477.7975547733,7359575.2934703967,7375032.937204198,7391341.7709281389,7407759.7519429559,7423538.8474032348,7430527.8641028125,7437256.2880868632,7444336.1760771377,7451462.6768224146,7457712.5219548801,7464928.186614424,7471882.611038696,7476363.0342968721,7480670.8465126185,7485206.7143225949,7489771.0118086487,7494162.3865873404,{"$f":"TC52+TD17","v":7498782.9934293665},7503230.4702236559,7507907.9669016004,7512614.6243368359,7516945.0996503504,7521708.5363880591,7526298.32957754,7531120.1278622542,7535768.0811322108,7540648.8418656411,7545559.8116914388,7550296.6400412302,7555267.489832676,7560064.0011131903,7565095.3468780266,7570157.6773085929,7574633.8350471314,7579755.5781880468,7584702.4907581396,7589886.2818966918,7594895.0518097328,7600141.528519717,7605420.0972200446,7610523.3647927102,7615865.5923434077,7621032.332952382,7626438.8729461748,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,{"$f":"VO52+VP17","v":7631878.3275685711},7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,{"$f":"YA52+YB17","v":7631878.3275685711},7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,{"$f":"AAM52+AAN17","v":7631878.3275685711},7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711,7631878.3275685711]
[null,null,null,"Net Plant",null,null,null,null,null,null,{"$f":"K51-K52","v":72000},{"$f":"L51-L52","v":144000},216000,288000,360000,432000,432149.28334977233,432294.75903397897,432533.76010798832,432672.09404841461,432904.2932946615,470813.14602636325,508718.63124589727,546915.67718963022,584816.06606723391,622811.69109287334,660705.75278898608,698695.35662773764,736582.99143386446,774467.08659866382,812447.18246123008,850324.69545793533,888298.51678137737,926169.34471377707,964036.90328031476,1002202.4806469202,1075065.1814459641,1148025.3163350639,1220881.9111918123,1257234.7880141535,1293299.6045096512,1329357.2977454793,1365692.6210229904,1401737.817144291,1402131.283168508,1402131.0596151103,1402122.4772167092,1402884.6682503996,1402864.4707303154,1403226.1455712183,1403191.296384614,1492427.9102061712,1581266.9232742521,1670096.9240413343,1759310.5502146776,1848124.9320708914,1937323.6518373052,2026122.0251678918,2114912.1409807708,2204878.6920464868,2204917.0172387166,2205514.7055100473,2205529.6804210558,2276105.0651073777,2346096.1916049425,2416073.3099483801,2486612.403511446,2556564.8870813572,2627080.4031733824,2697007.7351491894,2766920.3889317764,2859985.1057292745,2951308.0286449404,3043196.6843830468,3134493.2077287189,{"$f":"BX51-BX52","v":3226356.5364846359},3317626.1176723689,3408880.099408472,3478870.0136748087,3476494.1443223269,3475060.1947320038,3472643.494919986,3470203.1042075241,3470640.7580396892,3468170.6521639219,3466645.0743299341,3464132.5702659953,3490201.9850036418,3515282.7580028991,3540338.6838090075,3566341.6926420741,3591353.4425464813,3617313.3110789135,3642280.1722742156,3667221.2638660162,3694087.6467215056,3718988.8594396133,3792487.8728796714,3837439.5857289964,3883406.2307723435,3928307.8290361254,3973180.8115672865,4019070.4924460198,4063892.1186762261,4109731.6384213152,4154501.0940027898,4199240.88160895,4291099.4826837014,4379798.9687967682,4469519.4131763019,4558164.7691437099,4647832.2906400217,4691664.2977846796,4735462.3824828025,4731612.6689875852,4726350.3144110721,4722431.5738721834,4717098.0731023345,4711724.3924655514,4766717.3793507107,4817537.89913907,4869704.8738504099,4920451.8000684902,4972546.2907931712,5023218.5588690154,5073848.853859053,5125828.3551918948,5176382.3155951472,5228286.5965595366,5278763.1211991962,5329196.2557822606,5327952.1680776449,5322127.8109917874,5387777.6377448319,5451866.4359285263,5517430.8052777303,5581431.5239553312,5645383.1527134562,5710812.4091631472,{"$f":"EJ51-EJ52","v":5774674.0193019332},5840014.6488319971,5903784.9637660934,5967504.5484081004,6034237.3843523357,6172872.9064272642,6312990.9627000336,6451531.9803056922,6591556.9299111357,6730002.1072279774,6868394.2355435528,7008272.3669007262,7075106.9789278889,7067884.9881249815,7058324.6760059772,7048695.4334317315,7045861.4899091758,7036139.5466396809,7028637.7256224565,7018790.6582186474,7011164.7992866756,7001190.8200733559,6991144.9427575162,6983321.8444725778,6973146.2162548406,6965194.4473364167,6954887.2156940456,6944505.6995984577,6940950.0752947833,6930465.2669436289,6922207.1737220427,6911586.3488736469,6903193.3130581584,6892434.5316472743,6881598.2332997657,6872991.2741222819,6862013.9468667964,6853267.0244435817,6842146.6577557512,6830946.1894671405,6826602.8935233243,6815287.6130143926,6806205.553260182,6794742.4166336972,6785513.5567000099,6773900.4577017939,6762203.735824503,6752742.8116902243,6740892.8007347155,6731279.6326842513,6719274.149799943,6707182.2431317633,6699654.070269566,6687419.0330979256,6677423.4878052035,6665027.4970920598,6654872.0283117248,6642312.7931761509,6629663.1827286817,6619255.5740399873,6606439.1099001318,6595865.663926281,6582879.9717709441,6569800.863203044,{"$f":"GV51-GV52","v":6563643.3482412752},6550423.0142808855,6539448.383075472,6526053.0746872313,6514904.4678068543,6501331.6959853685,6487661.3214175943,6476239.0786470035,6462387.3281636685,6450784.6914742934,6436748.9852671828,6422612.3774788957,6415430.5634233216,6401137.8626048779,6389096.8693522131,6374613.9410851803,6362383.6801644061,6347707.8192090392,6332926.4946482312,6320399.2064248817,6305420.7057784982,6292697.1810555691,6277518.7002237998,6262231.1756858928,6253932.2312735189,6238472.4263337441,6225270.0797052607,6209603.4493261995,6196195.1895833239,6180318.792463636,6164328.3794955583,6150597.6318524461,6134392.8475016598,6120448.6168053569,6104026.4120881874,6087486.3043915136,6075588.5609037969,6058842.4037719881,6044359.0343455626,6027387.7559911432,6012680.1191373561,5995480.5170785673,5978157.4744462753,5963099.276733065,5945542.9060863461,5930252.2058914369,5912459.1872697361,5894538.5012715291,5883675.4579238649,5865545.4128584601,5849683.2227185499,5831308.3648240389,5815202.1482877526,5796578.9931907272,5777822.2551432392,5761335.2570592426,5742324.7861459041,5725584.8087183591,5706316.9924870953,5686910.9999115691,5674597.9516439335,5654961.6535366829,5637597.8459073389,5617695.2891841959,{"$f":"JH51-JH52","v":5600065.9305403922},5579893.3228386827,5559576.0882066246,5541533.0278705703,5520939.8353195395,5502621.4866211899,5481748.4040933345,5460725.7007311163,5446831.6553165298,5425555.8174668904,5406556.6022432949,5384991.1431137994,5365702.922710862,5343843.713344235,5321827.8478750987,5302090.0555465408,5279774.0178617463,5261383.6100074779,5240481.7453184333,5219425.1033407543,5202968.9880906958,5181631.6988832466,5162517.7281429861,5140879.6941973902,5121465.8420374431,5099522.7875164868,5077417.5471101115,5058639.012494484,5037370.19665947,5018291.6585221551,4996717.6258852966,4974981.3766947482,4960146.4599415502,4938130.2934074309,4918306.7185347695,4895974.5925357584,4875835.8831357416,4853183.2548994329,4830360.6480523143,4809732.5993452379,4786582.4365530387,4765627.6031822022,4742145.1709992979,4718486.7862700196,4701772.0040801,4677806.2944306917,4656037.9163268404,4631728.190846432,4609616.4918249398,4586673.2589733209,4563553.9461904094,4542553.5301353782,4519093.8593247328,4497753.8599668834,4473948.8827676959,4449961.5583322924,4432703.7797161136,4408394.8816416897,4386207.6540203728,4361541.0896677319,4338996.8877294566,4313967.4512500279,4288746.7492070282,4265649.3436680743,{"$f":"LT51-LT52","v":4240057.7028198214},4216589.9848351777,4190622.0015759687,4164455.9152513896,4142738.8862892259,4116203.9214473274,4091794.3822665247,4064869.322624336,4040070.2192598735,4012749.375359484,3985220.5602572025,3959818.386701229,3931884.9803391374,3906078.6719630421,3877734.7682400811,3849175.4265207527,3827433.1113554384,3798486.0683902977,3771667.2998051876,3742294.9454189148,3715051.2151860148,3685247.3331253123,3655217.3404615852,3627316.3785083522,3596845.2447424028,3568503.4078595489,3537584.6794594317,3506431.6881663203,3482139.3717548852,3450561.0190403974,3421112.6481963801,3389070.4835773325,3359158.4464823822,3326645.6760283154,3293886.9671082646,3263258.4778850847,3230018.6653957572,3198909.1242282763,3165181.1542618838,3131198.3418281116,3104119.604096137,3069670.2306001903,3037351.2595199449,3002395.9720356436,2969571.0027433597,2934102.3736855444,2898366.1264370428,2864759.9356956575,2828498.8791498868,2794367.6893213531,2757574.1109406548,2720503.1858029561,2687970.5285516083,2650371.5685091959,2614901.8668656647,2576750.7059358563,2540728.459072086,2502016.9709366802,2463014.0333603565,2426139.3479851084,2386563.545878212,2354645.7307157628,2320349.148578872,2285800.4478630228,{"$f":"OF51-OF52","v":2257441.5843293788},2222424.7436044887,2189302.6206546994,2153783.5806648834,2130808.9215937247,2105980.3570982795,2081000.9047404574,2057586.6368811857,2032313.1934042927,2008604.9883304741,1983034.0839516427,1957307.9096465698,1936589.8796756975,1910581.8768725246,1886139.2725815,1859825.1454738248,1835076.4136644974,1808452.5459689312,1781667.1953304755,1756447.1702266978,1729346.5070822472,1703811.1222943822,1676391.4191918774,1648805.528624923,1626249.4050231865,1598359.8361880062,1572035.4469301337,1543817.5175470812,1517164.6580396174,1488614.4828213975,1459891.439459865,1432733.2333139982,1403671.9620806016,1376175.3703759816,1346771.8663949333,1317190.4425918357,1290916.7404502835,1260997.5330934869,1232642.5576242721,1202370.9571102541,1173663.3615913587,1146964.7941404199,1120108.2907088101,1094675.9538637409,1067510.4443691159,1041768.733426339,1014290.5592030045,986649.83551516943,963605.68249684293,943186.51577491779,923949.92253984697,903314.3575239284,883860.79821447749,863006.29923595581,842037.38826032076,826893.71529248543,810600.36828215141,795276.59212397877,778801.34886471648,762230.96632543672,748758.86272290908,732016.73165328521,716243.22024115361,699313.75579655822,{"$f":"QR51-QR52","v":683352.48314420693},666233.40927392896,649015.29599926807,632764.68667213712,615353.45092173759,598909.25849845819,581302.54971511103,563593.83682125527,548989.2921616789,531095.03574696369,514166.6781944735,496071.07112464309,478940.85565479752,460641.44139747228,442235.80920838472,424794.75940465368,411634.2952495534,399121.40841591917,385788.01283073332,372364.8955223877,360325.99362006132,346731.35879785009,333783.28965368774,320010.05815249868,306882.95790023543,292928.79757855553,278880.87019063719,265478.38023990486,251245.9344215719,237658.45663966704,223239.08102472033,208722.90301589388,196334.25663749874,181637.16946236975,167583.86303090118,152693.77405906748,138446.94620849658,123361.33053362183,108174.56419038214,93630.234878654592,78244.057980680838,63499.760256274603,47911.561986975372,32218.928267767653,18659.52185437642,2770.6296365680173,-12477.797554768622,-28575.293470392004,-44032.937204193324,-60341.77092813421,-76759.751942951232,-92538.847403230146,-99527.864102807827,-106256.28808685858,-113336.17607713304,-120462.67682240997,-126712.52195487544,-133928.18661441933,-140882.61103869136,-145363.03429686744,-149670.84651261382,-154206.71432259027,-158771.01180864405,-163162.38658733573,{"$f":"TD51-TD52","v":-167782.99342936184},-172230.47022365127,-176907.9669015957,-181614.62433683127,-185945.09965034574,-190708.53638805449,-195298.32957753539,-200120.1278622495,-204768.08113220613,-209648.84186563641,-214559.81169143412,-219296.64004122559,-224267.48983267136,-229064.00111318566,-234095.34687802196,-239157.67730858829,-243633.83504712675,-248755.57818804216,-253702.49075813498,-258886.28189668711,-263895.05180972815,-269141.52851971239,-274420.09722003993,-279523.36479270551,-284865.59234340303,-290032.33295237739,-295438.87294617016,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,{"$f":"VP51-VP52","v":-300878.32756856643},-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,{"$f":"YB51-YB52","v":-300878.32756856643},-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,{"$f":"AAN51-AAN52","v":-300878.32756856643},-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643,-300878.32756856643]
[]
[null,null,null,"Debt Balance",null,null,null,null,null,null,{"$f":"J55+K39+K43","v":57600},{"$f":"K55+L39+L43","v":115200},172800,230400,288000,345600,345071.42126506963,344537.81140124623,344067.1988647423,343523.68437686079,343043.40086200798,372712.11355296103,402376.09379639308,432241.47593262349,461896.61660163425,491615.93184298259,521261.69723791891,550971.84558956686,580608.15449557814,610239.58903300075,639935.71984254837,669557.57416659,699244.33464462217,728856.52602109686,758464.01998021046,788277.39577263454,843687.91678824252,899164.11407022551,954565.34143968439,979151.2148813894,1003550.8047477562,1027936.6293074425,1052482.8909939246,1076841.568687282,1074190.1170483644,1071277.181736748,1068349.7583943552,1065905.2842591971,1062950.3135930893,1060229.8753426962,1057246.2327721897,1125608.5743580591,1193707.067864391,1261790.5433186833,1330109.4076101496,1398163.4463222187,1466453.2228092637,1534477.5159600344,1602487.2819223413,1671237.4923312685,1667219.9800348538,1663548.2500835385,1659488.8356556413,1711775.7532880597,1763674.0354523452,1815550.4011880397,1867773.9279513587,1919607.3787705698,1971788.5489064655,2023578.6761425019,2075346.3708977404,2140339.9189084251,2204201.2342622918,2268411.6858765366,2332228.6552551412,{"$f":"BW55+BX39+BX43","v":2396395.33126311},2460167.5355427074,2523916.5781050855,2575297.9688254488,2567271.2716491343,2559853.1578444904,2551764.6903979313,2543644.0823830152,2537416.1447211462,2529237.2796682105,2521668.3397163753,2513426.4592790925,2527904.133102356,2541707.8156045345,2555478.4695287463,2569860.3967833263,2583566.7400683779,2597884.9031440597,2611526.4142697742,2625134.2379907756,2640001.1692637508,2653545.5194972963,2705820.7207256323,2734990.3061840325,2764813.3097707909,2793911.5910225422,2822972.8554929281,2852688.5057144216,2881677.5950993719,2911321.7221309864,2940238.0559341786,2969116.6395865646,3032149.6495100753,3093069.7869394748,3154646.6183061884,3215492.5544267911,3276995.8484607292,3304654.4144328693,3332272.2377511668,3320834.0340663032,3308431.6354091167,3296906.052052272,3284414.9957498056,3271877.8209904586,3299969.5664063441,3325252.0230333568,3351412.8400254413,3376604.9702283479,3402676.0784643041,3427777.1944857989,3452831.0021708827,3478764.7153483825,3503726.4581124643,3529568.7321311277,3554437.7103572865,3579258.4965332383,3568304.0799589297,3554249.5412352709,3597160.409323941,3639000.1175025213,3681806.0458776494,3723539.1973531414,3765217.066886826,3807862.3775635455,{"$f":"EI55+EJ39+EJ43","v":3849432.4633052754},3891970.8122525373,3933432.2966985409,3974837.4665389177,4018238.1584721524,4119536.8989483612,4221805.9787018308,4322994.0609247545,4425153.3167125536,4526229.9034954654,4627248.7138910079,4729239.9500958612,4769652.3412267575,4748280.598709885,4725301.8452061638,4702244.6169050243,4683715.6742931763,4660516.0127153117,4638773.9526697928,4615420.5995222684,4593525.4929054659,4570017.3525377437,4546428.8447243674,4524299.5477012517,4500554.5782723976,4478269.4716295814,4454366.9263205612,4430382.6071817623,4410944.930079909,4386811.6184874559,4364139.8376299841,4339846.1830581417,4317014.7211976564,4292559.5832882728,4268020.7008169582,4244945.0006733406,4220242.8927534549,4197004.6360415043,4172138.1429333608,4147186.4418294751,4126800.3151219864,4101692.7931078174,4078050.8324190425,4052776.0433165021,4028967.4942664742,4003524.2511486714,3977993.7479727473,3953930.4994759709,3928229.7296401653,3905482.1782913893,3881152.1558611286,3856734.9304298372,3835235.8373996066,3810653.3129575355,3787487.0411439692,3762733.0575917149,3739396.2518204064,3714469.617153523,3689453.6998934862,3666679.4177963072,3642344.8125952729,3619401.8453620635,3594896.4131220793,3570302.6585246292,{"$f":"GU55+GV39+GV43","v":3550065.3893949189},3525308.8827276537,3501946.4501481312,3477016.1779867131,3453480.9483244573,3428375.7015582616,3403180.0388953686,3379380.8670232706,3354008.3840904874,3330033.3655219902,3304482.8323664619,3278840.3310306785,3257579.1676052259,3231766.6802006806,3207354.1250072257,3181360.5253780889,3156767.8389652614,3130591.8678686731,3104321.7475530584,3079454.0075441049,3052999.5941528208,3027948.5471828119,3001308.5597760254,2974572.8069209829,2952243.774758134,2925330.4996778173,2899823.0902839391,2872721.0505261319,2847025.8699236251,2819733.75404059,2792343.6005544681,2766361.7919104872,2738779.5616100123,2712606.6746695815,2684831.033520102,2656955.67195273,2632002.0506481002,2603936.2796741952,2577282.3656016197,2549019.8255006452,2522170.1479725451,2493709.4727092539,2465146.6929788725,2437998.2797044907,2409235.2814350184,2381887.6602717726,2352923.0539106936,2323854.5906480984,2299245.2280247658,2269983.1783787599,2242139.0665407418,2212671.9440507581,2184623.7771818917,2156274.1708179032,2127821.061707587,2100727.1151463091,2072070.7915395575,2044774.6998199509,2015913.7442761378,1986947.4986862454,1962278.0632094145,1933114.8083030256,1905314.4919851187,1875943.0679325368,{"$f":"JG55+JH39+JH43","v":1847935.659100702},1818354.6145836017,1788665.762494833,1760342.5362063132,1730441.8516937229,1701907.8746146299,1671793.8813239508,1641570.2192859778,1615671.6363161621,1585242.2714628053,1556182.3515215581,1525535.9920052737,1500725.4763246232,1474537.394658854,1448264.1082268625,1423203.6961621491,1396763.5084155791,1375669.5146110738,1353396.5313462904,1331047.2406773041,1310837.7323159995,1288342.4722209431,1266879.3994886812,1244233.5337122546,1222620.4161330266,1202164.0345590711,1181640.0611828193,1162062.5090772351,1141406.0866319493,1121696.4780221463,1100906.765594051,1080048.4012254877,1062169.965660919,1041183.8037457768,1021145.4513948089,1000023.907670397,979850.56407986931,958592.77902911406,937264.85457752156,916885.70928344829,895420.23267194012,874903.92415645032,853300.0220866442,831624.87991739751,812941.9052727368,791133.81402743165,770275.87730975146,748327.18707322865,727329.03805582505,705238.85619606671,683075.88901673222,661864.03609728254,644470.95218192367,627805.32794099511,610288.83547855646,592709.01001879608,577440.5490662707,559741.33008579887,542770.64086524223,524945.94315746904,507850.19693993405,489899.17225830338,471883.34315994492,454597.09250215214,{"$f":"LS55+LT39+LT43","v":443773.70850275306},433398.18503662408,422487.31566434808,411531.65213444916,401518.29064921668,390475.85430266976,379882.64301509579,368751.17587924103,358069.47868489672,346848.35307215172,335581.33623455366,324764.9040424194,313407.27370333223,302500.77303606312,291051.89078655367,279556.31295378233,269510.28932638653,262263.57792563282,255320.94149087035,248020.66524682022,241024.70942602761,233670.50241316634,226288.63942777112,219211.46290405706,211775.11198279989,204643.69255285987,197152.48160366793,189633.14593225106,183086.14260316457,175513.60384955394,168246.61393053638,160618.28512904295,153295.74958840525,145611.24994910337,137897.96437138945,130490.83646899671,122720.80037529927,115257.16587099413,107429.99205618518,99573.544620640023,92696.140033716394,84784.206409293314,77179.28882157091,69209.249319540831,61546.469043867342,53517.927407001669,45459.42395993026,41030.126188265422,36400.717307332226,31930.578880914392,27259.736174001624,22567.763545242684,21190.024903044072,19686.500013175664,18235.966117224481,16718.935347144561,15254.994310883974,13724.359673219689,12186.786163059314,10702.450219119655,9151.1239329741875,7653.1340231880231,6087.955283070256,4515.7121207134032,{"$f":"OE55+OF39+OF43","v":3118.1019904948162},1532.2587334517118,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,{"$f":"QQ55+QR39+QR43","v":-1.0114649739989545E-7},-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,{"$f":"TC55+TD39+TD43","v":-1.0114649739989545E-7},-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,{"$f":"VO55+VP39+VP43","v":-1.0114649739989545E-7},-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,{"$f":"YA55+YB39+YB43","v":-1.0114649739989545E-7},-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,{"$f":"AAM55+AAN39+AAN43","v":-1.0114649739989545E-7},-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7,-1.0114649739989545E-7]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J62","v":0},{"$f":"K62","v":14400},28800,43200,57600,72000,86400,87077.86208470272,87756.947632732787,88466.561243246033,89148.409671553862,89860.892432653563,98101.032473402316,106342.53744950434,114674.20125700688,122919.44946559994,131195.7592498911,139444.05555106763,147723.51103817121,155974.83693828669,164227.49756566357,172511.46261868236,180767.121291346,189054.18213675587,197312.81869268097,205572.88330010511,213925.08487428649,231377.26465772247,248861.2022648392,266316.56975212891,278083.57313276507,289748.79976189585,301420.66843803786,313209.73002906673,324896.2484570099,327941.16612014471,330853.87787836342,333772.71882235509,336979.38399120385,339914.15713722742,342996.2702285233,345945.06361242576,366819.33584811329,387559.85540986189,408306.38072265149,429201.1426045284,449961.48574867297,470870.42902804143,491644.50920785719,512424.85905842902,533641.19971521804,537697.03720386245,541966.45542650856,546040.84476541437,564329.31181931787,582422.15615259728,600522.90876034042,618838.47556008713,636957.50831078715,655291.85426691652,673429.05900668737,691574.01803403569,719645.18682084931,747106.79438264831,774784.99850651005,{"$f":"BW62","v":802264.55247357802},829961.20522152586,857458.58212966134,884963.52130338631,903572.04484935955,909222.87267319218,915207.03688751336,920878.80452205462,926559.02182450856,933224.61331854237,938933.3724957105,944976.7346135577,950706.11098690203,962297.85190128442,973574.94239836268,984860.21428025875,996481.29585874546,1007786.7024781004,1019428.4079348509,1030753.7580044379,1042087.0258752371,1054086.4774577508,1065443.3399423128,1086667.1521540349,1102449.2795449591,1118592.9210015475,1134396.2380135779,1150207.9560743528,1166381.9867315923,1182214.5235768477,1198409.9162903223,1214263.0380686037,1230124.2420223779,1258949.8331736182,1286729.1818572856,1314872.794870106,1342672.2147169106,1370836.4421792834,1387009.8833518014,1403190.1447316266,1410778.634921273,1417918.679001946,1425525.5218199019,1432683.0773525191,1439846.5714750832,1466747.8129443573,1492285.8761057036,1518292.03382496,1543846.8298401334,1569870.212328858,1595441.3643832074,1621017.8516881617,1647063.6398435039,1672655.8574826743,1698717.8644284003,1724325.4108419013,1749937.7592490132,1759648.0881187066,1767878.2697565074,1790617.2284208818,1812866.3184259965,1835624.7594000727,1857892.3266021814,1880166.0858266216,{"$f":"EI62","v":1902950.0315995933},1925241.5559966492,1948043.8365794511,1970352.6670675436,1992667.0818691743,2015999.2258801749,2053336.0074788947,2091184.9839981943,2128537.9193809289,2166403.6131985732,2203772.203732504,2241145.521652536,2279032.4168048562,2305454.6377011221,2319604.3894150876,2333022.8307998045,2346450.8165266979,2362145.8156159902,2375623.5339243589,2389863.7729526544,2403370.0586963696,2417639.3063812009,2431173.4675356033,2444716.0980331404,2459022.2967713177,2472591.6379824351,2486924.9757068274,2500520.2893734761,2514123.0924166869,2530005.1452148664,2543653.6484561651,2558067.3360920507,2571740.1658154968,2586178.5918604936,2599874.9483589916,2613577.5324827982,2628046.273448932,2641771.0541133322,2656262.3884020676,2670008.5148223811,2683759.7476376556,2699802.5784013285,2713594.8199065654,2728154.7208411302,2741966.3733171863,2756546.0624335259,2770376.2065531127,2784209.9878517454,2798812.3122142432,2812663.0710945399,2825797.4543928513,2838121.9939388037,2850447.3127019154,2864418.2328699487,2876765.7201403794,2889936.4466612237,2902294.4395003337,2915475.7764913072,2927843.1760226167,2940209.4828351843,2952576.1562436693,2964094.2973048477,2976463.8185642068,2987983.558648855,{"$f":"GU62","v":2999498.2046784046},3013577.9588463455,3025114.1315532224,3037501.9329273305,3049036.8967005089,3061423.5194823872,3072955.9944270966,3084481.282522216,3096858.2116237232,3108378.9440731718,3120751.3259522934,3132266.1529007107,3143772.0464482079,3157851.3958180863,3169371.1824041875,3181742.7443449777,3193253.4157070816,3205615.8411991349,3217115.9513403564,3228604.747095163,3240945.198880767,3252421.1116256672,3264748.633872747,3276210.1404477642,3287658.3687648997,3301688.4565153746,3313141.9266559165,3325446.9894213113,3336882.3988000574,3349169.3196596885,3360585.0384230348,3371984.7789410795,3384235.8399419473,3395613.2858916358,3407841.9421357648,3419195.3785680751,3430530.6324387728,3443586.5102556865,3454906.1240977817,3467076.6687439322,3478367.9304904873,3490509.9711648002,3501771.0443693027,3513010.7814673921,3525100.9970285636,3536307.624651318,3548364.545619654,3559536.1333590322,3570683.91062342,3584430.2298990889,3595562.2344796895,3607544.1561777978,3618636.4207732701,3630578.3711058502,3640304.8223728132,3650001.1934356415,3660608.1419129223,3670253.9946063361,3680810.1088983975,3690403.2482109461,3699963.5012253127,3712319.8884345083,3721846.8452336467,3732283.3539222092,{"$f":"JG62","v":3741752.2212516479},3752130.2714396799,3761538.7082550698,3770910.3257117812,3781190.4916642462,3790497.9836258064,3800713.6120065497,3809954.5227693738,3819155.4814451281,3831160.0190003566,3840313.5460040742,3850374.2507217252,3859455.1511085145,3864977.4463862278,3869306.3186853696,3873563.7396482248,3878886.3593843803,3883010.5094461562,3885714.095396393,3887085.2139721322,3888377.8626634395,3892131.2557746852,3893289.2266622926,3895638.3286542934,3896646.1604851242,3898845.4259044044,3897358.7529574041,3895777.485927281,3896576.5034172367,3895964.1100275093,3896595.1804999979,3895810.8602912347,3894932.9754692488,3897976.49428062,3896946.4896616428,3897161.2671399489,3895950.6848653494,3895985.3190558618,3894590.475870308,3893095.7934747813,3892846.8900617785,3891162.2038810872,3890723.6790257404,3888845.1489126431,3886861.9063526113,3888830.0988073521,3886672.4804032487,3885762.0390170775,3883401.0037731924,3882287.4537691032,3881434.4027772434,3880478.0571736651,3880689.4940380845,3874622.907142797,3869948.5320258769,3863660.0472891284,3857252.5483134845,3855263.2306498317,3848653.5515558789,3843437.0131551195,3836595.1465102518,3831146.6907895114,3824068.2789917132,3816863.4060470723,{"$f":"LS62","v":3811052.2511659116},3796283.9943170575,3783191.7997985431,3768134.6859116103,3752924.2631169301,3741220.595639999,3725728.0671446477,3711911.739251419,3696118.1467450848,3682000.7405749667,3665901.0222873217,3649639.2240226385,3635053.4826587993,3618477.7066357946,3603577.8989269687,3586682.8774535176,3569619.1135669607,3557922.8220290421,3536222.4904646552,3516346.3583143079,3494274.2801720849,3474026.5057599773,3451576.8307121359,3428928.7010338036,3408104.915604285,3385070.1327595925,3363859.7153066788,3340432.1978557538,3316798.5422340594,3299053.2291517113,3275047.4151908341,3252866.0342658344,3228452.1984482803,3205862.6968939677,3181034.4260792029,3155989.002736866,3132767.6414160794,3107297.8650204493,3083651.9583572741,3057751.1622056905,3031624.797207464,3011423.4640624132,2984886.0241908897,2960171.9706983673,2933186.7227160963,2908024.5336994855,2880584.4462785358,2852906.7024771054,2823729.8095073849,2792098.1618425469,2762437.1104404307,2730314.3747666455,2697935.4222577061,2666780.5036485572,2630685.0684960135,2596665.9007484335,2560031.7705887053,2525473.4647611957,2488292.611263454,2450827.2471972904,2415436.897765982,2377412.421945231,2346992.5966925677,2314261.1932957945,{"$f":"OE62","v":2281284.7357423026},2254323.4823388774,2220892.4848710299,2189302.620654793,2153783.580664977,2130808.9215938188,2105980.3570983741,2081000.904740552,2057586.63688128,2032313.193404387,2008604.9883305684,1983034.083951737,1957307.909646664,1936589.8796757916,1910581.8768726184,1886139.2725815941,1859825.1454739189,1835076.4136645915,1808452.5459690252,1781667.1953305695,1756447.1702267919,1729346.5070823408,1703811.1222944753,1676391.4191919707,1648805.5286250161,1626249.4050232794,1598359.8361880989,1572035.4469302269,1543817.5175471741,1517164.65803971,1488614.4828214904,1459891.4394599576,1432733.2333140909,1403671.9620806938,1376175.3703760733,1346771.8663950246,1317190.4425919272,1290916.7404503752,1260997.5330935789,1232642.5576243643,1202370.9571103458,1173663.3615914502,1146964.7941405114,1120108.2907089014,1094675.9538638322,1067510.4443692071,1041768.7334264305,1014290.5592030959,986649.83551526105,963605.68249693466,943186.51577500929,923949.92253993871,903314.35752402002,883860.79821456887,863006.29923604697,842037.3882604118,826893.71529257682,810600.36828224279,795276.59212407051,778801.34886480775,762230.96632552764,748758.86272299977,732016.73165337625,716243.22024124418,{"$f":"QQ62","v":699313.75579664868},683352.48314429773,666233.40927401953,649015.29599935887,632764.68667222746,615353.45092182758,598909.25849854806,581302.54971520102,563593.8368213455,548989.29216176877,531095.03574705345,514166.67819456285,496071.07112473255,478940.85565488739,460641.44139756175,442235.80920847406,424794.75940474344,411634.2952496431,399121.40841600846,385788.01283082261,372364.89552247687,360325.99362015049,346731.35879793938,333783.28965377662,320010.05815258756,306882.95790032449,292928.79757864476,278880.87019072619,265478.38023999432,251245.93442166163,237658.45663975683,223239.08102481026,208722.9030159837,196334.25663758887,181637.16946246033,167583.86303099166,152693.77405915782,138446.94620858651,123361.33053371189,108174.56419047184,93630.234878744363,78244.057980770347,63499.760256363945,47911.561987065106,32218.928267857074,18659.521854465405,2770.629636656744,-12477.797554679786,-28575.293470302906,-44032.937204104594,-60341.77092804508,-76759.751942862073,-92538.847403141292,-99527.864102718697,-106256.28808676913,-113336.1760770439,-120462.67682232126,-126712.52195478699,-133928.18661433097,-140882.61103860347,-145363.03429677984,-149670.84651252662,-154206.71432250331,-158771.01180855685,{"$f":"TC62","v":-163162.38658724874},-167782.99342927468,-172230.47022356431,-176907.96690150909,-181614.62433674472,-185945.09965025945,-190708.53638796808,-195298.32957744898,-200120.12786216318,-204768.08113211958,-209648.84186554953,-214559.81169134684,-219296.64004113831,-224267.48983258448,-229064.00111309838,-234095.34687793499,-239157.67730850138,-243633.83504703952,-248755.5781879549,-253702.49075804764,-258886.28189659942,-263895.05180964025,-269141.52851962473,-274420.09721995221,-279523.36479261739,-284865.59234331461,-290032.33295228903,-295438.87294608139,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"VO62","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"YA62","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"AAM62","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725]
[null,null,null,"Add: Paid in Capital",null,null,null,null,null,null,{"$f":"K40","v":14400},{"$f":"L40","v":14400},14400,14400,14400,14400,0,0,0,0,0,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,16743.776607493499,16743.776607493499,16743.776607493499,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,0,0,0,0,0,0,0,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,23293.478525985967,23293.478525985967,23293.478525985967,23293.478525985967,{"$f":"BX40","v":23293.478525985967},23293.478525985967,23293.478525985967,14000,0,0,0,0,0,0,0,0,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,15056.684491978598,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,21418.842553349376,21418.842553349376,21418.842553349376,21418.842553349376,21418.842553349376,9529.4117647058738,9529.4117647058738,0,0,0,0,0,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,0,0,14000,14000,14000,14000,14000,14000,{"$f":"EJ40","v":14000},14000,14000,14000,14000,29000,29000,29000,29000,29000,29000,29000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Income",null,null,null,null,null,null,{"$f":"K22","v":0},{"$f":"L22","v":0},0,0,0,0,1401.7597833871132,1404.3914319696867,1407.017667657572,1409.9787878371958,1412.5964313943884,1415.5501609624846,1418.158830734867,1420.7636563267688,1424.3957646462347,1427.0003643794271,1429.9458912699906,1432.5448799848177,1435.4858839554538,1438.0789514674302,1440.667645050441,1443.5999810313954,1446.1822611832986,1449.1092763616941,1451.6848193921214,1454.2569732732675,1457.879101264366,1460.4521269359184,1463.3738792498164,5216.2773112381892,5230.4051475423557,5243.1376267311061,5255.8677074168827,5270.0099825548959,6530.7857493090887,6543.1875166111986,6553.7298159018046,6564.2638462046716,6578.5403405058878,6589.0889249594347,6601.5085416664933,6612.0541052248363,6624.4747629885205,6635.0156896885273,6645.5455337515214,6657.9565398096911,6668.4791340633228,6680.8870017596428,6691.4006445297946,6701.9053637818924,9378.8141078332737,9393.1665235436358,9410.0647146160354,9424.4045664794849,9441.2956148991889,9455.620846801341,9469.9273114778298,9486.7930613451099,9501.0815849370847,9517.934862365466,9532.2032831870929,9546.4500856572922,9568.4601627691663,9582.7265962758793,9599.5717798851292,{"$f":"BX22","v":9613.8130041195254},9630.6385163253744,9644.8522247135497,10184.771840273135,14035.244485997815,14048.9525629649,14066.549350701525,14080.206079386095,14093.820357783257,14119.211255869724,14132.833088054258,14150.357478567137,14163.921647174009,14181.393808702711,14194.897432872873,14208.353841656946,14225.726309399128,14239.117523755745,14256.430267183794,14269.753268642584,14283.025093795422,14304.208293088173,14317.439044795639,15345.653528591951,15360.369084412754,15379.260852128666,15393.897169283466,15408.475715643352,15427.239449437282,15441.733419758773,15460.418656815644,15474.824574364135,15489.168172308786,15516.23933593069,15530.557526737106,15549.082603849609,15563.304507107932,16440.250818231703,16452.968290182456,18836.836406907874,18853.60941184617,18864.955124904085,18881.590355698849,18892.788178242103,18903.889293015032,18931.080217119619,18942.111104410033,18958.446235475207,18969.31874984036,18985.501237327226,18996.210702873304,19006.815663881058,19022.739053449415,19033.173501698802,19048.93211937981,19059.191172273437,20963.753386423359,20994.279969825897,21007.54744458494,21026.471269481859,21039.555982406189,21058.303526857631,21071.200192622404,21083.9783992177,{"$f":"EJ22","v":21102.429009750686},21115.010757998869,21133.271397986908,21145.651171120939,21157.905337350581,21181.663642585514,21193.752325708305,21211.536286425886,21223.409105471725,21240.983698292788,21252.634807716779,21264.150181699937,27934.878650812614,32396.747093606187,32420.744813769554,32434.221558753517,32447.499193829703,32491.863862895516,32505.015605801371,32528.401053275542,32541.234762811557,32564.306423945825,32576.813378182516,32589.10708576897,32611.644685346146,32623.597498234489,32645.798376038987,32657.401165955642,32668.778834800258,32711.373893316861,32722.574186533348,32744.033990387103,32754.86302067056,32775.95564574009,32786.403742210743,32796.610933084252,32817.087400805853,32826.898062766028,32846.981994712056,32856.386011110779,32865.536007120965,32906.036464388104,32914.951802581796,32934.151380747229,32942.636300195038,32961.409339085862,32969.453122799881,32977.225285215398,32995.290926585498,33002.604753681124,33015.264901770963,33016.968450147448,33018.380629117804,33041.050045010496,33042.059896071616,33053.554679011271,33054.056703500239,33065.046508864616,33065.02866605953,33064.698804884771,33072.11694343725,33068.395376468456,33075.260957102146,33070.971525863337,{"$f":"GV22","v":33066.345571309248},33094.171769746637,33089.149688508442,33094.722243978584,33089.101959070373,33094.078765727325,33087.84685157967,33081.25611707037,33085.265662295766,33078.041948392201,33081.420819277992,33073.550106212751,33065.302564961632,33089.633305591444,33080.909386124928,33082.794713459691,33073.390034161886,33074.596706170414,33064.496429719802,33053.994576906298,33054.106717014285,33042.885752609625,33042.280709805331,33030.325144116025,33017.948151231576,33038.277647121409,33025.335385473329,33023.014724423723,33009.300331061,33006.209228122891,32991.70631048175,32976.754517242392,32972.428010799362,32956.66179476156,32951.52235062042,32934.924602716957,32917.856098484248,32922.520051492,32904.690443051426,32897.491340817993,32878.786932587311,32870.714221642687,32851.11688217226,32831.017548915035,32821.551135152047,32800.530306831941,32790.143351794854,32768.182108774723,32745.694722149543,32756.174338924255,32732.912653961052,32720.287983735718,32696.039555248019,32682.428766133387,32652.760200491728,32622.522341187847,32603.126849044445,32571.832596854292,32551.380908253646,32519.009276584697,32486.041610944809,32486.804364605356,32452.924769217974,32429.888929355719,{"$f":"JH22","v":32394.880333555204},32370.71530749277,32334.555506554316,32297.762136069083,32271.811431082115,32233.832048768469,32206.694833380046,32167.506281137226,32127.654698415343,32121.664230892649,32080.766713074983,32050.710751195613,32008.546870394406,31962.339239776091,31903.295213292768,31843.456343008056,31794.986982099414,31733.639224898314,31681.00888014866,31615.281677801177,31548.740428496214,31506.207008837453,31438.219556879587,31381.828758017076,31312.267953708018,31254.306183311634,31175.340935527587,31095.479281660835,31033.3551425724,30957.874175871064,30894.097593714876,30816.932632678301,30738.863925291953,30697.742686419511,30618.14998264391,30550.269629222501,30468.921859884031,30399.288891038286,30316.15586728921,30232.067636632932,30159.697175435398,30073.77668446305,29999.575995447198,29911.791809600578,29823.01256444156,29771.406785191306,29680.920991649873,29602.160535100484,29509.732651989656,29429.031542993063,29345.360604700367,29260.69015928372,29187.246958229473,29084.275774237227,28993.2804760545,28888.283141667191,28782.208723179599,28714.239671966254,28606.292771245724,28510.32641117723,28400.269314800291,28302.193819063559,28189.991001601749,28076.650355933085,{"$f":"LT22","v":27975.292121704369},27835.350368684616,27708.332029629622,27566.015736487432,27422.444483034604,27305.983902919455,27160.08656593506,27027.112417941935,26878.744130160179,26743.298394156365,26592.419187448453,26440.215774357279,26300.933114038369,26146.156807501768,26004.30002448734,25846.909227392,25688.141643772437,25570.900260774564,25395.210475372653,25232.932052540331,25054.392374536077,24889.262976651233,24707.828513982888,24524.874681620233,24355.328601753037,24169.410478759801,23996.898360066891,23807.969245896264,23617.461785037784,23470.343186171245,23276.973949144285,23097.006389817761,22900.508664542318,22717.40990767772,22517.734394656531,22316.395884263155,22128.451309268836,21923.858753783916,21732.656675071208,21524.758786070182,21315.133179210072,21149.143051554176,20936.356136666989,20736.950953315336,20520.729429655363,20317.885094701571,20098.174809832341,19876.643732615401,19657.410042160383,19420.679179970088,19197.807578966116,18957.387676105722,18715.044805432903,18492.427553716941,18235.656657864729,17993.08674219422,17732.386373400022,17485.880842320606,17221.19042859396,16954.42411436779,16701.842295903545,16430.992422190728,16228.178363912863,16010.257375520008,{"$f":"OF22","v":15790.667744320979},15610.131232712938,15387.437919628492,15176.64563207474,14945.291249140453,14807.612045019803,14658.645042149885,14508.770579272557,14368.448528096716,14216.807825010332,14074.719013576771,13921.29092421896,13766.928666744909,13643.098084322726,13487.046173343751,13340.545012764062,13182.652945242418,13034.310744785795,12874.556466296748,12713.830163368595,12562.651990166134,12400.029470578131,12246.953917634102,12082.412436513059,11916.870222221802,11781.975903966941,11614.61071238283,11456.789698967619,11287.448695579118,11127.650309630884,10956.309769504467,10783.927735922593,10621.085546348102,10446.66742295205,10281.787277518786,10105.308595636947,9927.7575546747867,9770.3548011548082,9590.7713859922151,9420.7209427432281,9239.0148825264587,9066.8394879265743,8905.8789714518407,8743.9604502552593,8590.75638717109,8426.9649107586902,8271.8847357452887,8106.1977329354622,7939.524263345239,7800.9540800589175,7676.4930688813374,7559.3288186749787,7433.5329057889803,7315.0293897104248,7187.8825082022277,7060.0288624423938,6964.3447579830845,6861.3618097530143,6764.5295833704531,6660.3877009306798,6555.6390757260178,6470.5473046321003,6364.7055528039909,6265.0060040681692,{"$f":"QR22","v":6157.9697530640424},6057.0719766889251,5948.8263244320424,5839.9484127279702,5737.2030702286665,5627.0927421614488,5523.1110280516423,5411.7528804813755,5299.7430497873229,5207.4118270765121,5094.2184526352121,4987.143834526205,4872.6641130463377,4764.2988695526019,4648.5166846844386,4532.0551896753732,4421.7014267673512,4335.6912118333494,4253.9398678297621,4166.802470398794,4079.0795459993446,4000.4523560374587,3911.6121002613222,3827.0213640660882,3737.0161300222976,3651.2564659633686,3560.070682820035,3468.2723809363492,3380.7134295098263,3287.7105944956861,3198.9429138189703,3104.7194327402872,3009.863153535,2928.9666033768412,2832.9305785574729,2741.1191140529268,2643.8218693969106,2550.7446349735878,2452.1692803937226,2352.9320653177097,2257.9077228536739,2157.3663995597894,2061.0331293541135,1959.1702189498724,1856.6234604524911,1768.055066091551,1664.2257814048139,1564.5923568408475,1459.3974139712559,1358.393124259143,1251.8141989668334,1144.5198710796053,1041.4080545055165,1004.6055921483919,969.16468053404492,931.88163013568078,894.35206297504624,861.40867407737346,823.40743689575061,786.7710295606455,764.73876959666518,743.55531590410897,721.25041009641859,698.80570276183221,{"$f":"TD22","v":677.2113342952714},654.48972848512653,632.61948112922414,609.61812236234323,586.47336701245581,565.17846865652223,541.75450389251614,519.18442269613001,495.47346790881755,472.6173873908071,448.61648767564355,424.46703624170431,401.17391691042366,376.73000870446202,353.14340151073583,328.40200734509625,303.50824761693883,281.49696313503654,256.31104433967965,231.98484623681605,206.4938094793003,181.86343094927332,156.06414099196871,130.10704025803415,105.01197415656743,78.741834171762733,53.334642550874101,26.748249305262743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Dividends",null,null,null,null,null,null,{"$f":"K44","v":0},{"$f":"L44","v":0},0,0,0,0,-723.89769868438589,-725.30588393963171,-697.40405714431995,-728.13035952937571,-700.11367029467851,-730.96567576928919,-732.20941018839221,-644.65540437977779,-734.70311160871643,-706.24613564382321,-737.20514564901214,-708.64494843679199,-739.71553939551518,-740.97387964611562,-712.25814758719594,-743.49686392332205,-714.67697132896433,-746.02827599212515,-747.17576752355194,-657.6109546474504,-749.47592532189196,-720.29112731266036,-751.78299945361596,-2637.4949825399444,-2753.3995703495375,-2759.4900025270863,-2655.0271683259425,-2771.7126065496964,-3485.8680861742951,-3630.4757583924575,-3634.8888719100914,-3357.5986773559143,-3643.7671944823273,-3506.9758336635682,-3652.7151577640393,-3515.5596473151168,-3661.732979017685,-3666.2681546766294,-3528.5614296523754,-3675.3911734429653,-3537.313632472571,-3684.5845997216438,-3688.8285717356962,-3263.3424847706074,-5322.9766191889375,-5123.7483008975851,-5335.675375710216,-5135.937512575978,-5348.4512816197657,-5354.8682390581944,-5154.3605117311363,-5367.7603106450624,-5166.7356288076435,-5380.7301225946831,-5387.2442558387611,-4768.7598248296963,-5400.3311269561973,-5198.0009984001199,-5413.4963388031174,{"$f":"BX44","v":-5210.6387821577055},-5426.7401341758641,-5433.391576974479,-5576.2482942998986,-8384.4166621652003,-8064.7883486436385,-8394.7817161602197,-8399.9887769320667,-7428.2288637493675,-8410.4520787016118,-8089.4709702069949,-8420.981105222887,-8099.4534600643119,-8431.5760388971903,-8436.8982782495041,-8114.5449904429643,-8447.5924173168314,-8124.6847942780005,-8458.3529248695668,-8463.7581251161482,-7810.846238554408,-8474.6185357988761,-8150.3113250521237,-9092.9379023735892,-8746.1393925300799,-9105.3556048041228,-9111.5908732140997,-8763.8568231094905,-9124.1143688875563,-8775.752470989828,-9136.708643239921,-9143.0323852957954,-8082.4195744178041,-9155.7332056127034,-8805.7870672660665,-9168.5053103946393,-8817.9195980845652,-9796.2214104194245,-9802.1186750631259,-11248.346217261309,-11713.565331173106,-11258.112306948209,-11724.034823081647,-11729.294055677932,-10349.492378698524,-11739.861610730557,-11282.797940111341,-11750.494775259078,-11292.780816073357,-11761.193737935366,-11766.567952876398,-11307.872063496347,-11777.365969236485,-11318.011110930127,-11788.230260836284,-11793.68732011905,-11253.424516730112,-12764.098332025009,-12268.588780210648,-12777.381264367197,-12281.115008329876,-12790.73632474887,-12797.440968182185,-12300.032626245935,{"$f":"EJ44","v":-12810.904612694845},-12312.730175196964,-12824.440909894312,-12831.236369490493,-11825.761326349953,-12844.882043865811,-12344.775806408816,-12858.600903691353,-12357.715287827439,-12872.393164361976,-12879.31688768469,-12377.255029379638,-16512.65775454661,-18246.995379640688,-19002.303429052736,-19006.235831859882,-16752.50010453723,-19014.145554526887,-18264.776577505978,-19022.115309560199,-18271.987077980342,-19030.145269543355,-19034.182880645829,-18282.908347591798,-19042.303474228927,-18290.25977384227,-19050.484709390326,-19054.598122744766,-16786.726036620941,-19062.870652018144,-18308.886550647854,-19071.204266940938,-18316.436975673663,-19079.599147241846,-19083.819618404257,-18327.869966950493,-19092.306736405608,-18335.56377403047,-19100.855574398578,-19105.153195836247,-16822.705243447723,-19113.794959151379,-18355.050868017228,-19122.498904691074,-18362.947183855373,-19131.26521949883,-19135.67182416717,-18374.900922717658,-19144.532046288819,-19868.221455369428,-20690.725355818264,-20691.649687036159,-19047.46046108404,-20693.562774580067,-19871.333375226939,-20695.561839901209,-19872.71971252712,-20697.646977554858,-20698.721853491821,-20698.025396399877,-21553.975882258739,-20698.87411710963,-21555.520872454355,-21556.32549631353,{"$f":"GV44","v":-18986.591403368366},-21557.999062869912,-20701.348314400369,-21559.758470800109,-20702.479177191803,-21561.603821017947,-21562.558756460563,-20704.327015563438,-21564.533212847258,-20705.660069270616,-21566.59387086043,-21567.656558715884,-18985.953195083468,-21569.84671949016,-20709.347445334603,-21572.123351356084,-20710.964542108555,-21574.486564948973,-21575.700674913314,-20713.542791302123,-21578.193972113808,-20715.363505529844,-21580.774134788109,-21582.096826980134,-18987.860400756654,-21584.807506579451,-20720.272620078766,-21587.605345677443,-20722.379471429595,-21590.490464776536,-21591.965792437095,-20725.693516374409,-21594.982061110699,-20728.005550632926,-21598.085918310106,-21599.670732019338,-19861.978281570457,-21602.90620939682,-20734.145796901172,-21606.229594262823,-20736.746258273961,-21609.641017140504,-21611.379784083001,-20740.801987743602,-21614.923512397683,-20743.609338495837,-21618.55561241649,-21620.404844386896,-18999.37544648047,-21624.169758323653,-20750.990955852722,-21628.0233882635,-20754.089222667921,-22955.977499170269,-22956.389137663202,-22015.573863907161,-22957.274155630599,-22015.718304792768,-22958.241595705178,-22958.756262217896,-20129.654401749347,-22959.847565466924,-22016.416080655577,-22961.02159991704,{"$f":"JH44","v":-22016.83014552356},-22962.278492102731,-22962.938049842876,-22017.596183604157,-22964.319469521884,-22018.203668025555,-22965.784070556059,-22966.54760538257,-20123.117143186639,-22968.137227174688,-22020.061995423843,-22969.810364406105,-26486.251592681387,-27633.466940634309,-27645.87425043746,-26520.836606852768,-27670.83692032344,-29030.053274661543,-30309.890304409662,-30322.632986493725,-27795.347317250365,-30348.236121229733,-29089.117564878932,-30373.996927186225,-29113.002534427818,-32740.979130311935,-32756.607965651077,-30296.461791704773,-31645.748532299996,-30326.803703382713,-31678.417802478238,-31694.817454663953,-27695.345113920797,-31727.747305396617,-30403.372504337858,-31760.851903821669,-30434.287669372025,-31794.132076592257,-31810.838262815854,-30480.971049635464,-31844.3833561266,-30512.301539809963,-31878.106108544336,-31895.034369632656,-27854.820109700609,-31929.025189295047,-30591.362377820798,-31963.195778985664,-30623.282656078572,-30282.082534853118,-30301.706208278523,-29049.253294864142,-35253.833853517113,-33758.650891157289,-35281.765212803301,-35295.782117310686,-30771.526386832207,-35323.918765918941,-33822.831172005492,-35352.193056045224,-33848.725035540978,-35380.605616861867,-35394.863946242665,-33887.805237094028,{"$f":"LT44","v":-42743.548970558375},-40927.544887199176,-42765.445916562487,-42776.438531167507,-39126.111959965914,-42798.51239827081,-40976.414459163898,-42820.704924275924,-40996.150300278394,-42843.016681801069,-42854.217452131772,-41025.957138196391,-42876.709137043006,-41045.964516327833,-42899.321497938618,-42910.673113949029,-37384.433181690889,-47271.231825161303,-45271.342625720041,-47305.01019476317,-45302.166786643604,-47338.93802449233,-47355.958192314865,-45348.660111139237,-47390.111446445451,-45379.827931673761,-47424.415810992068,-47441.624867590712,-41362.774867386295,-47476.157147048398,-45458.354874143923,-47510.842207371774,-45490.01021885503,-47545.680722442543,-47563.157736993431,-45537.757205050104,-47598.227704899065,-45569.765416959446,-47633.452826654546,-47651.123784296848,-41516.466324260735,-47686.582923077425,-45650.409629189628,-47722.198935586457,-45682.918446266136,-47757.972515651265,-47775.918611262678,-49053.536702335674,-51289.057706998181,-49081.730582086144,-51320.543252751333,-51336.340185045272,-49869.963414581842,-54587.862706260967,-52254.824405444648,-54627.216901922817,-52290.692200909863,-54666.734340062379,-54686.5544947577,-52344.773545676573,-54726.318116654526,-46850.817674853839,-48959.581760686095,-48986.714929012036,{"$f":"OF44","v":-42751.921147746092},-49041.128700560352,-46977.30213586508,-50695.685621890501,-37919.950320298929,-39636.176540464614,-39638.097399971812,-37923.03843854458,-39641.89200498975,-37925.012898828863,-39645.623392408161,-39647.465229291964,-34484.958637617296,-39651.100887495821,-37929.650464367936,-39654.672120439347,-37931.384754569677,-39658.178440351883,-39659.907104752609,-37933.855267146217,-39663.315134617216,-37935.414258443569,-39666.657020138788,-39668.303003467532,-34472.993823958597,-39671.54473914735,-37938.999970254939,-39674.719082020543,-37940.308203043263,-39677.825527850553,-39679.353131037089,-37942.133881789465,-39682.356779744965,-37943.259127572543,-39685.291258567428,-39686.732398734239,-36201.459696226753,-39689.56215795115,-37945.746855206897,-39692.321456761652,-37946.610401421945,-35765.406938865395,-35762.382403062038,-34176.297295324497,-35756.265881796047,-34168.675853535315,-35750.058959080066,-35746.921420770188,-30983.677281671728,-28220.120801984289,-26913.086303951888,-28194.893834593749,-26887.092215240096,-28169.528368232306,-28156.793483837439,-22203.701830277347,-23257.691768317083,-22185.137967925264,-23239.77284263316,-23230.770240210804,-20027.742678253864,-23212.678374255716,-22138.216964936015,-23194.470448663735,{"$f":"QR44","v":-22119.242405415105},-23176.145846967149,-23166.939599092686,-22090.557739859316,-23148.438820628588,-22071.285165440979,-23129.819811398629,-23120.46577433699,-19904.28770936406,-23101.66824179182,-22022.576005125848,-23082.750904356471,-22002.879582891481,-23063.713126878232,-23054.148873772097,-21973.104993406014,-17582.165581867695,-16848.57804546797,-17587.335453015625,-17589.919778744508,-16117.981448325729,-17595.087178248574,-16859.681244424079,-17600.252865255196,-16864.116382285385,-17605.416787643091,-17607.998070738628,-16870.762331668251,-17613.159247842534,-16875.188376400503,-17618.318528765507,-17620.897441566853,-15398.509531929827,-17626.0537785054,-16886.237010026154,-17631.208085886778,-16890.649719968249,-17636.360309848198,-17638.935623633774,-16897.261377045183,-17644.084620827693,-16901.664123966191,-17649.231398652955,-17651.803938157907,-15416.029873844163,-17656.947283900212,-16912.652972741344,-17662.088272463967,-16917.041147772943,-17667.226848199629,-17669.795213783829,-16923.615331358822,-8030.4247540829238,-7733.02957619882,-8049.0526708088137,-8058.3823754130462,-7144.1971954407727,-8077.0733336213489,-7777.8318611682325,-5267.1942877370102,-5072.5509853434532,-5279.4231258807931,-5285.5478961499657,-5090.1804814537154,{"$f":"TD44","v":-5297.8181763212115},-5101.9665227747555,-5310.1161590740103,-5316.2755575979836,-4916.948680527189,-5328.6152063651534,-5131.5476933734026,-5340.9827074103132,-5143.4267378652185,-5353.3781208207611,-5359.5863134729361,-5161.2953860331572,-5372.0237083566008,-5173.2412892183547,-5384.4891663473381,-5390.7324379114953,-4779.6659861550706,-5403.2401040504019,-5203.2236144324197,-5415.7759847885964,-5215.2637225201079,-5428.3401409337821,-5434.6328413194196,-5233.3746129231813,-5447.2395248537769,-5245.4824431461702,-5459.8746363431937,-5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,null,{"$f":"SUM(K58:K61)","v":14400},28800,43200,57600,72000,86400,87077.86208470272,87756.947632732787,88466.561243246033,89148.409671553862,89860.892432653563,98101.032473402316,106342.53744950434,114674.20125700688,122919.44946559994,131195.7592498911,139444.05555106763,147723.51103817121,155974.83693828669,164227.49756566357,172511.46261868236,180767.121291346,189054.18213675587,197312.81869268097,205572.88330010511,213925.08487428649,231377.26465772247,248861.2022648392,266316.56975212891,278083.57313276507,289748.79976189585,301420.66843803786,313209.73002906673,324896.2484570099,327941.16612014471,330853.87787836342,333772.71882235509,336979.38399120385,339914.15713722742,342996.2702285233,345945.06361242576,366819.33584811329,387559.85540986189,408306.38072265149,429201.1426045284,449961.48574867297,470870.42902804143,491644.50920785719,512424.85905842902,533641.19971521804,537697.03720386245,541966.45542650856,546040.84476541437,564329.31181931787,582422.15615259728,600522.90876034042,618838.47556008713,636957.50831078715,655291.85426691652,673429.05900668737,691574.01803403569,719645.18682084931,747106.79438264831,774784.99850651005,{"$f":"SUM(BW58:BW61)","v":802264.55247357802},829961.20522152586,857458.58212966134,884963.52130338631,903572.04484935955,909222.87267319218,915207.03688751336,920878.80452205462,926559.02182450856,933224.61331854237,938933.3724957105,944976.7346135577,950706.11098690203,962297.85190128442,973574.94239836268,984860.21428025875,996481.29585874546,1007786.7024781004,1019428.4079348509,1030753.7580044379,1042087.0258752371,1054086.4774577508,1065443.3399423128,1086667.1521540349,1102449.2795449591,1118592.9210015475,1134396.2380135779,1150207.9560743528,1166381.9867315923,1182214.5235768477,1198409.9162903223,1214263.0380686037,1230124.2420223779,1258949.8331736182,1286729.1818572856,1314872.794870106,1342672.2147169106,1370836.4421792834,1387009.8833518014,1403190.1447316266,1410778.634921273,1417918.679001946,1425525.5218199019,1432683.0773525191,1439846.5714750832,1466747.8129443573,1492285.8761057036,1518292.03382496,1543846.8298401334,1569870.212328858,1595441.3643832074,1621017.8516881617,1647063.6398435039,1672655.8574826743,1698717.8644284003,1724325.4108419013,1749937.7592490132,1759648.0881187066,1767878.2697565074,1790617.2284208818,1812866.3184259965,1835624.7594000727,1857892.3266021814,1880166.0858266216,{"$f":"SUM(EI58:EI61)","v":1902950.0315995933},1925241.5559966492,1948043.8365794511,1970352.6670675436,1992667.0818691743,2015999.2258801749,2053336.0074788947,2091184.9839981943,2128537.9193809289,2166403.6131985732,2203772.203732504,2241145.521652536,2279032.4168048562,2305454.6377011221,2319604.3894150876,2333022.8307998045,2346450.8165266979,2362145.8156159902,2375623.5339243589,2389863.7729526544,2403370.0586963696,2417639.3063812009,2431173.4675356033,2444716.0980331404,2459022.2967713177,2472591.6379824351,2486924.9757068274,2500520.2893734761,2514123.0924166869,2530005.1452148664,2543653.6484561651,2558067.3360920507,2571740.1658154968,2586178.5918604936,2599874.9483589916,2613577.5324827982,2628046.273448932,2641771.0541133322,2656262.3884020676,2670008.5148223811,2683759.7476376556,2699802.5784013285,2713594.8199065654,2728154.7208411302,2741966.3733171863,2756546.0624335259,2770376.2065531127,2784209.9878517454,2798812.3122142432,2812663.0710945399,2825797.4543928513,2838121.9939388037,2850447.3127019154,2864418.2328699487,2876765.7201403794,2889936.4466612237,2902294.4395003337,2915475.7764913072,2927843.1760226167,2940209.4828351843,2952576.1562436693,2964094.2973048477,2976463.8185642068,2987983.558648855,{"$f":"SUM(GU58:GU61)","v":2999498.2046784046},3013577.9588463455,3025114.1315532224,3037501.9329273305,3049036.8967005089,3061423.5194823872,3072955.9944270966,3084481.282522216,3096858.2116237232,3108378.9440731718,3120751.3259522934,3132266.1529007107,3143772.0464482079,3157851.3958180863,3169371.1824041875,3181742.7443449777,3193253.4157070816,3205615.8411991349,3217115.9513403564,3228604.747095163,3240945.198880767,3252421.1116256672,3264748.633872747,3276210.1404477642,3287658.3687648997,3301688.4565153746,3313141.9266559165,3325446.9894213113,3336882.3988000574,3349169.3196596885,3360585.0384230348,3371984.7789410795,3384235.8399419473,3395613.2858916358,3407841.9421357648,3419195.3785680751,3430530.6324387728,3443586.5102556865,3454906.1240977817,3467076.6687439322,3478367.9304904873,3490509.9711648002,3501771.0443693027,3513010.7814673921,3525100.9970285636,3536307.624651318,3548364.545619654,3559536.1333590322,3570683.91062342,3584430.2298990889,3595562.2344796895,3607544.1561777978,3618636.4207732701,3630578.3711058502,3640304.8223728132,3650001.1934356415,3660608.1419129223,3670253.9946063361,3680810.1088983975,3690403.2482109461,3699963.5012253127,3712319.8884345083,3721846.8452336467,3732283.3539222092,{"$f":"SUM(JG58:JG61)","v":3741752.2212516479},3752130.2714396799,3761538.7082550698,3770910.3257117812,3781190.4916642462,3790497.9836258064,3800713.6120065497,3809954.5227693738,3819155.4814451281,3831160.0190003566,3840313.5460040742,3850374.2507217252,3859455.1511085145,3864977.4463862278,3869306.3186853696,3873563.7396482248,3878886.3593843803,3883010.5094461562,3885714.095396393,3887085.2139721322,3888377.8626634395,3892131.2557746852,3893289.2266622926,3895638.3286542934,3896646.1604851242,3898845.4259044044,3897358.7529574041,3895777.485927281,3896576.5034172367,3895964.1100275093,3896595.1804999979,3895810.8602912347,3894932.9754692488,3897976.49428062,3896946.4896616428,3897161.2671399489,3895950.6848653494,3895985.3190558618,3894590.475870308,3893095.7934747813,3892846.8900617785,3891162.2038810872,3890723.6790257404,3888845.1489126431,3886861.9063526113,3888830.0988073521,3886672.4804032487,3885762.0390170775,3883401.0037731924,3882287.4537691032,3881434.4027772434,3880478.0571736651,3880689.4940380845,3874622.907142797,3869948.5320258769,3863660.0472891284,3857252.5483134845,3855263.2306498317,3848653.5515558789,3843437.0131551195,3836595.1465102518,3831146.6907895114,3824068.2789917132,3816863.4060470723,{"$f":"SUM(LS58:LS61)","v":3811052.2511659116},3796283.9943170575,3783191.7997985431,3768134.6859116103,3752924.2631169301,3741220.595639999,3725728.0671446477,3711911.739251419,3696118.1467450848,3682000.7405749667,3665901.0222873217,3649639.2240226385,3635053.4826587993,3618477.7066357946,3603577.8989269687,3586682.8774535176,3569619.1135669607,3557922.8220290421,3536222.4904646552,3516346.3583143079,3494274.2801720849,3474026.5057599773,3451576.8307121359,3428928.7010338036,3408104.915604285,3385070.1327595925,3363859.7153066788,3340432.1978557538,3316798.5422340594,3299053.2291517113,3275047.4151908341,3252866.0342658344,3228452.1984482803,3205862.6968939677,3181034.4260792029,3155989.002736866,3132767.6414160794,3107297.8650204493,3083651.9583572741,3057751.1622056905,3031624.797207464,3011423.4640624132,2984886.0241908897,2960171.9706983673,2933186.7227160963,2908024.5336994855,2880584.4462785358,2852906.7024771054,2823729.8095073849,2792098.1618425469,2762437.1104404307,2730314.3747666455,2697935.4222577061,2666780.5036485572,2630685.0684960135,2596665.9007484335,2560031.7705887053,2525473.4647611957,2488292.611263454,2450827.2471972904,2415436.897765982,2377412.421945231,2346992.5966925677,2314261.1932957945,{"$f":"SUM(OE58:OE61)","v":2281284.7357423026},2254323.4823388774,2220892.4848710299,2189302.620654793,2153783.580664977,2130808.9215938188,2105980.3570983741,2081000.904740552,2057586.63688128,2032313.193404387,2008604.9883305684,1983034.083951737,1957307.909646664,1936589.8796757916,1910581.8768726184,1886139.2725815941,1859825.1454739189,1835076.4136645915,1808452.5459690252,1781667.1953305695,1756447.1702267919,1729346.5070823408,1703811.1222944753,1676391.4191919707,1648805.5286250161,1626249.4050232794,1598359.8361880989,1572035.4469302269,1543817.5175471741,1517164.65803971,1488614.4828214904,1459891.4394599576,1432733.2333140909,1403671.9620806938,1376175.3703760733,1346771.8663950246,1317190.4425919272,1290916.7404503752,1260997.5330935789,1232642.5576243643,1202370.9571103458,1173663.3615914502,1146964.7941405114,1120108.2907089014,1094675.9538638322,1067510.4443692071,1041768.7334264305,1014290.5592030959,986649.83551526105,963605.68249693466,943186.51577500929,923949.92253993871,903314.35752402002,883860.79821456887,863006.29923604697,842037.3882604118,826893.71529257682,810600.36828224279,795276.59212407051,778801.34886480775,762230.96632552764,748758.86272299977,732016.73165337625,716243.22024124418,{"$f":"SUM(QQ58:QQ61)","v":699313.75579664868},683352.48314429773,666233.40927401953,649015.29599935887,632764.68667222746,615353.45092182758,598909.25849854806,581302.54971520102,563593.8368213455,548989.29216176877,531095.03574705345,514166.67819456285,496071.07112473255,478940.85565488739,460641.44139756175,442235.80920847406,424794.75940474344,411634.2952496431,399121.40841600846,385788.01283082261,372364.89552247687,360325.99362015049,346731.35879793938,333783.28965377662,320010.05815258756,306882.95790032449,292928.79757864476,278880.87019072619,265478.38023999432,251245.93442166163,237658.45663975683,223239.08102481026,208722.9030159837,196334.25663758887,181637.16946246033,167583.86303099166,152693.77405915782,138446.94620858651,123361.33053371189,108174.56419047184,93630.234878744363,78244.057980770347,63499.760256363945,47911.561987065106,32218.928267857074,18659.521854465405,2770.629636656744,-12477.797554679786,-28575.293470302906,-44032.937204104594,-60341.77092804508,-76759.751942862073,-92538.847403141292,-99527.864102718697,-106256.28808676913,-113336.1760770439,-120462.67682232126,-126712.52195478699,-133928.18661433097,-140882.61103860347,-145363.03429677984,-149670.84651252662,-154206.71432250331,-158771.01180855685,{"$f":"SUM(TC58:TC61)","v":-163162.38658724874},-167782.99342927468,-172230.47022356431,-176907.96690150909,-181614.62433674472,-185945.09965025945,-190708.53638796808,-195298.32957744898,-200120.12786216318,-204768.08113211958,-209648.84186554953,-214559.81169134684,-219296.64004113831,-224267.48983258448,-229064.00111309838,-234095.34687793499,-239157.67730850138,-243633.83504703952,-248755.5781879549,-253702.49075804764,-258886.28189659942,-263895.05180964025,-269141.52851962473,-274420.09721995221,-279523.36479261739,-284865.59234331461,-290032.33295228903,-295438.87294608139,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"SUM(VO58:VO61)","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"SUM(YA58:YA61)","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,{"$f":"SUM(AAM58:AAM61)","v":-300878.32756847725},-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725,-300878.32756847725]
[]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,null,{"$f":"K62+K55","v":72000},144000,216000,288000,360000,432000,432149.28334977233,432294.75903397903,432533.76010798832,432672.09404841467,432904.29329466156,470813.14602636336,508718.63124589738,546915.67718963034,584816.06606723415,622811.69109287369,660705.75278898655,698695.3566277381,736582.99143386481,774467.08659866429,812447.18246123078,850324.69545793603,888298.51678137807,926169.34471377777,964036.90328031557,1002202.4806469211,1075065.1814459651,1148025.3163350648,1220881.9111918132,1257234.7880141544,1293299.6045096521,1329357.2977454802,1365692.6210229914,1401737.8171442919,1402131.2831685091,1402131.0596151114,1402122.4772167103,1402884.668250401,1402864.4707303168,1403226.1455712195,1403191.2963846154,1492427.9102061724,1581266.923274253,1670096.9240413348,1759310.550214678,1848124.9320708918,1937323.6518373052,2026122.0251678918,2114912.1409807703,2204878.6920464868,2204917.0172387161,2205514.7055100473,2205529.6804210558,2276105.0651073777,2346096.1916049425,2416073.3099483801,2486612.403511446,2556564.8870813567,2627080.4031733819,2697007.7351491894,2766920.3889317759,2859985.1057292745,2951308.0286449399,3043196.6843830468,{"$f":"BW62+BW55","v":3134493.2077287193},3226356.5364846359,3317626.1176723689,3408880.099408472,3478870.0136748082,3476494.1443223264,3475060.1947320038,3472643.494919986,3470203.1042075236,3470640.7580396887,3468170.6521639209,3466645.0743299332,3464132.5702659944,3490201.9850036404,3515282.7580028973,3540338.6838090052,3566341.6926420718,3591353.4425464785,3617313.3110789107,3642280.1722742124,3667221.2638660129,3694087.6467215018,3718988.8594396091,3792487.8728796672,3837439.5857289918,3883406.2307723383,3928307.8290361203,3973180.8115672809,4019070.4924460137,4063892.1186762196,4109731.6384213087,4154501.0940027824,4199240.8816089425,4291099.482683694,4379798.9687967598,4469519.4131762944,4558164.7691437015,4647832.2906400124,4691664.2977846712,4735462.3824827932,4731612.6689875759,4726350.3144110627,4722431.5738721741,4717098.0731023252,4711724.3924655421,4766717.3793507013,4817537.8991390606,4869704.8738504015,4920451.8000684809,4972546.2907931618,5023218.5588690061,5073848.8538590446,5125828.3551918864,5176382.3155951388,5228286.5965595283,5278763.1211991878,5329196.2557822512,5327952.1680776365,5322127.810991778,5387777.6377448225,5451866.435928518,5517430.805277722,5581431.5239553228,5645383.1527134478,{"$f":"EI62+EI55","v":5710812.4091631388},5774674.0193019249,5840014.6488319887,5903784.963766085,5967504.548408092,6034237.3843523273,6172872.9064272558,6312990.9627000252,6451531.9803056829,6591556.9299111273,6730002.1072279699,6868394.2355435435,7008272.3669007178,7075106.9789278796,7067884.9881249722,7058324.6760059688,7048695.4334317222,7045861.4899091665,7036139.5466396706,7028637.7256224472,7018790.658218638,7011164.7992866673,7001190.8200733475,6991144.9427575078,6983321.8444725694,6973146.2162548322,6965194.4473364092,6954887.2156940373,6944505.6995984493,6940950.0752947759,6930465.2669436205,6922207.1737220343,6911586.3488736385,6903193.31305815,6892434.531647265,6881598.2332997564,6872991.2741222726,6862013.946866787,6853267.0244435724,6842146.6577557418,6830946.1894671302,6826602.893523315,6815287.6130143832,6806205.5532601727,6794742.4166336879,6785513.5567000005,6773900.4577017836,6762203.7358244928,6752742.8116902141,6740892.8007347053,6731279.6326842401,6719274.1497999318,6707182.2431317531,6699654.0702695549,6687419.0330979154,6677423.4878051933,6665027.4970920486,6654872.0283117136,6642312.7931761397,6629663.1827286705,6619255.574039977,6606439.1099001206,6595865.6639262699,6582879.9717709348,{"$f":"GU62+GU55","v":6569800.8632030338},6563643.348241264,6550423.0142808761,6539448.3830754617,6526053.074687222,6514904.467806844,6501331.6959853582,6487661.321417585,6476239.0786469933,6462387.3281636592,6450784.6914742831,6436748.9852671726,6422612.3774788864,6415430.5634233123,6401137.8626048677,6389096.8693522029,6374613.941085171,6362383.6801643968,6347707.8192090299,6332926.4946482219,6320399.2064248715,6305420.705778488,6292697.1810555588,6277518.7002237896,6262231.1756858826,6253932.2312735086,6238472.4263337338,6225270.0797052504,6209603.4493261892,6196195.1895833137,6180318.7924636248,6164328.3794955481,6150597.6318524349,6134392.8475016486,6120448.6168053467,6104026.4120881772,6087486.3043915033,6075588.5609037867,6058842.4037719769,6044359.0343455523,6027387.7559911329,6012680.1191373449,5995480.5170785561,5978157.474446265,5963099.2767330538,5945542.9060863368,5930252.2058914267,5912459.1872697258,5894538.5012715179,5883675.4579238547,5865545.4128584489,5849683.2227185396,5831308.3648240287,5815202.1482877415,5796578.993190717,5777822.2551432289,5761335.2570592314,5742324.7861458939,5725584.8087183479,5706316.9924870841,5686910.9999115579,5674597.9516439233,5654961.6535366718,5637597.8459073277,{"$f":"JG62+JG55","v":5617695.2891841847},5600065.9305403819,5579893.3228386715,5559576.0882066144,5541533.0278705591,5520939.8353195293,5502621.4866211796,5481748.4040933251,5460725.7007311061,5446831.6553165186,5425555.8174668793,5406556.6022432838,5384991.1431137882,5365702.9227108508,5343843.7133442238,5321827.8478750875,5302090.0555465296,5279774.0178617351,5261383.6100074667,5240481.7453184221,5219425.1033407431,5202968.9880906846,5181631.6988832355,5162517.7281429749,5140879.6941973791,5121465.842037431,5099522.7875164747,5077417.5471101003,5058639.0124944719,5037370.1966594588,5018291.658522144,4996717.6258852854,4974981.376694737,4960146.459941539,4938130.2934074197,4918306.7185347583,4895974.5925357463,4875835.8831357313,4853183.2548994217,4830360.6480523031,4809732.5993452268,4786582.4365530275,4765627.603182191,4742145.1709992876,4718486.7862700084,4701772.0040800888,4677806.2944306806,4656037.9163268292,4631728.1908464208,4609616.4918249287,4586673.2589733098,4563553.9461903973,4542553.5301353671,4519093.8593247207,4497753.8599668723,4473948.8827676848,4449961.5583322803,4432703.7797161024,4408394.8816416776,4386207.6540203616,4361541.0896677207,4338996.8877294455,4313967.4512500167,4288746.749207017,{"$f":"LS62+LS55","v":4265649.3436680641},4240057.7028198102,4216589.9848351674,4190622.0015759584,4164455.9152513794,4142738.8862892156,4116203.9214473176,4091794.3822665149,4064869.3226243258,4040070.2192598633,4012749.3753594733,3985220.5602571922,3959818.3867012188,3931884.9803391267,3906078.6719630319,3877734.7682400714,3849175.4265207429,3827433.1113554286,3798486.0683902879,3771667.2998051783,3742294.945418905,3715051.215186005,3685247.3331253021,3655217.340461575,3627316.378508342,3596845.2447423926,3568503.4078595387,3537584.6794594219,3506431.6881663105,3482139.3717548759,3450561.0190403881,3421112.6481963708,3389070.4835773231,3359158.4464823729,3326645.6760283061,3293886.9671082553,3263258.4778850758,3230018.6653957483,3198909.1242282684,3165181.1542618759,3131198.3418281041,3104119.6040961295,3069670.2306001829,3037351.2595199384,3002395.9720356371,2969571.0027433527,2934102.3736855374,2898366.1264370359,2864759.9356956505,2828498.8791498793,2794367.6893213452,2757574.1109406473,2720503.1858029487,2687970.5285516013,2650371.5685091894,2614901.8668656582,2576750.7059358498,2540728.4590720795,2502016.9709366737,2463014.0333603499,2426139.3479851014,2386563.5458782054,2354645.7307157558,2320349.148578865,{"$f":"OE62+OE55","v":2285800.4478630158},2257441.5843293723,2222424.7436044817,2189302.6206546919,2153783.5806648759,2130808.9215937178,2105980.357098273,2081000.9047404509,2057586.6368811789,2032313.1934042859,2008604.9883304674,1983034.083951636,1957307.909646563,1936589.8796756906,1910581.8768725174,1886139.272581493,1859825.1454738178,1835076.4136644905,1808452.5459689242,1781667.1953304685,1756447.1702266908,1729346.5070822397,1703811.1222943743,1676391.4191918697,1648805.5286249151,1626249.4050231783,1598359.8361879978,1572035.4469301258,1543817.5175470731,1517164.658039609,1488614.4828213893,1459891.4394598566,1432733.2333139898,1403671.9620805928,1376175.3703759722,1346771.8663949235,1317190.4425918262,1290916.7404502742,1260997.5330934778,1232642.5576242632,1202370.9571102448,1173663.3615913491,1146964.7941404104,1120108.2907088003,1094675.9538637311,1067510.4443691061,1041768.7334263293,1014290.5592029947,986649.83551515988,963605.6824968335,943186.51577490813,923949.92253983754,903314.35752391885,883860.79821446771,863006.2992359458,842037.38826031063,826893.71529247565,810600.36828214163,795276.59212396934,778801.34886470658,762230.96632542647,748758.8627228986,732016.73165327508,716243.22024114302,{"$f":"QQ62+QQ55","v":699313.75579654751},683352.48314419657,666233.40927391837,649015.29599925771,632764.68667212629,615353.45092172641,598909.2584984469,581302.54971509986,563593.83682124433,548989.2921616676,531095.03574695229,514166.67819446168,496071.07112463139,478940.85565478622,460641.44139746058,442235.8092083729,424794.75940464227,411634.29524954193,399121.4084159073,385788.01283072145,372364.89552237571,360325.99362004932,346731.35879783821,333783.28965367546,320010.0581524864,306882.95790022332,292928.7975785436,278880.87019062502,265478.38023989316,251245.93442156049,237658.45663965569,223239.08102470913,208722.90301588256,196334.25663748774,181637.16946235919,167583.86303089053,152693.77405905668,138446.94620848537,123361.33053361074,108174.56419037069,93630.234878643212,78244.057980669197,63499.760256262802,47911.561986963963,32218.928267755928,18659.521854364259,2770.6296365555972,-12477.797554780933,-28575.293470404053,-44032.937204205737,-60341.770928146223,-76759.751942963223,-92538.847403242442,-99527.864102819847,-106256.28808687028,-113336.17607714505,-120462.67682242241,-126712.52195488814,-133928.18661443211,-140882.61103870461,-145363.03429688097,-149670.84651262776,-154206.71432260444,-158771.01180865799,{"$f":"TC62+TC55","v":-163162.38658734987},-167782.99342937581,-172230.47022366544,-176907.96690161023,-181614.62433684585,-185945.09965036059,-190708.53638806922,-195298.32957755012,-200120.12786226431,-204768.08113222072,-209648.84186565067,-214559.81169144798,-219296.64004123944,-224267.48983268562,-229064.00111319951,-234095.34687803613,-239157.67730860252,-243633.83504714066,-248755.57818805604,-253702.49075814878,-258886.28189670056,-263895.05180974142,-269141.52851972589,-274420.09722005337,-279523.36479271855,-284865.59234341577,-290032.33295239019,-295438.87294618256,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,{"$f":"VO62+VO55","v":-300878.32756857842},-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,{"$f":"YA62+YA55","v":-300878.32756857842},-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,{"$f":"AAM62+AAM55","v":-300878.32756857842},-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842,-300878.32756857842]
[null,null,null,"Difference",null,null,null,null,null,null,{"$f":"K64-K53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3132257461547852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW64-BW53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3.7252902984619141E-9,-4.1909515857696533E-9,-4.1909515857696533E-9,-4.6566128730773926E-9,-5.1222741603851318E-9,-5.1222741603851318E-9,-5.5879354476928711E-9,-6.0535967350006104E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,{"$f":"EI64-EI53","v":-8.3819031715393066E-9},-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-7.4505805969238281E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-9.3132257461547852E-9,{"$f":"GU64-GU53","v":-1.0244548320770264E-8},-1.1175870895385742E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,{"$f":"JG64-JG53","v":-1.1175870895385742E-8},-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.3132257461547852E-9,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.0244548320770264E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.2107193470001221E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,-1.1175870895385742E-8,{"$f":"LS64-LS53","v":-1.0244548320770264E-8},-1.1175870895385742E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.7788870334625244E-9,-9.7788870334625244E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0710209608078003E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0710209608078003E-8,-1.0244548320770264E-8,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.3132257461547852E-9,-9.7788870334625244E-9,-9.7788870334625244E-9,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-1.0244548320770264E-8,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-9.3132257461547852E-9,-8.8475644588470459E-9,-8.8475644588470459E-9,-7.9162418842315674E-9,-7.9162418842315674E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-7.4505805969238281E-9,-7.9162418842315674E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-6.9849193096160889E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.9849193096160889E-9,-6.5192580223083496E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,{"$f":"OE64-OE53","v":-6.9849193096160889E-9},-6.5192580223083496E-9,-6.9849193096160889E-9,-7.4505805969238281E-9,-7.4505805969238281E-9,-6.9849193096160889E-9,-6.5192580223083496E-9,-6.5192580223083496E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.7520886659622192E-9,-6.9849193096160889E-9,-7.2177499532699585E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-6.9849193096160889E-9,-7.4505805969238281E-9,-7.9162418842315674E-9,-7.6834112405776978E-9,-7.9162418842315674E-9,-8.149072527885437E-9,-8.3819031715393066E-9,-7.9162418842315674E-9,-8.149072527885437E-9,-8.3819031715393066E-9,-8.149072527885437E-9,-8.3819031715393066E-9,-8.3819031715393066E-9,-8.8475644588470459E-9,-9.3132257461547852E-9,-9.7788870334625244E-9,-9.5460563898086548E-9,-9.3132257461547852E-9,-9.0803951025009155E-9,-8.8475644588470459E-9,-9.3132257461547852E-9,-9.5460563898086548E-9,-9.5460563898086548E-9,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.6624717116355896E-9,-9.7788870334625244E-9,-9.5460563898086548E-9,-9.42964106798172E-9,-9.6624717116355896E-9,-9.42964106798172E-9,-9.5460563898086548E-9,-9.7788870334625244E-9,-1.0011717677116394E-8,-1.0128132998943329E-8,-9.7788870334625244E-9,-9.7788870334625244E-9,-9.42964106798172E-9,-9.8953023552894592E-9,-1.0244548320770264E-8,-1.0477378964424133E-8,-1.0128132998943329E-8,-1.0593794286251068E-8,{"$f":"QQ64-QQ53","v":-1.0710209608078003E-8},-1.0360963642597198E-8,-1.0593794286251068E-8,-1.0360963642597198E-8,-1.0826624929904938E-8,-1.1175870895385742E-8,-1.1292286217212677E-8,-1.1175870895385742E-8,-1.0943040251731873E-8,-1.1292286217212677E-8,-1.1408701539039612E-8,-1.1816155165433884E-8,-1.1699739843606949E-8,-1.1292286217212677E-8,-1.1699739843606949E-8,-1.1816155165433884E-8,-1.1408701539039612E-8,-1.1466909199953079E-8,-1.1874362826347351E-8,-1.1874362826347351E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1874362826347351E-8,-1.2281816452741623E-8,-1.2281816452741623E-8,-1.2107193470001221E-8,-1.1932570487260818E-8,-1.2165401130914688E-8,-1.1699739843606949E-8,-1.1408701539039612E-8,-1.1350493878126144E-8,-1.1204974725842476E-8,-1.1321390047669411E-8,-1.100124791264534E-8,-1.0564690455794334E-8,-1.0652001947164536E-8,-1.0797521099448204E-8,-1.1204974725842476E-8,-1.1088559404015541E-8,-1.1452357284724712E-8,-1.1379597708582878E-8,-1.1641532182693481E-8,-1.1801603250205517E-8,-1.1408701539039612E-8,-1.1725205695256591E-8,-1.2161763152107596E-8,-1.2420059647411108E-8,-1.2310920283198357E-8,-1.2048985809087753E-8,-1.2412783689796925E-8,-1.2012606021016836E-8,-1.1990778148174286E-8,-1.229636836796999E-8,-1.201988197863102E-8,-1.1699739843606949E-8,-1.2005330063402653E-8,-1.2441887520253658E-8,-1.2703821994364262E-8,-1.2776581570506096E-8,-1.3242242857813835E-8,-1.3533281162381172E-8,-1.3940734788775444E-8,-1.4173565432429314E-8,-1.3940734788775444E-8,{"$f":"TC64-TC53","v":-1.414446160197258E-8},-1.3969838619232178E-8,-1.4173565432429314E-8,-1.4522811397910118E-8,-1.4581019058823586E-8,-1.4842953532934189E-8,-1.4726538211107254E-8,-1.4726538211107254E-8,-1.4813849702477455E-8,-1.4581019058823586E-8,-1.4260876923799515E-8,-1.3853423297405243E-8,-1.3853423297405243E-8,-1.4260876923799515E-8,-1.3853423297405243E-8,-1.4173565432429314E-8,-1.4231773093342781E-8,-1.391163095831871E-8,-1.3882527127861977E-8,-1.3795215636491776E-8,-1.3445969671010971E-8,-1.3271346688270569E-8,-1.3504177331924438E-8,-1.3445969671010971E-8,-1.3038516044616699E-8,-1.2747477740049362E-8,-1.280568540096283E-8,-1.2398231774568558E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,{"$f":"VO64-VO53","v":-1.1990778148174286E-8},-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,{"$f":"YA64-YA53","v":-1.1990778148174286E-8},-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,{"$f":"AAM64-AAM53","v":-1.1990778148174286E-8},-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8,-1.1990778148174286E-8]
[null,null,null,null,null,null,null,{"$f":"AND(K66:ABZ66)","v":true},null,null,{"$f":"ROUND(K65,0)=0","v":true},{"$f":"ROUND(L65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(BX65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EJ65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(GV65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(JH65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(LT65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(OF65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(QR65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(TD65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(VP65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(YB65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(AAN65,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]

{"sheet":"Consolidation A","index":6,"n_rows":86,"n_cols":68,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline"]
[null,null,"Time Period"]
[null,null,"Start of period"]
[null,null,"End of period"]
[null,null,"Year",null,null,null,{"$f":"'Consolidation M'!K6","v":2025},{"$f":"G6+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086]
[]
[null,"Depreciation"]
[null,null,"Straight Line Depreciation",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!9:9)","v":6262.0161682889529},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!9:9)","v":12524.032336577902},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!9:9)","v":29032.826726095347},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!9:9)","v":51064.423206856496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!9:9)","v":72392.277379908177},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!9:9)","v":88346.247364905372},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!9:9)","v":120589.04621404638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!9:9)","v":126551.00552136527},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!9:9)","v":146151.52921908055},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!9:9)","v":172838.55873633071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!9:9)","v":191003.18916168911},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!9:9)","v":209020.92276989017},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!9:9)","v":268467.71810188965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!9:9)","v":266078.47798796499},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!9:9)","v":251309.87881632187},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!9:9)","v":245665.08161228269},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!9:9)","v":239113.02304142108},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!9:9)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!9:9)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!9:9)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!9:9)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!9:9)","v":232560.96447055961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!9:9)","v":227387.17215885804},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!9:9)","v":187398.65632475744},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!9:9)","v":177313.26041361978},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!9:9)","v":177313.26041361978},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!9:9)","v":171051.24424533077},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!9:9)","v":133393.88843079584},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!9:9)","v":108993.34664979683},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!9:9)","v":100127.34610142956},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!9:9)","v":73529.34445632773},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!9:9)","v":73529.34445632773},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!9:9)","v":62336.733198497212},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!9:9)","v":22796.940117686798},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!9:9)","v":19815.960464027361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!9:9)","v":19815.960464027361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!9:9)","v":1651.3300386689468},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!9:9)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!9:9)","v":0}]
[null,null,"Economic Depreciation",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!10:10)","v":-1035.3682485854952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!10:10)","v":-2022.8653540808009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!10:10)","v":-7072.8260124444496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!10:10)","v":-1768.7433305584127},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!10:10)","v":-3107.9322035199148},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!10:10)","v":4364.2402292029001},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!10:10)","v":23817.868100316991},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!10:10)","v":27148.062228647206},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!10:10)","v":38579.491488692496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!10:10)","v":57084.951903137495},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!10:10)","v":61228.157433103101},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!10:10)","v":75460.287760116553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!10:10)","v":103437.46031193176},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!10:10)","v":112740.55793829393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!10:10)","v":122872.50795580819},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!10:10)","v":136394.17802899872},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!10:10)","v":146130.98650376173},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!10:10)","v":159230.2850433831},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!10:10)","v":173492.28813561189},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!10:10)","v":191567.22481845139},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!10:10)","v":206142.19478264131},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!10:10)","v":224568.58839375994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!10:10)","v":241266.65877490107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!10:10)","v":243764.11943313701},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!10:10)","v":254572.45488599784},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!10:10)","v":268196.28823160293},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!10:10)","v":283326.88119172736},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!10:10)","v":312887.23333588731},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!10:10)","v":340150.08878064947},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!10:10)","v":372403.52519754693},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!10:10)","v":407607.04332122812},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!10:10)","v":437224.96236178384},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!10:10)","v":337315.06462722854},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!10:10)","v":306642.66475976596},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!10:10)","v":329619.55279694597},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!10:10)","v":332481.30719192879},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!10:10)","v":235489.21033828799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!10:10)","v":197498.7991496069},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!10:10)","v":195514.53688437847},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!10:10)","v":162548.93180601241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!10:10)","v":175327.51903774519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!10:10)","v":161247.738064109},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!10:10)","v":63571.79082446517},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!10:10)","v":57187.379976425844},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!10:10)","v":61343.526068146268},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!10:10)","v":5439.4546223958205},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!10:10)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!10:10)","v":0}]
[null,null,{"$f":"IF(E11,C9,C10)","v":"Economic Depreciation"},null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!11:11)","v":-1035.3682485854952},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!11:11)","v":-2022.8653540808009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!11:11)","v":-7072.8260124444496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!11:11)","v":-1768.7433305584127},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!11:11)","v":-3107.9322035199148},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!11:11)","v":4364.2402292029001},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!11:11)","v":23817.868100316991},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!11:11)","v":27148.062228647206},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!11:11)","v":38579.491488692496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!11:11)","v":57084.951903137495},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!11:11)","v":61228.157433103101},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!11:11)","v":75460.287760116553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!11:11)","v":103437.46031193176},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!11:11)","v":112740.55793829393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!11:11)","v":122872.50795580819},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!11:11)","v":136394.17802899872},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!11:11)","v":146130.98650376173},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!11:11)","v":159230.2850433831},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!11:11)","v":173492.28813561189},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!11:11)","v":191567.22481845139},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!11:11)","v":206142.19478264131},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!11:11)","v":224568.58839375994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!11:11)","v":241266.65877490107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!11:11)","v":243764.11943313701},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!11:11)","v":254572.45488599784},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!11:11)","v":268196.28823160293},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!11:11)","v":283326.88119172736},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!11:11)","v":312887.23333588731},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!11:11)","v":340150.08878064947},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!11:11)","v":372403.52519754693},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!11:11)","v":407607.04332122812},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!11:11)","v":437224.96236178384},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!11:11)","v":337315.06462722854},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!11:11)","v":306642.66475976596},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!11:11)","v":329619.55279694597},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!11:11)","v":332481.30719192879},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!11:11)","v":235489.21033828799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!11:11)","v":197498.7991496069},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!11:11)","v":195514.53688437847},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!11:11)","v":162548.93180601241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!11:11)","v":175327.51903774519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!11:11)","v":161247.738064109},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!11:11)","v":63571.79082446517},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!11:11)","v":57187.379976425844},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!11:11)","v":61343.526068146268},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!11:11)","v":5439.4546223958205},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!11:11)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!11:11)","v":0}]
[]
[null,"Profit and Loss"]
[null,null,"Revenues ",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!14:14)","v":17933.274117360765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!14:14)","v":36181.128853628914},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!14:14)","v":82377.817070668942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!14:14)","v":143338.22991585801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!14:14)","v":199284.00248532195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!14:14)","v":248859.57817730957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!14:14)","v":354205.17241594836},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!14:14)","v":374153.9091557826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!14:14)","v":430031.11668800388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!14:14)","v":507146.44727979781},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!14:14)","v":552620.09564210451},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!14:14)","v":621581.64387652196},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!14:14)","v":836848.68965514656},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!14:14)","v":841279.52347697399},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!14:14)","v":845851.81667283911},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!14:14)","v":852893.70386614033},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!14:14)","v":855431.86221272987},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!14:14)","v":860445.38366163359},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!14:14)","v":865611.90708257107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!14:14)","v":873315.10891180171},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!14:14)","v":876416.55206382833},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!14:14)","v":882061.2213010618},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!14:14)","v":883921.65297049622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!14:14)","v":867847.09353771503},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!14:14)","v":862102.36397034721},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!14:14)","v":852714.70429421344},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!14:14)","v":843833.97524404514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!14:14)","v":853486.07808127918},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!14:14)","v":858667.13618008653},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!14:14)","v":866354.54464161349},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!14:14)","v":874228.61464939779},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!14:14)","v":867407.5250617679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!14:14)","v":692065.63221475994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!14:14)","v":629818.76670129178},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!14:14)","v":633808.70797731157},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!14:14)","v":608888.51328285283},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!14:14)","v":461604.8567207189},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!14:14)","v":389188.39365440462},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!14:14)","v":359842.23838471679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!14:14)","v":270440.71175663918},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!14:14)","v":271316.3791284805},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!14:14)","v":232215.77778554801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!14:14)","v":86300.750356646648},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!14:14)","v":74620.543711849983},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!14:14)","v":75528.353856728427},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!14:14)","v":6466.1476480323026},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!14:14)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!14:14)","v":0}]
[null,null,"Less: Operating Expense",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!15:15)","v":3631.2030468380617},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!15:15)","v":7413.6347766409526},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!15:15)","v":15547.418266508035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!15:15)","v":23467.237093066364},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!15:15)","v":32499.649703305571},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!15:15)","v":41013.865943175224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!15:15)","v":59976.806740871514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!15:15)","v":63699.508143623032},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!15:15)","v":76291.780974975802},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!15:15)","v":93636.479827717048},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!15:15)","v":101472.60033872245},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!15:15)","v":115215.1333871243},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!15:15)","v":158721.49922805544},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!15:15)","v":162342.40387593393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!15:15)","v":166049.1208566695},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!15:15)","v":169843.76824411631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!15:15)","v":173728.5185284215},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!15:15)","v":177705.60006599542},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!15:15)","v":181777.298569331},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!15:15)","v":185945.95863779381},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!15:15)","v":190213.98533053815},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!15:15)","v":194583.84578273696},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!15:15)","v":198462.21859954525},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!15:15)","v":199448.88709028758},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!15:15)","v":202897.14492093702},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!15:15)","v":201394.8792585519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!15:15)","v":199820.00429809149},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!15:15)","v":204491.73737219535},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!15:15)","v":209277.16509742555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!15:15)","v":214179.16916649396},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!15:15)","v":219200.70713995732},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!15:15)","v":218386.29184257222},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!15:15)","v":175144.28664058418},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!15:15)","v":166002.20738206289},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!15:15)","v":169831.61944886067},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!15:15)","v":166346.99298488998},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!15:15)","v":137446.43860128653},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!15:15)","v":118482.08555928378},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!15:15)","v":106498.56409244407},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!15:15)","v":63622.829516298349},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!15:15)","v":64895.286106624342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!15:15)","v":53926.069902235591},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!15:15)","v":13538.467956268758},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!15:15)","v":11638.733144461901},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!15:15)","v":11871.507807351149},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!15:15)","v":999.94477633124745},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!15:15)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!15:15)","v":0}]
[null,null,"EBITDA",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!16:16)","v":14302.071070522703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!16:16)","v":28767.494076987965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!16:16)","v":66830.398804160912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!16:16)","v":119870.99282279162},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!16:16)","v":166784.35278201642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!16:16)","v":207845.71223413435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!16:16)","v":294228.3656750769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!16:16)","v":310454.40101215959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!16:16)","v":353739.33571302809},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!16:16)","v":413509.9674520808},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!16:16)","v":451147.49530338199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!16:16)","v":506366.51048939768},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!16:16)","v":678127.19042709097},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!16:16)","v":678937.11960104015},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!16:16)","v":679802.69581616961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!16:16)","v":683049.935622024},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!16:16)","v":681703.34368430823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!16:16)","v":682739.78359563823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!16:16)","v":683834.60851324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!16:16)","v":687369.15027400793},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!16:16)","v":686202.56673329009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!16:16)","v":687477.37551832478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!16:16)","v":685459.43437095091},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!16:16)","v":668398.20644742739},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!16:16)","v":659205.21904941031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!16:16)","v":651319.82503566169},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!16:16)","v":644013.97094595362},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!16:16)","v":648994.34070908395},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!16:16)","v":649389.97108266095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!16:16)","v":652175.37547511945},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!16:16)","v":655027.90750944056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!16:16)","v":649021.23321919586},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!16:16)","v":516921.34557417594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!16:16)","v":463816.55931922904},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!16:16)","v":463977.08852845093},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!16:16)","v":442541.52029796282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!16:16)","v":324158.41811943235},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!16:16)","v":270706.30809512094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!16:16)","v":253343.67429227271},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!16:16)","v":206817.88224034087},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!16:16)","v":206421.09302185616},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!16:16)","v":178289.7078833124},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!16:16)","v":72762.282400377881},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!16:16)","v":62981.810567388071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!16:16)","v":63656.84604937728},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!16:16)","v":5466.2028717010553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!16:16)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!16:16)","v":0}]
[null,null,"Less: Depreciation Expense",null,null,null,{"$f":"G11","v":-1035.3682485854952},{"$f":"H11","v":-2022.8653540808009},-7072.8260124444496,-1768.7433305584127,-3107.9322035199148,4364.2402292029001,23817.868100316991,27148.062228647206,38579.491488692496,57084.951903137495,61228.157433103101,75460.287760116553,103437.46031193176,112740.55793829393,122872.50795580819,136394.17802899872,146130.98650376173,159230.2850433831,173492.28813561189,191567.22481845139,206142.19478264131,224568.58839375994,241266.65877490107,243764.11943313701,254572.45488599784,268196.28823160293,283326.88119172736,312887.23333588731,340150.08878064947,372403.52519754693,407607.04332122812,437224.96236178384,337315.06462722854,306642.66475976596,329619.55279694597,332481.30719192879,235489.21033828799,197498.7991496069,195514.53688437847,162548.93180601241,175327.51903774519,161247.738064109,63571.79082446517,57187.379976425844,61343.526068146268,5439.4546223958205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!18:18)","v":15337.439319108198},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!18:18)","v":30790.359431068766},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!18:18)","v":73903.224816605361},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!18:18)","v":121639.73615335004},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!18:18)","v":169892.28498553633},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!18:18)","v":203481.47200493145},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!18:18)","v":270410.49757475988},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!18:18)","v":283306.33878351236},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!18:18)","v":315159.84422433557},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!18:18)","v":356425.01554894331},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!18:18)","v":389919.33787027886},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!18:18)","v":430906.22272928111},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!18:18)","v":574689.7301151593},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!18:18)","v":566196.56166274613},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!18:18)","v":556930.1878603613},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!18:18)","v":546655.75759302522},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!18:18)","v":535572.3571805465},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!18:18)","v":523509.49855225522},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!18:18)","v":510342.3203776282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!18:18)","v":495801.92545555666},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!18:18)","v":480060.37195064878},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!18:18)","v":462908.78712456487},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!18:18)","v":444192.77559604991},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!18:18)","v":424634.08701429045},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!18:18)","v":404632.76416341239},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!18:18)","v":383123.53680405871},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!18:18)","v":360687.08975422633},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!18:18)","v":336107.10737319657},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!18:18)","v":309239.88230201148},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!18:18)","v":279771.85027757264},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!18:18)","v":247420.86418821241},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!18:18)","v":211796.27085741184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!18:18)","v":179606.28094694734},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!18:18)","v":157173.89455946308},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!18:18)","v":134357.53573150499},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!18:18)","v":110060.21310603409},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!18:18)","v":88669.20778114436},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!18:18)","v":73207.508945514011},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!18:18)","v":57829.137407894304},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!18:18)","v":44268.950434328442},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!18:18)","v":31093.573984110939},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!18:18)","v":17041.96981920339},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!18:18)","v":9190.4915759127143},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!18:18)","v":5794.4305909622262},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!18:18)","v":2313.3199812310131},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!18:18)","v":26.748249305234822},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!18:18)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!18:18)","v":0}]
[null,null,"Less: Interest",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!19:19)","v":6886.1450558997567},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!19:19)","v":13584.426044676949},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!19:19)","v":27325.906875086152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!19:19)","v":42228.191916825679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!19:19)","v":62019.875782926159},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!19:19)","v":74427.238112061066},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!19:19)","v":100364.22848435426},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!19:19)","v":102914.86520711865},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!19:19)","v":113706.45709626614},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!19:19)","v":128734.00949223133},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!19:19)","v":139264.34536084899},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!19:19)","v":147282.16561472035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!19:19)","v":184130.2266302752},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!19:19)","v":173087.59879176339},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!19:19)","v":161589.24156507876},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!19:19)","v":150019.13993334962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!19:19)","v":138559.98425772661},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!19:19)","v":126711.55754951708},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!19:19)","v":114342.83678217273},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!19:19)","v":101380.58253989791},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!19:19)","v":87957.028925890103},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!19:19)","v":74423.86657695433},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!19:19)","v":60717.200167716321},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!19:19)","v":49421.088317892565},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!19:19)","v":39561.321196966128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!19:19)","v":29524.625950586917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!19:19)","v":20697.660023573037},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!19:19)","v":14519.396834728343},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!19:19)","v":9807.7926547893094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!19:19)","v":6265.0801322415664},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!19:19)","v":2669.192213494408},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!19:19)","v":647.7725814078309},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!19:19)","v":50.846760423664165},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!19:19)","v":-3.2793195714475588E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!19:19)","v":-3.2793195714475588E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!19:19)","v":-3.116247171419673E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!19:19)","v":-2.1736802106412744E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!19:19)","v":-1.6860303730936718E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!19:19)","v":-1.5386831364594397E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!19:19)","v":-1.0966414265567435E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!19:19)","v":-1.0966414265567435E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!19:19)","v":-9.7739757620729493E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!19:19)","v":-4.2991511387905721E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!19:19)","v":-3.3503965823911125E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!19:19)","v":-3.3503965823911125E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!19:19)","v":-2.7919971519925943E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!19:19)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!19:19)","v":0}]
[null,null,"EBT",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!20:20)","v":8451.2942632084414},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!20:20)","v":17205.933386391818},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!20:20)","v":46577.317941519213},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!20:20)","v":79411.54423652438},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!20:20)","v":107872.40920261013},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!20:20)","v":129054.23389287038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!20:20)","v":170046.26909040567},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!20:20)","v":180391.47357639368},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!20:20)","v":201453.38712806941},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!20:20)","v":227691.00605671195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!20:20)","v":250654.99250942987},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!20:20)","v":283624.05711456086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!20:20)","v":390559.5034848841},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!20:20)","v":393108.96287098282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!20:20)","v":395340.94629528263},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!20:20)","v":396636.61765967566},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!20:20)","v":397012.37292281992},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!20:20)","v":396797.94100273814},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!20:20)","v":395999.48359545541},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!20:20)","v":394421.34291565878},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!20:20)","v":392103.34302475874},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!20:20)","v":388484.92054761056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!20:20)","v":383475.57542833348},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!20:20)","v":375212.99869639787},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!20:20)","v":365071.44296644616},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!20:20)","v":353598.91085347184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!20:20)","v":339989.4297306533},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!20:20)","v":321587.71053846821},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!20:20)","v":299432.08964722214},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!20:20)","v":273506.77014533099},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!20:20)","v":244751.67197471799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!20:20)","v":211148.49827600401},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!20:20)","v":179555.43418652369},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!20:20)","v":157173.89455946631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!20:20)","v":134357.53573150828},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!20:20)","v":110060.21310603718},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!20:20)","v":88669.207781146528},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!20:20)","v":73207.508945515699},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!20:20)","v":57829.137407895847},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!20:20)","v":44268.950434329548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!20:20)","v":31093.573984112034},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!20:20)","v":17041.969819204365},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!20:20)","v":9190.4915759131454},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!20:20)","v":5794.4305909625627},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!20:20)","v":2313.3199812313478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!20:20)","v":26.748249305262743},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!20:20)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!20:20)","v":0}]
[null,null,"Less: Taxes",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!21:21)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!21:21)","v":0}]
[null,null,"Net Earnings",null,null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!22:22)","v":8451.2942632084414},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!22:22)","v":17205.933386391818},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!22:22)","v":46577.317941519213},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!22:22)","v":79411.54423652438},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!22:22)","v":107872.40920261013},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!22:22)","v":129054.23389287038},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!22:22)","v":170046.26909040567},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!22:22)","v":180391.47357639368},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!22:22)","v":201453.38712806941},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!22:22)","v":227691.00605671195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!22:22)","v":250654.99250942987},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!22:22)","v":283624.05711456086},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!22:22)","v":390559.5034848841},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!22:22)","v":393108.96287098282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!22:22)","v":395340.94629528263},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!22:22)","v":396636.61765967566},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!22:22)","v":397012.37292281992},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!22:22)","v":396797.94100273814},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!22:22)","v":395999.48359545541},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!22:22)","v":394421.34291565878},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!22:22)","v":392103.34302475874},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!22:22)","v":388484.92054761056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!22:22)","v":383475.57542833348},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!22:22)","v":375212.99869639787},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!22:22)","v":365071.44296644616},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!22:22)","v":353598.91085347184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!22:22)","v":339989.4297306533},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!22:22)","v":321587.71053846821},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!22:22)","v":299432.08964722214},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!22:22)","v":273506.77014533099},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!22:22)","v":244751.67197471799},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!22:22)","v":211148.49827600401},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!22:22)","v":179555.43418652369},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!22:22)","v":157173.89455946631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!22:22)","v":134357.53573150828},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!22:22)","v":110060.21310603718},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!22:22)","v":88669.207781146528},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!22:22)","v":73207.508945515699},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!22:22)","v":57829.137407895847},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!22:22)","v":44268.950434329548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!22:22)","v":31093.573984112034},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!22:22)","v":17041.969819204365},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!22:22)","v":9190.4915759131454},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!22:22)","v":5794.4305909625627},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!22:22)","v":2313.3199812313478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!22:22)","v":26.748249305262743},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!22:22)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!22:22)","v":0}]
[]
[null,"Cash Flow Statement"]
[null,null,"Operating Cash Flow"]
[null,null,null,"Revenues",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!26:26)","v":17933.274117360765},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!26:26)","v":36181.128853628914},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!26:26)","v":82377.817070668942},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!26:26)","v":143338.22991585801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!26:26)","v":199284.00248532195},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!26:26)","v":248859.57817730957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!26:26)","v":354205.17241594836},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!26:26)","v":374153.9091557826},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!26:26)","v":430031.11668800388},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!26:26)","v":507146.44727979781},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!26:26)","v":552620.09564210451},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!26:26)","v":621581.64387652196},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!26:26)","v":836848.68965514656},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!26:26)","v":841279.52347697399},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!26:26)","v":845851.81667283911},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!26:26)","v":852893.70386614033},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!26:26)","v":855431.86221272987},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!26:26)","v":860445.38366163359},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!26:26)","v":865611.90708257107},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!26:26)","v":873315.10891180171},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!26:26)","v":876416.55206382833},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!26:26)","v":882061.2213010618},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!26:26)","v":883921.65297049622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!26:26)","v":867847.09353771503},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!26:26)","v":862102.36397034721},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!26:26)","v":852714.70429421344},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!26:26)","v":843833.97524404514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!26:26)","v":853486.07808127918},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!26:26)","v":858667.13618008653},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!26:26)","v":866354.54464161349},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!26:26)","v":874228.61464939779},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!26:26)","v":867407.5250617679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!26:26)","v":692065.63221475994},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!26:26)","v":629818.76670129178},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!26:26)","v":633808.70797731157},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!26:26)","v":608888.51328285283},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!26:26)","v":461604.8567207189},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!26:26)","v":389188.39365440462},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!26:26)","v":359842.23838471679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!26:26)","v":270440.71175663918},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!26:26)","v":271316.3791284805},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!26:26)","v":232215.77778554801},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!26:26)","v":86300.750356646648},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!26:26)","v":74620.543711849983},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!26:26)","v":75528.353856728427},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!26:26)","v":6466.1476480323026},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!26:26)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!26:26)","v":0}]
[null,null,null,"Operating Expenses",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!27:27)","v":3631.2030468380617},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!27:27)","v":7413.6347766409526},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!27:27)","v":15547.418266508035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!27:27)","v":23467.237093066364},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!27:27)","v":32499.649703305571},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!27:27)","v":41013.865943175224},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!27:27)","v":59976.806740871514},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!27:27)","v":63699.508143623032},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!27:27)","v":76291.780974975802},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!27:27)","v":93636.479827717048},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!27:27)","v":101472.60033872245},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!27:27)","v":115215.1333871243},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!27:27)","v":158721.49922805544},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!27:27)","v":162342.40387593393},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!27:27)","v":166049.1208566695},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!27:27)","v":169843.76824411631},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!27:27)","v":173728.5185284215},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!27:27)","v":177705.60006599542},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!27:27)","v":181777.298569331},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!27:27)","v":185945.95863779381},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!27:27)","v":190213.98533053815},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!27:27)","v":194583.84578273696},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!27:27)","v":198462.21859954525},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!27:27)","v":199448.88709028758},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!27:27)","v":202897.14492093702},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!27:27)","v":201394.8792585519},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!27:27)","v":199820.00429809149},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!27:27)","v":204491.73737219535},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!27:27)","v":209277.16509742555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!27:27)","v":214179.16916649396},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!27:27)","v":219200.70713995732},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!27:27)","v":218386.29184257222},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!27:27)","v":175144.28664058418},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!27:27)","v":166002.20738206289},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!27:27)","v":169831.61944886067},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!27:27)","v":166346.99298488998},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!27:27)","v":137446.43860128653},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!27:27)","v":118482.08555928378},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!27:27)","v":106498.56409244407},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!27:27)","v":63622.829516298349},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!27:27)","v":64895.286106624342},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!27:27)","v":53926.069902235591},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!27:27)","v":13538.467956268758},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!27:27)","v":11638.733144461901},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!27:27)","v":11871.507807351149},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!27:27)","v":999.94477633124745},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!27:27)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!27:27)","v":0}]
[null,null,null,"EBITDA",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!28:28)","v":14302.071070522703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!28:28)","v":28767.494076987965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!28:28)","v":66830.398804160912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!28:28)","v":119870.99282279162},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!28:28)","v":166784.35278201642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!28:28)","v":207845.71223413435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!28:28)","v":294228.3656750769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!28:28)","v":310454.40101215959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!28:28)","v":353739.33571302809},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!28:28)","v":413509.9674520808},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!28:28)","v":451147.49530338199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!28:28)","v":506366.51048939768},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!28:28)","v":678127.19042709097},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!28:28)","v":678937.11960104015},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!28:28)","v":679802.69581616961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!28:28)","v":683049.935622024},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!28:28)","v":681703.34368430823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!28:28)","v":682739.78359563823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!28:28)","v":683834.60851324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!28:28)","v":687369.15027400793},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!28:28)","v":686202.56673329009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!28:28)","v":687477.37551832478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!28:28)","v":685459.43437095091},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!28:28)","v":668398.20644742739},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!28:28)","v":659205.21904941031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!28:28)","v":651319.82503566169},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!28:28)","v":644013.97094595362},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!28:28)","v":648994.34070908395},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!28:28)","v":649389.97108266095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!28:28)","v":652175.37547511945},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!28:28)","v":655027.90750944056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!28:28)","v":649021.23321919586},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!28:28)","v":516921.34557417594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!28:28)","v":463816.55931922904},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!28:28)","v":463977.08852845093},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!28:28)","v":442541.52029796282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!28:28)","v":324158.41811943235},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!28:28)","v":270706.30809512094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!28:28)","v":253343.67429227271},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!28:28)","v":206817.88224034087},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!28:28)","v":206421.09302185616},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!28:28)","v":178289.7078833124},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!28:28)","v":72762.282400377881},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!28:28)","v":62981.810567388071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!28:28)","v":63656.84604937728},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!28:28)","v":5466.2028717010553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!28:28)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!28:28)","v":0}]
[null,null,null,"Less: Taxes",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!29:29)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!29:29)","v":0}]
[null,null,null,"Operating Cash Flow",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!30:30)","v":14302.071070522703},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!30:30)","v":28767.494076987965},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!30:30)","v":66830.398804160912},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!30:30)","v":119870.99282279162},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!30:30)","v":166784.35278201642},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!30:30)","v":207845.71223413435},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!30:30)","v":294228.3656750769},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!30:30)","v":310454.40101215959},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!30:30)","v":353739.33571302809},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!30:30)","v":413509.9674520808},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!30:30)","v":451147.49530338199},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!30:30)","v":506366.51048939768},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!30:30)","v":678127.19042709097},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!30:30)","v":678937.11960104015},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!30:30)","v":679802.69581616961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!30:30)","v":683049.935622024},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!30:30)","v":681703.34368430823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!30:30)","v":682739.78359563823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!30:30)","v":683834.60851324},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!30:30)","v":687369.15027400793},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!30:30)","v":686202.56673329009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!30:30)","v":687477.37551832478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!30:30)","v":685459.43437095091},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!30:30)","v":668398.20644742739},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!30:30)","v":659205.21904941031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!30:30)","v":651319.82503566169},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!30:30)","v":644013.97094595362},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!30:30)","v":648994.34070908395},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!30:30)","v":649389.97108266095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!30:30)","v":652175.37547511945},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!30:30)","v":655027.90750944056},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!30:30)","v":649021.23321919586},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!30:30)","v":516921.34557417594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!30:30)","v":463816.55931922904},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!30:30)","v":463977.08852845093},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!30:30)","v":442541.52029796282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!30:30)","v":324158.41811943235},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!30:30)","v":270706.30809512094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!30:30)","v":253343.67429227271},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!30:30)","v":206817.88224034087},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!30:30)","v":206421.09302185616},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!30:30)","v":178289.7078833124},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!30:30)","v":72762.282400377881},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!30:30)","v":62981.810567388071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!30:30)","v":63656.84604937728},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!30:30)","v":5466.2028717010553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!30:30)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!30:30)","v":0}]
[]
[null,null,"Investing Cash Flow"]
[null,null,null,"Capital Expenditures",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!33:33)","v":-469777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!33:33)","v":-453333.3333333332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!33:33)","v":-468888.88888888888},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!33:33)","v":-622222.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!33:33)","v":-667777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!33:33)","v":-779999.99999999977},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!33:33)","v":-193454.54545454547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!33:33)","v":-539368.98395721917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!33:33)","v":-601176.4705882353},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!33:33)","v":-618750},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!33:33)","v":-686250},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!33:33)","v":-1230000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!33:33)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!33:33)","v":0}]
[null,null,null,"Interest During Construction",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!34:34)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!34:34)","v":0}]
[null,null,null,"Fees During Construction",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!35:35)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!35:35)","v":0}]
[null,null,null,"Investing Cash Flow",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!36:36)","v":-469777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!36:36)","v":-453333.3333333332},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!36:36)","v":-468888.88888888888},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!36:36)","v":-622222.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!36:36)","v":-667777.77777777775},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!36:36)","v":-779999.99999999977},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!36:36)","v":-193454.54545454547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!36:36)","v":-539368.98395721917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!36:36)","v":-601176.4705882353},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!36:36)","v":-618750},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!36:36)","v":-686250},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!36:36)","v":-1230000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!36:36)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!36:36)","v":0}]
[]
[null,null,"Financing Cash Flow"]
[null,null,null,"Debt Issued",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!39:39)","v":375822.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!39:39)","v":362666.66666666674},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!39:39)","v":357605.34269560751},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!39:39)","v":497777.77777777781},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!39:39)","v":534222.22222222225},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!39:39)","v":588945.65031809825},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!39:39)","v":154763.63636363638},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!39:39)","v":431495.18716577557},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!39:39)","v":465494.02252737083},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!39:39)","v":416934.70989546727},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!39:39)","v":541903.15544504253},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!39:39)","v":984000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!39:39)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!39:39)","v":0}]
[null,null,null,"Equity Issued",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!40:40)","v":93955.555555555547},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!40:40)","v":90666.66666666657},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!40:40)","v":111283.54619328136},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!40:40)","v":124444.44444444447},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!40:40)","v":133555.55555555556},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!40:40)","v":191054.34968190175},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!40:40)","v":38690.909090909074},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!40:40)","v":107873.79679144376},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!40:40)","v":135682.4480608645},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!40:40)","v":201815.29010453276},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!40:40)","v":144346.84455495753},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!40:40)","v":246000},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!40:40)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!40:40)","v":0}]
[]
[null,null,null,"Interest Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!42:42)","v":-6886.1450558997567},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!42:42)","v":-13584.426044676949},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!42:42)","v":-27325.906875086152},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!42:42)","v":-42228.191916825679},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!42:42)","v":-62019.875782926159},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!42:42)","v":-74427.238112061066},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!42:42)","v":-100364.22848435426},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!42:42)","v":-102914.86520711865},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!42:42)","v":-113706.45709626614},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!42:42)","v":-128734.00949223133},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!42:42)","v":-139264.34536084899},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!42:42)","v":-147282.16561472035},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!42:42)","v":-184130.2266302752},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!42:42)","v":-173087.59879176339},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!42:42)","v":-161589.24156507876},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!42:42)","v":-150019.13993334962},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!42:42)","v":-138559.98425772661},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!42:42)","v":-126711.55754951708},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!42:42)","v":-114342.83678217273},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!42:42)","v":-101380.58253989791},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!42:42)","v":-87957.028925890103},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!42:42)","v":-74423.86657695433},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!42:42)","v":-60717.200167716321},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!42:42)","v":-49421.088317892565},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!42:42)","v":-39561.321196966128},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!42:42)","v":-29524.625950586917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!42:42)","v":-20697.660023573037},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!42:42)","v":-14519.396834728343},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!42:42)","v":-9807.7926547893094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!42:42)","v":-6265.0801322415664},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!42:42)","v":-2669.192213494408},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!42:42)","v":-647.7725814078309},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!42:42)","v":-50.846760423664165},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!42:42)","v":3.2793195714475588E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!42:42)","v":3.2793195714475588E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!42:42)","v":3.116247171419673E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!42:42)","v":2.1736802106412744E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!42:42)","v":1.6860303730936718E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!42:42)","v":1.5386831364594397E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!42:42)","v":1.0966414265567435E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!42:42)","v":1.0966414265567435E-9},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!42:42)","v":9.7739757620729493E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!42:42)","v":4.2991511387905721E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!42:42)","v":3.3503965823911125E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!42:42)","v":3.3503965823911125E-10},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!42:42)","v":2.7919971519925943E-11},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!42:42)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!42:42)","v":0}]
[null,null,null,"Repayment Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!43:43)","v":-3110.1086692612644},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!43:43)","v":-6522.2541985312664},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!43:43)","v":-15184.686979956632},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!43:43)","v":-34577.443554491016},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!43:43)","v":-45121.062039754717},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!43:43)","v":-60759.636062668389},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!43:43)","v":-95001.912491791358},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!43:43)","v":-102783.54550137068},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!43:43)","v":-121317.08271174348},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!43:43)","v":-146911.99528798772},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!43:43)","v":-162908.56910378797},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!43:43)","v":-192130.45149237712},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!43:43)","v":-270934.91888560291},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!43:43)","v":-282228.78338719916},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!43:43)","v":-290985.9870722316},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!43:43)","v":-286255.7427390496},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!43:43)","v":-290413.58075561741},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!43:43)","v":-303174.27259043622},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!43:43)","v":-316477.5262559235},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!43:43)","v":-331907.97960940842},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!43:43)","v":-337009.30963455548},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!43:43)","v":-344119.86295218684},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!43:43)","v":-318397.34997766017},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!43:43)","v":-252489.76575223939},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!43:43)","v":-247606.74350740667},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!43:43)","v":-243011.18660808785},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!43:43)","v":-187801.51981420844},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!43:43)","v":-131435.42487779434},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!43:43)","v":-93899.409182885865},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!43:43)","v":-89722.48954748275},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!43:43)","v":-80170.255882183556},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!43:43)","v":-21171.780890931372},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!43:43)","v":-6087.9552831714027},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!43:43)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!43:43)","v":0}]
[null,null,null,"Dividends Paid",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!44:44)","v":-4305.817345361681},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!44:44)","v":-8660.8138337797518},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!44:44)","v":-24319.80494911813},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!44:44)","v":-43065.35735147493},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!44:44)","v":-59643.414959335511},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!44:44)","v":-72658.838059404894},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!44:44)","v":-98862.224698931313},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!44:44)","v":-104755.99030367026},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!44:44)","v":-118715.7959050184},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!44:44)","v":-137863.96267186181},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!44:44)","v":-148974.58083874499},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!44:44)","v":-166953.89338230019},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!44:44)","v":-223062.04491121299},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!44:44)","v":-223620.73742207763},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!44:44)","v":-227227.46717885919},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!44:44)","v":-246775.05294962481},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!44:44)","v":-252729.77867096433},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!44:44)","v":-252853.95345568494},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!44:44)","v":-253014.24547514381},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!44:44)","v":-254080.58812470167},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!44:44)","v":-261236.22817284436},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!44:44)","v":-268933.64598918357},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!44:44)","v":-306344.88422557438},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!44:44)","v":-366487.35237729555},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!44:44)","v":-372037.15434503736},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!44:44)","v":-378784.01247698686},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!44:44)","v":-435514.79110817215},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!44:44)","v":-503039.51899656112},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!44:44)","v":-545682.76924498589},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!44:44)","v":-556187.80579539528},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!44:44)","v":-572188.45941376255},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!44:44)","v":-627201.67974685645},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!44:44)","v":-510782.5435305807},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!44:44)","v":-463816.5593192323},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!44:44)","v":-463977.08852845425},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!44:44)","v":-442541.52029796591},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!44:44)","v":-324158.41811943462},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!44:44)","v":-270706.30809512257},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!44:44)","v":-253343.67429227429},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!44:44)","v":-206817.88224034198},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!44:44)","v":-206421.09302185723},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!44:44)","v":-178289.70788331336},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!44:44)","v":-72762.282400378317},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!44:44)","v":-62981.810567388406},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!44:44)","v":-63656.846049377615},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!44:44)","v":-5466.2028717010835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!44:44)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!44:44)","v":0}]
[null,null,null,"Total Financing",null,null,{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!G$6,'Consolidation M'!45:45)","v":455475.70670725504},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!H$6,'Consolidation M'!45:45)","v":424565.83925634524},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!I$6,'Consolidation M'!45:45)","v":402058.49008472805},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!J$6,'Consolidation M'!45:45)","v":502351.22939943062},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!K$6,'Consolidation M'!45:45)","v":500993.42499576142},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!L$6,'Consolidation M'!45:45)","v":572154.28776586556},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!M$6,'Consolidation M'!45:45)","v":-100773.82022053146},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!N$6,'Consolidation M'!45:45)","v":228914.58294505969},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!O$6,'Consolidation M'!45:45)","v":247437.13487520724},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!P$6,'Consolidation M'!45:45)","v":205240.03254791917},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Q$6,'Consolidation M'!45:45)","v":235102.50469661798},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!R$6,'Consolidation M'!45:45)","v":723633.48951060232},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!S$6,'Consolidation M'!45:45)","v":-678127.19042709097},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!T$6,'Consolidation M'!45:45)","v":-678937.11960104015},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!U$6,'Consolidation M'!45:45)","v":-679802.69581616961},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!V$6,'Consolidation M'!45:45)","v":-683049.93562202412},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!W$6,'Consolidation M'!45:45)","v":-681703.34368430835},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!X$6,'Consolidation M'!45:45)","v":-682739.78359563823},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Y$6,'Consolidation M'!45:45)","v":-683834.60851323989},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!Z$6,'Consolidation M'!45:45)","v":-687369.15027400793},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AA$6,'Consolidation M'!45:45)","v":-686202.56673329009},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AB$6,'Consolidation M'!45:45)","v":-687477.37551832478},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AC$6,'Consolidation M'!45:45)","v":-685459.43437095103},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AD$6,'Consolidation M'!45:45)","v":-668398.20644742739},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AE$6,'Consolidation M'!45:45)","v":-659205.21904941031},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AF$6,'Consolidation M'!45:45)","v":-651319.82503566158},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AG$6,'Consolidation M'!45:45)","v":-644013.97094595362},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AH$6,'Consolidation M'!45:45)","v":-648994.34070908395},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AI$6,'Consolidation M'!45:45)","v":-649389.97108266095},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AJ$6,'Consolidation M'!45:45)","v":-652175.37547511957},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AK$6,'Consolidation M'!45:45)","v":-655027.90750944044},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AL$6,'Consolidation M'!45:45)","v":-649021.23321919574},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AM$6,'Consolidation M'!45:45)","v":-516921.34557417594},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AN$6,'Consolidation M'!45:45)","v":-463816.55931922898},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AO$6,'Consolidation M'!45:45)","v":-463977.08852845081},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AP$6,'Consolidation M'!45:45)","v":-442541.52029796282},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AQ$6,'Consolidation M'!45:45)","v":-324158.41811943235},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AR$6,'Consolidation M'!45:45)","v":-270706.30809512094},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AS$6,'Consolidation M'!45:45)","v":-253343.67429227271},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AT$6,'Consolidation M'!45:45)","v":-206817.8822403409},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AU$6,'Consolidation M'!45:45)","v":-206421.09302185618},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AV$6,'Consolidation M'!45:45)","v":-178289.70788331243},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AW$6,'Consolidation M'!45:45)","v":-72762.282400377881},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AX$6,'Consolidation M'!45:45)","v":-62981.810567388071},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AY$6,'Consolidation M'!45:45)","v":-63656.84604937728},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!AZ$6,'Consolidation M'!45:45)","v":-5466.2028717010553},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BA$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BB$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BC$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BD$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BE$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BF$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BG$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BH$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BI$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BJ$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BK$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BL$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BM$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BN$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BO$6,'Consolidation M'!45:45)","v":0},{"$f":"SUMIF('Consolidation M'!$6:$6,'Consolidation A'!BP$6,'Consolidation M'!45:45)","v":0}]
[]
[null,null,null,"Net Cash Flow",null,null,{"$f":"G30+G36+G45","v":0},{"$f":"H30+H36+H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Gross Plant",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":469777.77777777775},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":923111.11111111077},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":1391999.9999999995},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":2014222.2222222225},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":2682000.0000000005},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":3462000},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":3655454.5454545463},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":4194823.5294117676},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":4796000.0000000047},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":5414750.0000000047},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":6101000.0000000047},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!51:51)","v":7331000.0000000047}]
[null,null,null,"Accumulated Depreciation",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-1035.3682485854952},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-3058.2336026662961},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-10131.059615110746},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-11899.802945669158},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-15007.735149189073},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":-10643.494919986173},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":13174.373180330818},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":40322.435408978024},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":78901.926897670521},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":135986.87880080802},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":197215.03623391112},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":272675.32399402763},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":376112.78430595942},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":488853.34224425338},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":611725.85020006157},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":748120.02822906035},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":894251.01473282208},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":1053481.2997762051},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":1226973.5879118168},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":1418540.8127302681},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":1624683.0075129098},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":1849251.59590667},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":2090518.2546815712},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":2334282.374114708},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":2588854.8290007063},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":2857051.1172323087},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":3140377.998424036},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":3453265.2317599235},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":3793415.320540573},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":4165818.8457381208},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":4573425.8890593499},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":5010650.8514211327},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":5347965.9160483619},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":5654608.5808081273},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":5984228.1336050713},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":6316709.4407970002},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":6552198.6511352882},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":6749697.4502848936},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":6945211.9871692713},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7107760.9189752843},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7283088.4380130293},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7444336.1760771377},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7507907.9669016004},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7565095.3468780266},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7626438.8729461748},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!52:52)","v":7631878.3275685711}]
[null,null,null,"Net Plant",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":470813.14602636325},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":926169.34471377707},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1402131.0596151103},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2026122.0251678918},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2697007.7351491894},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3472643.494919986},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3642280.1722742156},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4154501.0940027898},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4717098.0731023345},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5278763.1211991962},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5903784.9637660934},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":7058324.6760059772},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6954887.2156940456},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6842146.6577557512},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6719274.149799943},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6582879.9717709441},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6436748.9852671828},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6277518.7002237998},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":6104026.4120881874},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5912459.1872697361},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5706316.9924870953},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5481748.4040933345},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":5240481.7453184333},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4996717.6258852966},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4742145.1709992979},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4473948.8827676959},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":4190622.0015759687},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3877734.7682400811},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3537584.6794594317},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":3165181.1542618838},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2757574.1109406548},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":2320349.148578872},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1983034.0839516427},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1676391.4191918774},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1346771.8663949333},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":1014290.5592030045},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":778801.34886471648},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":581302.54971511103},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":385788.01283073332},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":223239.08102472033},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":47911.561986975372},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-113336.17607713304},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-176907.9669015957},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-234095.34687802196},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-295438.87294617016},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!53:53)","v":-300878.32756856643}]
[]
[null,null,null,"Debt Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":372712.11355296103},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":728856.52602109686},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1071277.181736748},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1534477.5159600344},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2023578.6761425019},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2551764.6903979313},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2611526.4142697742},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2940238.0559341786},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3284414.9957498056},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3554437.7103572865},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3933432.2966985409},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4725301.8452061638},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4454366.9263205612},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":4172138.1429333608},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3881152.1558611286},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3594896.4131220793},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3304482.8323664619},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":3001308.5597760254},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2684831.033520102},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2352923.0539106936},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":2015913.7442761378},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1671793.8813239508},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1353396.5313462904},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":1100906.765594051},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":853300.0220866442},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":610288.83547855646},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":422487.31566434808},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":291051.89078655367},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":197152.48160366793},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":107429.99205618518},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":27259.736174001624},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":6087.955283070256},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!55:55)","v":-1.0114649739989545E-7}]
[]
[null,null,null,"Equity Balance"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: Paid in Capital"]
[null,null,null,"Add: Income"]
[null,null,null,"Less: Dividends"]
[null,null,null,"Closing Balance",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":98101.032473402316},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":197312.81869268097},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":330853.87787836342},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":491644.50920785719},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":673429.05900668737},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":920878.80452205462},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1030753.7580044379},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1214263.0380686037},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1432683.0773525191},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1724325.4108419013},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1970352.6670675436},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2333022.8307998045},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2500520.2893734761},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2670008.5148223811},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2838121.9939388037},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2987983.558648855},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3132266.1529007107},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3276210.1404477642},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3419195.3785680751},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3559536.1333590322},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3690403.2482109461},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3809954.5227693738},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3887085.2139721322},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3895810.8602912347},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3888845.1489126431},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3863660.0472891284},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3768134.6859116103},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3586682.8774535176},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3340432.1978557538},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":3057751.1622056905},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2730314.3747666455},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":2314261.1932957945},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1983034.083951737},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1676391.4191919707},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1346771.8663950246},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":1014290.5592030959},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":778801.34886480775},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":581302.54971520102},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":385788.01283082261},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":223239.08102481026},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":47911.561987065106},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-113336.1760770439},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-176907.96690150909},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-234095.34687793499},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-295438.87294608139},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!62:62)","v":-300878.32756847725}]
[]
[null,null,null,"Total Liabilities and Capital",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":470813.14602636336},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":926169.34471377777},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":1402131.0596151114},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":2026122.0251678918},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":2697007.7351491894},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":3472643.494919986},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":3642280.1722742124},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4154501.0940027824},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4717098.0731023252},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5278763.1211991878},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5903784.963766085},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":7058324.6760059688},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6954887.2156940373},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6842146.6577557418},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6719274.1497999318},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6582879.9717709348},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6436748.9852671726},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6277518.7002237896},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":6104026.4120881772},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5912459.1872697258},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5706316.9924870841},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5481748.4040933251},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":5240481.7453184221},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4996717.6258852854},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4742145.1709992876},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4473948.8827676848},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":4190622.0015759584},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":3877734.7682400714},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":3537584.6794594219},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":3165181.1542618759},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":2757574.1109406473},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":2320349.148578865},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":1983034.083951636},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":1676391.4191918697},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":1346771.8663949235},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":1014290.5592029947},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":778801.34886470658},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":581302.54971509986},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":385788.01283072145},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":223239.08102470913},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":47911.561986963963},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-113336.17607714505},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-176907.96690161023},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-234095.34687803613},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-295438.87294618256},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!64:64)","v":-300878.32756857842}]
[null,null,null,"Difference",null,null,{"$f":"LOOKUP(G$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(H$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(I$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(J$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(K$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(L$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(M$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":0},{"$f":"LOOKUP(N$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-7.4505805969238281E-9},{"$f":"LOOKUP(O$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.3132257461547852E-9},{"$f":"LOOKUP(P$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(Q$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(R$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(S$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-8.3819031715393066E-9},{"$f":"LOOKUP(T$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.3132257461547852E-9},{"$f":"LOOKUP(U$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(V$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.3132257461547852E-9},{"$f":"LOOKUP(W$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(X$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(Y$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(Z$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(AA$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(AB$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.3132257461547852E-9},{"$f":"LOOKUP(AC$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(AD$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(AE$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(AF$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(AG$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.0244548320770264E-8},{"$f":"LOOKUP(AH$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.7788870334625244E-9},{"$f":"LOOKUP(AI$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.7788870334625244E-9},{"$f":"LOOKUP(AJ$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-7.9162418842315674E-9},{"$f":"LOOKUP(AK$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-7.4505805969238281E-9},{"$f":"LOOKUP(AL$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-6.9849193096160889E-9},{"$f":"LOOKUP(AM$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-6.7520886659622192E-9},{"$f":"LOOKUP(AN$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-7.6834112405776978E-9},{"$f":"LOOKUP(AO$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.7788870334625244E-9},{"$f":"LOOKUP(AP$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.7788870334625244E-9},{"$f":"LOOKUP(AQ$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-9.8953023552894592E-9},{"$f":"LOOKUP(AR$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1175870895385742E-8},{"$f":"LOOKUP(AS$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1874362826347351E-8},{"$f":"LOOKUP(AT$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1204974725842476E-8},{"$f":"LOOKUP(AU$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1408701539039612E-8},{"$f":"LOOKUP(AV$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.2005330063402653E-8},{"$f":"LOOKUP(AW$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.4522811397910118E-8},{"$f":"LOOKUP(AX$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.4173565432429314E-8},{"$f":"LOOKUP(AY$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.2398231774568558E-8},{"$f":"LOOKUP(AZ$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BA$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BB$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BC$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BD$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BE$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BF$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BG$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BH$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BI$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BJ$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BK$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BL$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BM$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BN$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BO$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8},{"$f":"LOOKUP(BP$6,'Consolidation M'!$6:$6,'Consolidation M'!65:65)","v":-1.1990778148174286E-8}]
[]
[null,null,"Ratios"]
[null,null,null,"NOPAT",null,null,{"$f":"G18","v":15337.439319108198},{"$f":"H18","v":30790.359431068766},73903.224816605361,121639.73615335004,169892.28498553633,203481.47200493145,270410.49757475988,283306.33878351236,315159.84422433557,356425.01554894331,389919.33787027886,430906.22272928111,574689.7301151593,566196.56166274613,556930.1878603613,546655.75759302522,535572.3571805465,523509.49855225522,510342.3203776282,495801.92545555666,480060.37195064878,462908.78712456487,444192.77559604991,424634.08701429045,404632.76416341239,383123.53680405871,360687.08975422633,336107.10737319657,309239.88230201148,279771.85027757264,247420.86418821241,211796.27085741184,179606.28094694734,157173.89455946308,134357.53573150499,110060.21310603409,88669.20778114436,73207.508945514011,57829.137407894304,44268.950434328442,31093.573984110939,17041.96981920339,9190.4915759127143,5794.4305909622262,2313.3199812310131,26.748249305234822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital",null,null,{"$f":"MAX(AVERAGE(G64,G64),0)","v":470813.14602636336},{"$f":"MAX(AVERAGE(H64,H64),0)","v":926169.34471377777},1402131.0596151114,2026122.0251678918,2697007.7351491894,3472643.494919986,3642280.1722742124,4154501.0940027824,4717098.0731023252,5278763.1211991878,5903784.963766085,7058324.6760059688,6954887.2156940373,6842146.6577557418,6719274.1497999318,6582879.9717709348,6436748.9852671726,6277518.7002237896,6104026.4120881772,5912459.1872697258,5706316.9924870841,5481748.4040933251,5240481.7453184221,4996717.6258852854,4742145.1709992876,4473948.8827676848,4190622.0015759584,3877734.7682400714,3537584.6794594219,3165181.1542618759,2757574.1109406473,2320349.148578865,1983034.083951636,1676391.4191918697,1346771.8663949235,1014290.5592029947,778801.34886470658,581302.54971509986,385788.01283072145,223239.08102470913,47911.561986963963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ROIC",null,null,null,{"$f":"IFERROR(H68/G69,FALSE)","v":6.53982576547356E-2},{"$f":"IFERROR(I68/H69,FALSE)","v":7.9794505441598607E-2},8.6753470953521608E-2,8.3850963996829578E-2,7.5447122139483055E-2,7.7868775752631778E-2,7.7782687048651183E-2,7.5859853468153757E-2,7.5560230045107146E-2,7.3865663019502953E-2,7.2988129712367039E-2,8.1420132466951609E-2,8.1409884028758414E-2,8.1396996544800343E-2,8.135637055518892E-2,8.1358365863758289E-2,8.1331352170248672E-2,8.1296822000615443E-2,8.1225389928472419E-2,8.1194703717241662E-2,8.1122164740239436E-2,8.1031222677852704E-2,8.102958995967055E-2,8.0979713976076895E-2,8.0791186897242351E-2,8.061940339628941E-2,8.0204587110647887E-2,7.9747559022032205E-2,7.9085555718859724E-2,7.8169574545540119E-2,7.6805286943009907E-2,7.7404851359093987E-2,7.9259300599745203E-2,8.0146876316197158E-2,8.1721497049568118E-2,8.7419928122784166E-2,9.4000233887925153E-2,9.9481995109494598E-2,0.11474941927175186,0.13928373939448963,0.35569639378153151,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Net Income",null,null,{"$f":"G22","v":8451.2942632084414},{"$f":"H22","v":17205.933386391818},46577.317941519213,79411.54423652438,107872.40920261013,129054.23389287038,170046.26909040567,180391.47357639368,201453.38712806941,227691.00605671195,250654.99250942987,283624.05711456086,390559.5034848841,393108.96287098282,395340.94629528263,396636.61765967566,397012.37292281992,396797.94100273814,395999.48359545541,394421.34291565878,392103.34302475874,388484.92054761056,383475.57542833348,375212.99869639787,365071.44296644616,353598.91085347184,339989.4297306533,321587.71053846821,299432.08964722214,273506.77014533099,244751.67197471799,211148.49827600401,179555.43418652369,157173.89455946631,134357.53573150828,110060.21310603718,88669.207781146528,73207.508945515699,57829.137407895847,44268.950434329548,31093.573984112034,17041.969819204365,9190.4915759131454,5794.4305909625627,2313.3199812313478,26.748249305262743,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,{"$f":"MAX(G62,0)","v":98101.032473402316},{"$f":"MAX(H62,0)","v":197312.81869268097},330853.87787836342,491644.50920785719,673429.05900668737,920878.80452205462,1030753.7580044379,1214263.0380686037,1432683.0773525191,1724325.4108419013,1970352.6670675436,2333022.8307998045,2500520.2893734761,2670008.5148223811,2838121.9939388037,2987983.558648855,3132266.1529007107,3276210.1404477642,3419195.3785680751,3559536.1333590322,3690403.2482109461,3809954.5227693738,3887085.2139721322,3895810.8602912347,3888845.1489126431,3863660.0472891284,3768134.6859116103,3586682.8774535176,3340432.1978557538,3057751.1622056905,2730314.3747666455,2314261.1932957945,1983034.083951737,1676391.4191919707,1346771.8663950246,1014290.5592030959,778801.34886480775,581302.54971520102,385788.01283082261,223239.08102481026,47911.561987065106,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"ROE",null,null,null,{"$f":"IFERROR(H73/G74,FALSE)","v":0.17538993171205189},{"$f":"IFERROR(I73/H74,FALSE)","v":0.23605824624128655},0.24001998932507476,0.2194113982406013,0.19163745930896758,0.18465651316479306,0.17500928051490741,0.16590588761435038,0.15892628987945209,0.14536408901324932,0.14394583358352581,0.16740492134446575,0.15721086709097618,0.14806729795076409,0.13975319542526615,0.13286966448448134,0.12668078689139295,0.12087120991003758,0.11535501755411195,0.11015574174119762,0.10526896233790776,0.10065095872839798,9.6528112465272001E-2,9.3708718430738941E-2,9.092645690773811E-2,8.7996724755637107E-2,8.5344006343729656E-2,8.3484406031406291E-2,8.187765951989591E-2,8.0043031296950867E-2,7.7334866719899406E-2,7.7586503505602367E-2,7.9259300599742788E-2,8.0146876316194285E-2,8.1721497049564273E-2,8.7419928122777588E-2,9.4000233887915105E-2,9.9481995109479943E-2,0.11474941927172463,0.13928373939443142,0.35569639378080098,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Debt to Capital",null,null,{"$f":"G55/G64","v":0.79163489103613705},{"$f":"H55/H64","v":0.78695816286852138},0.76403498402696846,0.75734703877614784,0.75030510657047278,0.73481907778060795,0.71700316580510526,0.70772350022450359,0.69627871730674507,0.67334669670682579,0.66625602403197359,0.66946507310287517,0.64046573124422035,0.60977034717666267,0.57761479429689455,0.54609782170386068,0.51337761343963628,0.47810428022604384,0.43984590699069825,0.39796013458779306,0.3532775601023011,0.30497457345462825,0.25825803754690024,0.22032599158512575,0.17993966682104603,0.1364094341419963,0.10081732866993591,7.5057194001602379E-2,5.5730816211527347E-2,3.3941182769754608E-2,9.8854047352159632E-3,2.6237237989803911E-3,-5.1005929861951029E-14,-6.0335847727408838E-14,-7.5102918262353675E-14,-9.9721422507741726E-14,-1.2987457911743632E-13,-1.7399974840892751E-13,-2.6218154539777567E-13,-4.5308597820602966E-13,-2.1111083255314435E-12,8.9244670943413162E-13,5.7174642369921902E-13,4.3207393375739698E-13,3.4236015183526781E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13,3.3617076449895314E-13]
[]
[null,null,null,"Debt to EBITDA",null,null,null,{"$f":"H55/H30","v":25.336114576769216},16.029788852166021,12.801074553778761,12.132904810244856,12.277206313130076,8.8758485548390063,9.4707565631160691,9.2848452636160754,8.5957727506754456,8.7187279939422826,9.331781915512563,6.5686304710996151,6.1451024291984657,5.7092332521591809,5.263006737345437,4.8473912633421721,4.3959772550087557,3.9261409119923476,3.4230850380363176,2.9377822847166257,2.4317802168594986,1.9744370906329536,1.6470821659522845,1.2944376006566258,0.93700331545280591,0.6560219726969303,0.44846599196620673,0.30359643724552121,0.16472561843955061,4.1616144688627246E-2,9.380209724223541E-3,-1.9567096283777157E-13,-2.180743558366138E-13,-2.1799890533537236E-13,-2.2855820925411386E-13,-3.120279830666906E-13,-3.7363923327695245E-13,-3.9924619267661952E-13,-4.8906069583651466E-13,-4.9000078392757039E-13,-5.6731540255870593E-13,-1.3900951710576105E-12,-1.6059636344000092E-12,-1.5889335346812225E-12,-1.8503977948483857E-11,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,"DSCR",null,null,null,{"$f":"IF(ABS(H42+H43)>1,-H30/(H42+H43))","v":1.4307431027409543},{"$f":"IF(ABS(I42+I43)>1,-I30/(I42+I43))","v":1.5720881018987038},1.5607056967526534,1.5566818451603053,1.5374696212406918,1.5060356119282841,1.5092698088568504,1.5051230017299424,1.5001485974076965,1.4930110334431692,1.4918906515771038,1.4901760706334513,1.4911326413337422,1.502076677645469,1.5656412109677404,1.5891500066282698,1.5881886206236804,1.5872847877730665,1.5864004045349076,1.6147221661314883,1.6425461117091209,1.8080536189078009,2.2138926025235341,2.2955380492187869,2.3898504160638989,3.0888081739554831,4.4465426567911823,6.2617634993093398,6.794373246985959,7.9071978697020775,29.744936533278032,84.20557331922879,false,false,false,false,false,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,"Equity Capital",null,null,{"$f":"G40","v":93955.555555555547},{"$f":"H40","v":90666.66666666657},111283.54619328136,124444.44444444447,133555.55555555556,191054.34968190175,38690.909090909074,107873.79679144376,135682.4480608645,201815.29010453276,144346.84455495753,246000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,{"$f":"-G44","v":4305.817345361681},{"$f":"-H44","v":8660.8138337797518},24319.80494911813,43065.35735147493,59643.414959335511,72658.838059404894,98862.224698931313,104755.99030367026,118715.7959050184,137863.96267186181,148974.58083874499,166953.89338230019,223062.04491121299,223620.73742207763,227227.46717885919,246775.05294962481,252729.77867096433,252853.95345568494,253014.24547514381,254080.58812470167,261236.22817284436,268933.64598918357,306344.88422557438,366487.35237729555,372037.15434503736,378784.01247698686,435514.79110817215,503039.51899656112,545682.76924498589,556187.80579539528,572188.45941376255,627201.67974685645,510782.5435305807,463816.5593192323,463977.08852845425,442541.52029796591,324158.41811943462,270706.30809512257,253343.67429227429,206817.88224034198,206421.09302185723,178289.70788331336,72762.282400378317,62981.810567388406,63656.846049377615,5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Funding Required",null,null,{"$f":"G84-G85","v":89649.738210193871},{"$f":"H84-H85","v":82005.852832886812},86963.741244163233,81379.087092969537,73912.140596220052,118395.51162249685,-60171.31560802224,3117.8064877735014,16966.652155846095,63951.327432670951,-4627.736283787468,79046.106617699814,-223062.04491121299,-223620.73742207763,-227227.46717885919,-246775.05294962481,-252729.77867096433,-252853.95345568494,-253014.24547514381,-254080.58812470167,-261236.22817284436,-268933.64598918357,-306344.88422557438,-366487.35237729555,-372037.15434503736,-378784.01247698686,-435514.79110817215,-503039.51899656112,-545682.76924498589,-556187.80579539528,-572188.45941376255,-627201.67974685645,-510782.5435305807,-463816.5593192323,-463977.08852845425,-442541.52029796591,-324158.41811943462,-270706.30809512257,-253343.67429227429,-206817.88224034198,-206421.09302185723,-178289.70788331336,-72762.282400378317,-62981.810567388406,-63656.846049377615,-5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Project by Project Stats","index":7,"n_rows":15,"n_cols":7,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Row Number",{"$f":"ROW('Template Model'!G198)","v":198},1,"Equity IRR","Project IRR"]
[]
[null,null,{"$f":"TRANSPOSE(project_name)","v":"Project 1 - Solar"},{"$f":"\"!G\"&$D$2","v":"!G198"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&D4)","v":0.12961555925330925},{"$f":"INDIRECT(\"'\"&$C4&\"'\"&E4)","v":7.2195813626358296E-2}]
[null,null,"Project 2 - Wind ",{"$f":"\"!G\"&$D$2","v":"!G198"},{"$f":"\"!G\"&$E$2","v":"!G1"},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&D5)","v":0.20227971050731908},{"$f":"INDIRECT(\"'\"&$C5&\"'\"&E5)","v":9.5917831694535494E-2}]
[null,null,"Project 3 - BESS","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C6&\"'\"&D6)","v":0.14171800328225292},{"$f":"INDIRECT(\"'\"&$C6&\"'\"&E6)","v":8.412400008004739E-2}]
[null,null,"Project 4 - Solar 2","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C7&\"'\"&D7)","v":0.14272705061784929},{"$f":"INDIRECT(\"'\"&$C7&\"'\"&E7)","v":7.2549292736163951E-2}]
[null,null,"Project 5 - Wind  2","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C8&\"'\"&D8)","v":0.1369044204013552},{"$f":"INDIRECT(\"'\"&$C8&\"'\"&E8)","v":7.2221632097387412E-2}]
[null,null,"Project 6 - BESS 2","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C9&\"'\"&D9)","v":8.0686517778567834E-2},{"$f":"INDIRECT(\"'\"&$C9&\"'\"&E9)","v":6.5579975603980767E-2}]
[null,null,"Project 7 - Solar 3","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C10&\"'\"&D10)","v":0.13912408589058134},{"$f":"INDIRECT(\"'\"&$C10&\"'\"&E10)","v":7.2121089147110906E-2}]
[null,null,"Project 8 - Wind  3","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C11&\"'\"&D11)","v":0.13310042192413096},{"$f":"INDIRECT(\"'\"&$C11&\"'\"&E11)","v":6.6227050162672274E-2}]
[null,null,"Project 9 - BESS 3","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C12&\"'\"&D12)","v":0.13011520541755228},{"$f":"INDIRECT(\"'\"&$C12&\"'\"&E12)","v":7.7711929062885821E-2}]
[null,null,"Project 10 - Solar 4","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C13&\"'\"&D13)","v":7.9965371000274343E-2},{"$f":"INDIRECT(\"'\"&$C13&\"'\"&E13)","v":6.0631826167523162E-2}]
[null,null,"Project 11 - Wind  4","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C14&\"'\"&D14)","v":0.18039635942137688},{"$f":"INDIRECT(\"'\"&$C14&\"'\"&E14)","v":9.3226519501721006E-2}]
[null,null,"Project 12 - BESS 4","!G198","!G1",{"$f":"INDIRECT(\"'\"&$C15&\"'\"&D15)","v":0.26768112185567694},{"$f":"INDIRECT(\"'\"&$C15&\"'\"&E15)","v":0.12333527728698201}]

{"sheet":"Corporate Finance Theory","index":8,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Year",null,null,null,0]
[null,"Terminal Year"]
[null,"Holding Period"]
[]
[null,"Assumptions"]
[null,null,"Year",null,null,0,5,10]
[null,null,"ROE/ROIC",null,"%"]
[null,null,"Growth = ROE * (1-DPO)",null,"%"]
[null,null,"Cost of Capital",null,"%"]
[null,null,"Holding Period",null,"Years"]
[]
[null,null,"Dividend Payout: (G/ROE = 1 - DPO); DPO = 1-G/ROE",null,"%"]
[null,null,"Initial Book Value per Share",null,"USD/Share"]
[]
[null,"Book Value and Dividends"]
[null,null,"Opening Balance",null,"USD"]
[null,null,"Add: Income = ROE x Opening BV",null,"USD"]
[null,null,"Less: Dividends",null,"USD"]
[null,null,"Closing Balance",null,"USD"]
[]
[null,null,"PV of Dividends = Value; Constant is D1/(K-g)",null,"USD"]
[null,null,"P/E Ratio; D1/(k-g)/E; (1-G/ROE)*E/(k-g)/E",null,"x"]
[null,null,"Price to Book; D1/(k-g)/BV",null,"x"]

{"sheet":"Start","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Project 1 - Solar","index":10,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,1,"PIRR",{"$f":"G73","v":7.2195813626358296E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2025-01-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"SUM(K6:XFD6)","v":6},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":1},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2060-07-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":124},125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":252},253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QQ8+QR7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"TC8+TD7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VO8+VP7","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,{"$f":"YA8+YB7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAM8+AAN7","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]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1000},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$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$7","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":1200},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,1200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":2102.4},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,{"$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$7","v":2102.4},2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,2102.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,{"$f":"BX14*BX19/8760*BX24","v":207360},214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,{"$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},214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,193536,214272,207360,214272,207360,214272,214272,207360,214272,207360,214272,214272,200448,214272,207360,214272,207360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,{"$f":"BV30*(1-$G$30*BW7)","v":0.97576619515818985},0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,{"$f":"EH30*(1-$G$30*EI7)","v":0.95014226097276155},0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,{"$f":"GT30*(1-$G$30*GU7)","v":0.92519121954217276},0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,{"$f":"JF30*(1-$G$30*JG7)","v":0.90089540048621342},0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,{"$f":"LR30*(1-$G$30*LS7)","v":0.87723759745454388},0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,{"$f":"OD30*(1-$G$30*OE7)","v":0.85420105594111828},0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$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$30","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"BX26*BX$30","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"EJ26*EJ$30","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"GV26*GV$30","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"JH26*JH$30","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"LT26*LT$30","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"OF26*OF$30","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,209079.37416893567,{"$f":"SUM(BX32:BX34)","v":202250.76461551641},208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,197021.49923531184,{"$f":"SUM(EJ32:EJ34)","v":203504.24762246059},196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,198242.57299374044,{"$f":"SUM(GV32:GV34)","v":178983.37087651971},198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,193036.65925298192,{"$f":"SUM(JH32:JH34)","v":186732.0106917615},192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,181903.98820817421,{"$f":"SUM(LT32:LT34)","v":187889.31362062602},181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,183031.36865861531,{"$f":"SUM(OF32:OF34)","v":165249.93014339224},182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":360},{"$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 ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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":0.16666666666666666},null,null,"%",null,{"$f":"$F45*K$6","v":0.16666666666666666},{"$f":"$F45*L$6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"K44*K45","v":72000},{"$f":"L44*L45","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,{"$f":"BV51*(1+BW50*BW7)","v":1.1273112959866836},1.1291731422445785,1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,{"$f":"EH51*(1+EI50*EI7)","v":1.2528856686424712},1.254954911186245,1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,{"$f":"GT51*(1+GU50*GU7)","v":1.3924481234935084},1.3947478647781641,1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,{"$f":"JF51*(1+JG50*JG7)","v":1.5475568323177054},1.5501127482456201,1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,{"$f":"LR51*(1+LS50*LS7)","v":1.7199435360252946},1.7227841626097524,1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,{"$f":"OD51*(1+OE50*OE7)","v":1.9115328790121542},1.9146899309731364,1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"QP51*(1+QQ50*QQ7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"TB51*(1+TC50*TC7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"VN51*(1+VO50*VO7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"XZ51*(1+YA50*YA7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0171448768492266,1.0194056108148271,1.0216713695494448,1.0239421642212685,1.0262180060233097,1.0284989061734577,1.0307848759145353,1.0330759265143534,1.0353720692657675,1.0376733154867326,1.0399796765203595,1.0422911637349703,1.0444381128777682,1.04658948438428,1.0487452873638508,1.0509055309445894,1.0530702242734074,1.055239376516057,1.0574129968571711,1.0595910945003006,1.0617736786679548,1.0639607586016393,1.0661523435618963,1.068348442828343,1.0706360633145942,1.0729285822097159,1.0752260100025151,1.0775283572042578,1.0798356343487177,1.0821478519922241,1.0844650207137101,1.0867871511147615,1.0891142538196645,1.091446339475455,1.0937834187519671,1.0961255023418814,1.0979358427261072,1.0997491730346618,1.101565498205648,1.1033848231853249,1.1052071529281204,1.107032492396645,1.1088608465617054,1.1106922204023182,1.112526618905723,1.1143640470673963,1.1162045098910649,1.11804801238872,1.1198945595806302,1.1217441564953559,1.1235968081697618,1.1254525196490321,1.1273112959866836,{"$f":"IF($F$52,BX51,1)","v":1.1291731422445785},1.1310380634929402,1.1329060648103653,1.134777151283838,1.1366513280087447,1.1385286000888868,1.140408972636495,1.1422924507722434,1.1441790396252633,1.1460687443331574,1.1479615700420132,1.1498575219064175,1.1517566050894705,1.1536588247627995,1.1555641861065729,1.157472694309515,1.15938435456892,1.1612991720906649,1.1632171520892254,1.1651382997876889,1.1670626204177694,1.1689901192198215,1.1709208014428545,1.172854672344547,1.1747917371912611,1.1767320012580564,1.1786754698287054,1.1806221481957064,1.1825720416602994,1.1845251555324792,1.1864814951310108,1.1884410657834434,1.1904038728261255,1.1923699216042185,1.194339217471712,1.1963117657914384,1.1982875719350867,1.2002666412832181,1.2022489792252802,1.2042345911596213,1.2062234824935061,1.2082156586431294,1.2102111250336316,1.2122098870991129,1.2142119502826487,1.2162173200363036,1.218226001821147,1.220238001107268,1.2222533233737893,1.2242719741088834,1.2262939588097865,1.2283192829828145,1.2303479521433769,1.2323799718159927,1.2344153475343049,1.2364540848410959,1.2384961892883024,1.2405416664370303,1.2425905218575708,1.244642761129414,1.2466983898412656,1.2487574135910615,1.2508198379859827,1.2528856686424712,{"$f":"IF($F$52,EJ51,1)","v":1.254954911186245},1.2570275712523131,1.2591036544849916,1.2611831665379185,1.263266113074069,1.2653524997657715,1.2674423322947226,1.2695356163520026,1.2716323576380915,1.2737325618628832,1.2758362347457028,1.2779433820153212,1.2800540094099704,1.2821681226773598,1.2842857275746919,1.2864068298686773,1.2885314353355508,1.2906595497610875,1.2927911789406177,1.2949263286790433,1.2970650047908538,1.2992072131001415,1.3013529594406177,1.3035022496556283,1.3056550895981704,1.3078114851309077,1.3099714421261865,1.3121349664660515,1.3143020640422627,1.3164727407563099,1.3186470025194308,1.3208248552526249,1.3230063048866716,1.325191357362145,1.3273800186294307,1.3295722946487416,1.3317681913901347,1.3339677148335267,1.336170870968711,1.3383776657953734,1.3405881053231088,1.3428021955714371,1.3450199425698204,1.3472413523576785,1.3494664309844062,1.3516951845093892,1.3539276190020204,1.3561637405417175,1.3584035552179383,1.3606470691301982,1.3628942883880861,1.3651452191112818,1.3673998674295718,1.3696582394828667,1.3719203414212175,1.3741861794048329,1.3764557596040952,1.3787290881995777,1.3810061713820616,1.3832870153525527,1.3855716263222981,1.3878600105128032,1.3901521741558489,1.3924481234935084,{"$f":"IF($F$52,GV51,1)","v":1.3947478647781641},1.3970514042725248,1.3993587482496428,1.4016699029929305,1.4039848747961778,1.40630366996357,1.4086262948097037,1.4109527556596047,1.4132830588487448,1.41561721072306,1.4179552176389667,1.4202970859633794,1.4226428220737284,1.4249924323579763,1.4273459232146366,1.42970330105279,1.4320645722921024,1.4344297433628423,1.4367988207058986,1.4391718107727975,1.4415487200257207,1.4439295549375222,1.4463143219917469,1.448703027682648,1.4510956785152038,1.4534922810051367,1.4558928416789301,1.4582973670738464,1.4607058637379451,1.4631183382300998,1.4655347971200172,1.4679552469882542,1.4703796944262357,1.4728081460362732,1.4752406084315826,1.4776770882363015,1.4801175920855085,1.4825621266252402,1.4850106985125096,1.4874633144153242,1.4899199810127048,1.4923807049947027,1.4948454930624184,1.4973143519280201,1.4997872883147612,1.5022643089569994,1.5047454206002149,1.5072306300010283,1.5097199439272195,1.5122133691577457,1.5147109124827605,1.5172125807036314,1.5197183806329597,1.5222283190945975,1.5247424029236676,1.5272606389665813,1.5297830340810572,1.5323095951361403,1.5348403290122201,1.5373752426010499,1.5399143428057649,1.5424576365409017,1.5450051307324169,1.5475568323177054,{"$f":"IF($F$52,JH51,1)","v":1.5501127482456201},1.5526728854764906,1.5552372509821422,1.5578058517459141,1.5603786947626797,1.5629557870388644,1.5655371355924659,1.5681227474530721,1.5707126296618814,1.573306789271721,1.5759052333470662,1.5785079689640604,1.5811150032105334,1.5837263431860216,1.5863419960017862,1.5889619687808336,1.5915862686579343,1.5942149027796426,1.5968478783043161,1.5994852024021344,1.6021268822551198,1.6047729250571561,1.6074233380140084,1.6100781283433425,1.6127373032747452,1.6154008700497431,1.6180688359218229,1.6207412081564512,1.623417994031094,1.6260992008352366,1.6287848358704036,1.6314749064501783,1.6341694199002235,1.6368683835583004,1.6395718047742898,1.6422796909102106,1.6449920493402412,1.6477088874507391,1.6504302126402606,1.6531560323195815,1.6558863539117172,1.6586211848519428,1.6613605325878129,1.6641044045791831,1.6668528082982292,1.6696057512294677,1.6723632408697768,1.6751252847284162,1.6778918903270474,1.6806630651997552,1.683438816893067,1.6862191529659742,1.6890040809899527,1.6917936085489826,1.6945877432395702,1.6973864926707678,1.7001898644641948,1.7029978662540581,1.7058105056871733,1.7086277904229854,1.7114497281335892,1.7142763265037511,1.7171075932309292,1.7199435360252946,{"$f":"IF($F$52,LT51,1)","v":1.7227841626097524},1.725629480719963,1.7284794981043625,1.7313342225241841,1.7341936617534797,1.7370578235791403,1.7399267158009177,1.7428003462314461,1.745678722696262,1.7485618530338272,1.7514497450955488,1.7543424067458016,1.7572398458619487,1.7601420703343635,1.7630490880664509,1.7659609069746689,1.7688775349885504,1.7717989800507241,1.7747252501169373,1.7776563531560761,1.7805922971501884,1.7835330900945048,1.7864787399974609,1.7894292548807187,1.7923846427791887,1.7953449117410518,1.798310069827781,1.8012801251141635,1.8042550856883226,1.8072349596517399,1.8102197551192771,1.8132094802191987,1.8162041430931932,1.8192037518963959,1.8222083147974111,1.8252178399783341,1.8282323356347736,1.8312518099758739,1.8342762712243377,1.8373057276164477,1.8403401874020899,1.8433796588447755,1.8464241502216636,1.8494736698235836,1.852528225955058,1.8555878269343247,1.8586524810933602,1.8617221967779016,1.8647969823474699,1.8678768461753923,1.8709617966488252,1.8740518421687775,1.8771469911501326,1.880247252021672,1.8833526332260979,1.8864631432200563,1.8895787904741601,1.8926995834730123,1.8958255307152285,1.8989566407134608,1.9020929219944205,1.9052343830989014,1.9083810325818029,1.9115328790121542,{"$f":"IF($F$52,OF51,1)","v":1.9146899309731364},1.9178521970621065,1.921019685890621,1.9241924060844586,1.9273703662836446,1.9305535751424738,1.9337420413295343,1.9369357735277313,1.9401347804343101,1.9433390707608804,1.9465486532334402,1.9497635365923984,1.9529837295926002,1.9562092410033498,1.9594400796084346,1.9626762542061489,1.9659177736093185,1.9691646466453243,1.9724168821561261,1.9756744889982869,1.9789374760429972,1.982205852176099,1.9854796262981098,1.9887588073242473,1.9920434041844532,1.9953334258234179,1.9986288812006043,2.0019297792902728,2.0052361290815059,2.0085479395782317,2.0118652197992497,2.0151879787782536,2.0185162255638582,2.0218499692196219,2.0251892188240732,2.0285339834707337,2.0318842722681438,2.0352400943398878,2.0386014588246177,2.0419683748760797,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,QR51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,TD51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,VP51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,YB51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,{"$f":"IF($F$52,AAN51,1)","v":2.0453408516631373},2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373,2.0453408516631373]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.4E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4E-2},{"$f":"$F55*L$52","v":1.4E-2},1.4E-2,1.4E-2,1.4E-2,1.4E-2,1.4034527776812251E-2,1.406914070843676E-2,1.4103839004888263E-2,1.4138622876699456E-2,1.417349253492226E-2,1.4208448191129111E-2,1.4240028275889173E-2,1.4271678551407579E-2,1.4303399173692227E-2,1.433519029909776E-2,1.4367052084326336E-2,1.4398984686428409E-2,1.4430988262803495E-2,1.4463062971200948E-2,1.4495208969720745E-2,1.4527426416814256E-2,1.4559715471285033E-2,1.4592076292289586E-2,1.4622133580288755E-2,1.465225278137992E-2,1.4682434023093912E-2,1.4712677433224252E-2,1.4742983139827703E-2,1.4773351271224798E-2,1.4803781956000395E-2,1.4834275323004209E-2,1.4864831501351367E-2,1.489545062042295E-2,1.4926132809866547E-2,1.4956878199596802E-2,1.4988904886404319E-2,1.5021000150936022E-2,1.5053164140035212E-2,1.508539700085961E-2,1.5117698880882047E-2,1.5150069927891138E-2,1.5182510289991942E-2,1.5215020115606662E-2,1.5247599553475304E-2,1.5280248752656371E-2,1.5312967862527539E-2,1.5345757032786341E-2,1.5371101798165502E-2,1.5396488422485265E-2,1.5421916974879072E-2,1.544738752459455E-2,1.5472900140993687E-2,1.549845489355303E-2,1.5524051851863875E-2,1.5549691085632455E-2,1.5575372664680122E-2,1.5601096658943549E-2,1.562686313847491E-2,1.565267217344208E-2,1.5678523834128825E-2,1.5704418190934981E-2,1.5730355314376665E-2,1.575633527508645E-2,1.5782358143813568E-2,{"$f":"$F55*BX$52","v":1.5808423991424101E-2},1.5834532888901163E-2,1.5860684907345116E-2,1.5886880117973734E-2,1.5913118592122424E-2,1.5939400401244416E-2,1.5965725616910929E-2,1.5992094310811406E-2,1.6018506554753686E-2,1.6044962420664204E-2,1.6071461980588186E-2,1.6098005306689846E-2,1.6124592471252589E-2,1.6151223546679194E-2,1.6177898605492021E-2,1.6204617720333211E-2,1.623138096396488E-2,1.6258188409269309E-2,1.6285040129249157E-2,1.6311936197027643E-2,1.6338876685848772E-2,1.6365861669077501E-2,1.6392891220199962E-2,1.6419965412823659E-2,1.6447084320677655E-2,1.647424801761279E-2,1.6501456577601877E-2,1.652871007473989E-2,1.6556008583244193E-2,1.658335217745471E-2,1.661074093183415E-2,1.663817492096821E-2,1.6665654219565756E-2,1.6693178902459058E-2,1.672074904460397E-2,1.6748364721080138E-2,1.6776026007091216E-2,1.6803732977965054E-2,1.6831485709153923E-2,1.6859284276234697E-2,1.6887128754909084E-2,1.6915019221003812E-2,1.6942955750470844E-2,1.6970938419387582E-2,1.6998967303957082E-2,1.702704248050825E-2,1.7055164025496058E-2,1.7083332015501752E-2,1.7111546527233051E-2,1.713980763752437E-2,1.7168115423337012E-2,1.7196469961759404E-2,1.7224871330007278E-2,1.7253319605423898E-2,1.728181486548027E-2,1.7310357187775342E-2,1.7338946650036234E-2,1.7367583330118425E-2,1.7396267306005991E-2,1.7424998655811794E-2,1.7453777457777719E-2,1.7482603790274862E-2,1.7511477731803757E-2,1.7540399360994597E-2,{"$f":"$F55*EJ$52","v":1.7569368756607431E-2},1.7598385997532384E-2,1.7627451162789885E-2,1.7656564331530858E-2,1.7685725583036965E-2,1.7714934996720801E-2,1.7744192652126116E-2,1.7773498628928037E-2,1.7802853006933281E-2,1.7832255866080365E-2,1.7861707286439842E-2,1.7891207348214498E-2,1.7920756131739584E-2,1.7950353717483037E-2,1.7980000186045689E-2,1.8009695618161483E-2,1.8039440094697712E-2,1.8069233696655227E-2,1.8099076505168649E-2,1.8128968601506607E-2,1.8158910067071956E-2,1.8188900983401982E-2,1.8218941432168647E-2,1.8249031495178796E-2,1.8279171254374386E-2,1.8309360791832707E-2,1.8339600189766613E-2,1.8369889530524722E-2,1.8400228896591677E-2,1.8430618370588341E-2,1.8461058035272031E-2,1.8491547973536748E-2,1.8522088268413402E-2,1.8552679003070029E-2,1.8583320260812029E-2,1.8614012125082381E-2,1.8644754679461886E-2,1.8675548007669376E-2,1.8706392193561953E-2,1.8737287321135228E-2,1.8768233474523523E-2,1.8799230738000119E-2,1.8830279195977486E-2,1.8861378933007499E-2,1.8892530033781687E-2,1.8923732583131448E-2,1.8954986666028285E-2,1.8986292367584045E-2,1.9017649773051138E-2,1.9049058967822774E-2,1.9080520037433206E-2,1.9112033067557946E-2,1.9143598144014003E-2,1.9175215352760133E-2,1.9206884779897047E-2,1.9238606511667661E-2,1.9270380634457334E-2,1.9302207234794089E-2,1.9334086399348863E-2,1.9366018214935738E-2,1.9398002768512175E-2,1.9430040147179244E-2,1.9462130438181884E-2,1.949427372890912E-2,{"$f":"$F55*GV$52","v":1.95264701068943E-2},1.9558719659815347E-2,1.9591022475495001E-2,1.9623378641901026E-2,1.9655788247146491E-2,1.9688251379489981E-2,1.9720768127335853E-2,1.9753338579234465E-2,1.9785962823882428E-2,1.981864095012284E-2,1.9851373046945533E-2,1.9884159203487312E-2,1.99169995090322E-2,1.9949894053011671E-2,1.9982842925004914E-2,2.001584621473906E-2,2.0048904012089433E-2,2.0082016407079795E-2,2.0115183489882581E-2,2.0148405350819167E-2,2.018168208036009E-2,2.0215013769125312E-2,2.0248400507884456E-2,2.0281842387557071E-2,2.0315339499212853E-2,2.0348891934071914E-2,2.0382499783505023E-2,2.0416163139033851E-2,2.0449882092331232E-2,2.0483656735221397E-2,2.0517487159680242E-2,2.0551373457835559E-2,2.0585315721967302E-2,2.0619314044507824E-2,2.0653368518042156E-2,2.0687479235308222E-2,2.0721646289197121E-2,2.0755869772753364E-2,2.0790149779175135E-2,2.082448640181454E-2,2.0858879734177868E-2,2.0893329869925838E-2,2.0927836902873857E-2,2.0962400926992281E-2,2.0997022036406656E-2,2.103170032539799E-2,2.1066435888403009E-2,2.1101228820014396E-2,2.1136079214981073E-2,2.1170987168208442E-2,2.1205952774758646E-2,2.124097612985084E-2,2.1276057328861436E-2,2.1311196467324368E-2,2.1346393640931348E-2,2.1381648945532138E-2,2.1416962477134802E-2,2.1452334331905965E-2,2.1487764606171082E-2,2.1523253396414699E-2,2.1558800799280711E-2,2.1594406911572626E-2,2.1630071830253835E-2,2.1665795652447875E-2,{"$f":"$F55*JH$52","v":2.1701578475438681E-2},2.173742039667087E-2,2.1773321513749992E-2,2.18092819244428E-2,2.1845301726677514E-2,2.1881381018544102E-2,2.1917519898294522E-2,2.1953718464343009E-2,2.1989976815266342E-2,2.2026295049804093E-2,2.2062673266858929E-2,2.2099111565496845E-2,2.2135610044947469E-2,2.2172168804604302E-2,2.2208787944025008E-2,2.2245467562931671E-2,2.2282207761211082E-2,2.2319008638914999E-2,2.2355870296260426E-2,2.2392792833629882E-2,2.2429776351571677E-2,2.2466820950800187E-2,2.2503926732196117E-2,2.2541093796806796E-2,2.2578322245846431E-2,2.2615612180696403E-2,2.265296370290552E-2,2.2690376914190315E-2,2.2727851916435317E-2,2.2765388811693314E-2,2.280298770218565E-2,2.2840648690302497E-2,2.2878371878603129E-2,2.2916157369816208E-2,2.2954005266840057E-2,2.299191567274295E-2,2.3029888690763379E-2,2.3067924424310347E-2,2.3106022976963649E-2,2.3144184452474143E-2,2.318240895476404E-2,2.3220696587927199E-2,2.3259047456229382E-2,2.3297461664108565E-2,2.3335939316175211E-2,2.337448051721255E-2,2.3413085372176876E-2,2.3451753986197827E-2,2.3490486464578665E-2,2.3529282912796573E-2,2.3568143436502938E-2,2.3607068141523638E-2,2.3646057133859338E-2,2.3685110519685759E-2,2.3724228405353983E-2,2.3763410897390751E-2,2.3802658102498729E-2,2.3841970127556813E-2,2.3881347079620426E-2,2.3920789065921797E-2,2.3960296193870249E-2,2.3999868571052515E-2,2.4039506305233008E-2,2.4079209504354125E-2,{"$f":"$F55*LT$52","v":2.4118978276536536E-2},2.4158812730079481E-2,2.4198712973461076E-2,2.4238679115338578E-2,2.4278711264548714E-2,2.4318809530107965E-2,2.4358974021212849E-2,2.4399204847240244E-2,2.4439502117747668E-2,2.4479865942473582E-2,2.4520296431337685E-2,2.4560793694441221E-2,2.4601357842067281E-2,2.464198898468109E-2,2.4682687232930312E-2,2.4723452697645365E-2,2.4764285489839707E-2,2.4805185720710138E-2,2.4846153501637123E-2,2.4887188944185065E-2,2.4928292160102637E-2,2.4969463261323068E-2,2.5010702359964453E-2,2.5052009568330064E-2,2.5093384998908643E-2,2.5134828764374725E-2,2.5176340977588935E-2,2.5217921751598288E-2,2.5259571199636517E-2,2.5301289435124358E-2,2.5343076571669881E-2,2.5384932723068781E-2,2.5426858003304707E-2,2.5468852526549544E-2,2.5510916407163756E-2,2.5553049759696678E-2,2.5595252698886833E-2,2.5637525339662234E-2,2.5679867797140727E-2,2.572228018663027E-2,2.5764762623629259E-2,2.5807315223826857E-2,2.5849938103103293E-2,2.5892631377530173E-2,2.5935395163370813E-2,2.5978229577080545E-2,2.6021134735307042E-2,2.6064110754890624E-2,2.6107157752864579E-2,2.6150275846455493E-2,2.6193465153083555E-2,2.6236725790362885E-2,2.6280057876101857E-2,2.6323461528303407E-2,2.636693686516537E-2,2.6410484005080788E-2,2.6454103066638243E-2,2.6497794168622173E-2,2.6541557430013199E-2,2.6585392969988453E-2,2.6629300907921889E-2,2.6673281363384621E-2,2.6717334456145242E-2,2.6761460306170159E-2,{"$f":"$F55*OF$52","v":2.6805659033623912E-2},2.6849930758869493E-2,2.6894275602468695E-2,2.6938693685182421E-2,2.6983185127971026E-2,2.7027750051994634E-2,2.7072388578613479E-2,2.7117100829388237E-2,2.7161886926080341E-2,2.7206746990652328E-2,2.7251681145268162E-2,2.7296689512293578E-2,2.7341772214296404E-2,2.7386929374046898E-2,2.7432161114518086E-2,2.7477467558886085E-2,2.7522848830530459E-2,2.756830505303454E-2,2.7613836350185765E-2,2.7659442845976018E-2,2.7705124664601961E-2,2.7750881930465387E-2,2.7796714768173539E-2,2.7842623302539463E-2,2.7888607658582348E-2,2.793466796152785E-2,2.7980804336808461E-2,2.8027016910063821E-2,2.8073305807141083E-2,2.8119671154095246E-2,2.8166113077189497E-2,2.8212631702895553E-2,2.8259227157894015E-2,2.8305899569074706E-2,2.8352649063537027E-2,2.8399475768590272E-2,2.8446379811754016E-2,2.8493361320758432E-2,2.8540420423544648E-2,2.8587557248265116E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*QR$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*TD$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*VP$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*YB$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,{"$f":"$F55*AAN$52","v":2.8634771923283921E-2},2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2,2.8634771923283921E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,214182.92394879024,214093.88492781724,207101.49960163262,213915.91791501199,206929.34505717183,213738.09883850889,213649.24473793755,192893.2894228831,213471.6473353451,206499.58451866359,213294.19756181378,206327.93032025103,213116.89529462587,213028.2994375893,206070.71652693459,212851.21820004407,205899.41882798675,212674.28416249418,212585.87230547573,191933.22327974846,212409.15883852378,205471.79728842407,212232.5922658554,205300.99744520822,212056.17246536363,211968.01756655338,205045.06385326758,211791.81769559821,204874.6187351516,211615.76429199637,211527.79247740153,197798.5761221252,211351.95854657635,204449.12554833482,211176.27077891427,204279.17580802931,211000.72905291614,210913.01291760019,204024.51604566179,210737.69002650803,203854.9192649227,210562.51287377367,210474.9789114286,190027.40249906547,210300.02013911359,203431.54383764029,210125.20680248018,203262.43996912322,209950.53878063394,209863.259225004,203009.04769623964,209688.80894888128,202840.29503054291,209514.50368574917,209427.40539638099,189081.60041360676,209253.3174267479,202419.02682230787,{"$f":"SUM(BW32:BW33)","v":209079.37416893567},202250.76461551641,208905.57550265157,208818.73035376845,201998.63352358347,208645.14834944651,201830.72077160998,208471.71063635827,208385.04585154072,188140.50576282901,208211.82435044093,201411.54929439712,208038.74684090409,201244.12456022273,207865.81320323618,207779.4002989759,200993.24837210585,207606.68224490286,200826.17135344713,207434.10776389891,207347.87432599836,193889.95565683622,207175.51498085519,200409.08617143219,207003.29891060191,200242.49474161633,206831.22599614025,206745.24318514013,199992.86721142352,206573.38478127326,199826.62176647785,206401.66923588538,206315.86499800716,186272.34516278331,206144.36351770844,199411.61249577766,205973.00459919355,199245.85022280796,205801.788123957,205716.2332655621,198997.46513573406,205545.23023326084,198832.04712560284,205374.36934840505,205288.99217434006,185345.23270320465,205118.34428913126,198419.10343401681,204947.83825614952,198254.16619102386,204777.47395747917,204692.34492168893,198007.01736319606,204522.19300360826,197842.42266958079,204352.18252547854,204267.23028964992,184422.73465652746,204097.43175102794,197431.53427633352,203927.77435860777,197267.41795698809,203758.25799506073,203673.55266247605,{"$f":"SUM(EI32:EI33)","v":197021.49923531184},203504.24762246059,196857.72376041146,203335.08331842287,203250.55390583319,190058.57191509288,203081.60048644047,196448.88043589704,202912.78751073842,196285.58095430792,202744.11486198223,202659.83112375267,196040.88621631378,202491.36874673114,195877.92588272286,202323.04640521799,202238.93771139655,182591.49004898759,202070.82520491586,195471.11744824989,201902.85244311125,195308.63073886209,201735.01930981892,201651.15506759015,195065.15389255335,201483.53115947056,194903.00464316047,201316.04658987629,201232.35652082672,181682.69789688624,201065.08074187653,194498.22097069887,200897.9440120669,194336.54298819246,200730.94621581223,200647.49938167384,194094.27797189335,200480.70976923892,193932.93576978004,200314.05880181529,200230.78527396347,180778.42897407396,200064.34205799366,193530.16678170889,199898.0371990907,193369.29350089823,199731.8705822443,199648.83907867776,193128.23428310308,199482.87960948114,192967.69511144341,199317.05809523351,199234.19903537561,186302.89865214544,199068.58423856381,192566.93078029997,198903.10711018974,192406.85819603351,198737.76753581554,198655.14929564259,192166.99877525665,198490.01583790538,192007.25863721716,198325.01964848948,{"$f":"SUM(GU32:GU33)","v":198242.57299374044},178983.37087651971,198077.78249288883,191608.4889854473,197913.12897527328,191449.21311250789,197748.6123270255,197666.4052933566,191210.54751713414,197502.09373586456,191051.60243577434,197337.91876348361,197255.8824612257,178092.53701144969,197091.91215365843,190654.81753548398,196928.07814753591,190496.3344084897,196764.38032955659,196682.5824557397,190258.85669662568,196519.08870774091,190100.70271479918,196355.73086504344,196274.10287287523,177206.13699390012,196110.94867633624,189705.89268750735,195947.93010284405,189548.19836081265,195785.04703966115,195703.6562892308,189311.90262013898,195540.97628033377,189154.53580039475,195378.43150031182,195297.20978599729,182621.4397827709,195134.8676385486,188761.69081678745,194972.66043912538,188604.78136438501,194810.58807555115,194729.60242217773,188369.66171200902,194567.73210225004,188213.07813649342,194405.99633813795,194325.17887955584,175446.55033883057,194163.64473947659,187822.18841617907,194002.24487576113,187666.0599316021,193840.9791767913,193760.39660423069,187432.11051391135,193599.33194329822,187276.30628427074,193438.40116847176,193357.9859535654,174573.31989409073,193197.25579925111,186887.36209553658,{"$f":"SUM(JG32:JG33)","v":193036.65925298192},186732.0106917615,192876.1962036952,192796.01470573846,186499.22568427809,192635.75169388502,186344.19692156161,192475.62190176127,192395.60692848827,173704.4356813409,192235.67675835072,185957.18858113134,192075.87953126591,185802.61039048102,191916.21513672403,191836.43271714749,185570.98399771657,191676.967364415,185416.72684227966,191517.6345683526,191438.01784463515,179012.72878530249,191278.88367700277,185031.64471507262,191119.88179074062,184877.83588912003,190961.01207588887,190881.62674840444,184647.36234443137,190722.95508469359,184493.87295583964,190564.41531789335,190485.1948615686,171979.61953142512,190326.85273458739,184110.70745473073,190168.64223058717,183957.66416420316,190010.56324015537,189931.5730283611,183728.33772964886,189773.69110333253,183575.61228658244,189615.94041873884,189537.1142575095,171123.64465269665,189379.56022904435,183194.35387216345,189222.13716844787,183042.07230684735,189064.84496685205,188986.24790418294,182813.8872730447,188829.15178715877,182661.92197320316,188672.18625736126,188593.75242874658,170271.93012176408,188436.98257628307,182282.56115354534,188280.3430398365,182131.03752219115,188123.83371108084,188045.62784075981,{"$f":"SUM(LS32:LS33)","v":181903.98820817421},187889.31362062602,181752.77926818191,187733.12933776167,187655.08588904855,175475.32811743586,187499.09630959536,181375.30659859953,187343.23639755187,181224.53712882759,187187.5060451311,187109.68942012032,180998.61788190558,186954.15320522917,180848.16153721744,186798.74628088527,186721.09126907954,168581.19739061999,186565.87807907132,180472.56762003287,186410.79391109376,180322.54855823921,186255.83865789633,186178.40934084877,180097.75375385588,186023.64725892199,179948.04625866367,185869.01382403911,185791.7453158173,167742.13709739741,185637.30465101797,179574.32174297329,185482.99236608233,179425.04935423643,185328.80835429375,185251.76441750495,179201.37339582999,185097.77261553731,179052.41102296914,184943.90882031311,184867.02489197429,166907.25296490072,184713.35290738064,178680.54660441037,184559.80866368004,178532.01717239825,184406.39205468696,184329.73158004691,178309.45449126209,184176.50622421037,178161.23353211867,184023.40823800361,183946.90697542144,172007.82864357883,183793.99984516774,177791.2199526387,183641.21982001662,177643.4297795161,183488.5667943111,183412.28787325666,177421.97483466004,183259.82514880481,177274.49159907873,183107.48916004016,{"$f":"SUM(OE32:OE33)","v":183031.36865861531},165249.93014339224,182879.22257587776,176906.31964670369,182727.20296561683,176759.2650530402,182575.30972270141,182499.4104561687,176538.91233105268,182347.70656734181,176392.16314724466,182196.12878341484,182120.38714802742,164427.45019315294,181968.99832492956,176025.8236558504,181817.73534483105,175879.50098052889,181666.59810312401,181591.07660150112,175660.24499543957,181440.12777143175,175514.22620989126,181289.30441861454,181213.93976357713,163609.06388015728,181063.30443109543,175149.71005897524,180912.79431526884,175004.11565910056,180762.40931201013,180687.26369509014,174785.95095224385,180537.06616570899,174640.6589296259,180386.99348905613,180312.00393806669,168608.84907351798,180162.11834593685,174277.95704407996,180012.35734723529,174133.08729488842,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1657765.1186350058},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,3005.9561954781625,3012.1169918653286,2920.9262080523572,3024.4764907233516,2932.9115274241776,3036.8867038173867,3042.3712861905969,2752.9110213670151,3053.3701841030934,2960.2108407596643,3064.4088456551699,2970.9127090637626,3075.4874146018674,3081.0417094137056,2987.0380985980032,3092.1804101304156,2997.8369538384354,3103.3593799071896,3108.459022132874,2812.2541046399078,3118.6834605475005,3023.040275129425,3128.9415294974333,3032.9837515908862,3139.2333396012582,3144.3919322536453,3047.9603243626543,3154.7345622944026,3057.9857686116457,3165.111211629976,3170.5699622748425,2971.132441785373,3181.5157233195318,3084.1962253752199,3192.4992724232366,3094.8437983036115,3203.5207400417007,3209.0457341844949,3110.8841197558477,3220.1243251652345,3121.6238273219074,3231.2411627738766,3235.2323268143064,2925.754702531809,3243.2294504008069,3142.4858923865741,3251.2463419604233,3150.2537574149869,3259.2830503573186,3263.3088511728179,3161.9415721707542,3271.3753767102439,3169.7575294101666,3279.4618417744541,3283.512567026919,2969.4165251065451,3291.6290338347912,3189.3820526689997,3299.7655636185459,{"$f":"BX55*BX57+BX56*BX58","v":3197.2658396317984},3307.9222059715612,3312.0080848929847,3209.1280747836809,3320.1949893557185,3217.0606716504499,3328.4021309081477,3332.5133062205982,3013.72992477655,3340.7508972407609,3236.9780569362665,3349.0088506419793,3244.9794957675858,3357.287216757727,3361.4340703467706,3257.0187542379608,3369.7431501818219,3265.0697313765463,3378.0727691100878,3382.2452965949915,3167.9440761017336,3390.6058193965696,3285.2843491479684,3398.9870084524805,3293.4051955982159,3407.3889148473363,3411.5976530453304,3305.6241191535728,3420.0307315085656,3313.7952431845392,3428.4846555754148,3432.7194508077059,3104.3504951505488,3441.2047399346611,3334.3115291217114,3449.7110037240104,3342.5535651428277,3458.238294022713,3462.5098403502834,3354.9548349734437,3471.0687679065072,3363.2478988811076,3479.6488521508822,3483.9468443688643,3150.6775506660924,3492.5587617425549,3384.070354859025,3501.1919667891539,3392.4353889954987,3509.8465121293493,3514.1818038890674,3405.0217263037739,3522.8684586180671,3413.4385498296397,3531.5765857621527,3535.9387180714025,3197.6959572633182,3544.6791533991354,3434.5717449059821,3553.4411940814311,3443.0616126916943,3562.2248935242519,3566.6248820063092,3455.8357792892612,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3575.4411700149612},3464.3782093313234,3584.2792508773114,3588.7064804576244,3361.3237475942292,3597.5773516473164,3485.8267807490461,3606.4701506140755,3494.4433451100467,3615.3849315608541,3619.8505822518009,3507.4081440237956,3628.7984380923231,3516.0780550418012,3637.7684120071499,3642.2617103225716,3293.8482465403049,3651.264963903594,3537.8467092466813,3660.2904724957853,3546.5918609099622,3669.3382911109834,3673.8705839055829,3559.7501369971051,3682.95197100004,3568.5494314238704,3692.0558062427594,3696.6161592547533,3343.0032278530221,3705.7537708050577,3590.6429450972355,3714.9139694840346,3599.5186030056166,3724.0968111244788,3728.6967405407286,3612.873243577933,3737.9136516118574,3621.8038522367888,3747.1533458309877,3751.7817542147859,3392.8917621429882,3761.0557287944048,3644.2270733436662,3770.3526275764789,3653.2351850768659,3779.6725072270101,3784.3410826243635,3666.7891205342635,3793.6955401328364,3675.8530030627317,3803.0731207883414,3807.7706001525203,3566.5078248616405,3817.1829727435324,3698.6108519156314,3826.6186116410267,3707.7533941176225,3836.0775743566446,3840.8158201575015,3721.5095985911539,3850.3098767457141,3730.7087438709582,3859.8274015538873,3864.5949826632227,{"$f":"GV55*GV57+GV56*GV58","v":3494.913441051538},3874.1478186162931,3753.8062142095341,3883.7242680851809,3763.0851930222766,3893.3243894397892,3898.1333453542779,3777.0466850267508,3907.7690842967586,3786.3831116202259,3917.4286416817458,3922.2673706833925,3547.0689722193424,3931.9627661709687,3809.8252717070486,3941.6821275651946,3819.2427232106993,3951.4255141070444,3956.3062353611645,3833.4125663070299,3966.0857710217097,3842.888322900063,3975.8894805737691,3980.8004192268181,3600.0028343751032,3990.6405017030897,3866.6803166327459,4000.5049077356662,3876.2383072924308,4010.3936974495932,4015.3472550167685,3890.6196107598744,4025.2727333123898,3900.2367766114376,4035.2227462529963,4040.2069721614525,3784.2168800024901,4050.1939008291797,3924.3838246513587,4060.2055160401701,3934.0844517706182,4070.2418788167311,4075.2693596528056,3948.6803712890401,4085.3429585246108,3958.4410566874462,4095.4414581784931,4100.5000650277361,3708.2521859566873,4110.6360313120413,3982.9484576053137,4120.7970525435194,3992.793849786312,4130.9831906551308,4136.0856979368855,4007.6075881286361,4146.3096278279827,4017.5139348545981,4156.5588301022099,4161.6929278989819,3763.5914284658106,4171.9801559282132,4042.387066293114,4182.2928128063177,{"$f":"JH55*JH57+JH56*JH58","v":4052.3793839037171},4192.6309613904969,4197.8096147577153,4067.4141916387048,4208.1861190982472,4077.4683734353025,4218.5882729684654,4223.7989882844331,3819.7565133416097,4234.2397353781998,4102.7126932891706,4244.7062908023772,4112.8541289369923,4255.1987183522006,4260.45465415335,4128.1133051425159,4270.9860098527715,4138.3175281921822,4281.5433978566925,4286.8318740756558,4015.2154707388922,4297.4284312401578,4163.9385758057369,4308.0511818797113,4174.2313548192642,4318.7001907415852,4324.0345622831655,4189.7182478062196,4334.72308022986,4200.0747512148391,4345.4380189681206,4350.8054165369031,3934.613691180622,4361.5601089676393,4226.0781485975376,4372.3413857656842,4236.5245295144305,4383.1493126445457,4388.5632904441609,4252.2425375614575,4399.4113160125207,4262.7535938496912,4410.28615665701,4415.7336533400921,3993.3309871780598,4426.6488409320782,4289.1450469097445,4437.5910096170192,4299.747321972427,4448.5602260890846,4454.0549981322865,4315.6998940715876,4465.0649116973536,4326.3678096735339,4476.1020405071276,4481.6308316450895,4052.9245371409052,4492.7089095106849,4353.1531094699512,4503.8143711153261,4363.9136051285959,4514.9472841484785,4520.5240561494447,4380.1042417421895,{"$f":"LT55*LT57+LT56*LT58","v":4531.6982736092395},4390.9313575114793,4542.9001124541392,4548.511411225948,4260.314825415172,4559.7548102204191,4418.1163815248019,4571.0260016088223,4429.0374589478224,4582.3250540907729,4587.9850497568787,4445.4697127764821,4599.3260230625128,4456.4584044999383,4610.6950299545952,4616.3900676438107,4174.7929004003345,4627.8012548987281,4484.0491179219225,4639.240649300933,4495.133173514082,4650.7083205752588,4656.4527818755942,4511.8106502763494,4667.9629995693058,4522.9633291952932,4679.5016692022,4685.281695467158,4237.0944551908997,4696.8631749317628,4550.9657862378554,4708.4732824864805,4562.2152521661083,4720.1120888966707,4725.9422763345619,4579.1416113896285,4737.6242640957726,4590.4607247289887,4749.3351283920892,4755.2014115401153,4300.3257528027079,4766.9557245307469,4618.8810699526712,4778.7390928361674,4630.2984146798526,4790.55158827778,4796.4687811673821,4647.4773705043845,4808.3251023669054,4658.9654020096796,4820.210731033817,4826.1645582995225,4520.3756918958625,4838.0942840572752,4687.8098716719542,4850.0534987300734,4699.3976004984324,4862.0422752111372,4868.047771958155,4716.8329224908393,4880.0810282206749,4728.4923929731904,4892.1440293137821,4898.1867071415309,{"$f":"OF55*OF57+OF56*OF58","v":4429.6332827539427},4910.2944633982006,4757.7673163968711,4922.432148640909,4769.5279720102835,4934.5998368506798,4940.6949552372753,4787.2234859916862,4952.9077870122155,4799.0569538809532,4965.1508075078364,4971.2836618384063,4495.7378889587544,4983.5721053909047,4828.7687548430367,4995.8909245677314,4840.70491787623,5008.2401944539488,5014.4262719278995,4858.6645067615054,5026.8213590688256,4870.6745686676859,5039.2470854448111,5045.4714620063551,4562.8289919416429,5057.9432892996847,4900.829766808919,5070.445945520938,4912.944056406217,5082.9795068756894,5089.2579008438652,4931.1716610560215,5101.8379631965126,4943.3609523390205,5114.4491220217469,5120.7663866250787,4796.3113603680013,5133.4243343440203,4973.9661645944961,5146.1135710592462,4986.2612389864189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":6}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":6},{"$f":"F64/(months/Months_Period)","v":0.5},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(BW14+BW15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(EI14+EI15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(GU14+GU15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(JG14+JG15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(LS14+LS15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$G64*(OE14+OE15)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":252000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(BX64:BX65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(EJ64:EJ65)","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,{"$f":"SUM(GV64:GV65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(JH64:JH65)","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,{"$f":"SUM(LT64:LT65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"SUM(OF64:OF65)","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":371858.85457116622},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,601.47976186338224,602.96317321871823,604.45024306663981,605.94098042997666,607.43539435381115,608.93349390553328,610.28692610953601,611.64336648889628,613.00282172966695,614.36529853276113,615.73080361398581,617.09934370407461,618.4709255487212,619.84555590861203,621.22324155946046,622.6039892920395,623.98780591221566,625.37469824098218,626.66286772666092,627.95369063056796,629.24717241831047,630.54331856675367,631.84213456404439,633.14362590963424,634.4477981143026,635.75465670018036,637.0642072007729,638.3764551609836,639.69140613713773,641.00906569700578,642.38163798875644,643.75714932582957,645.13560600150902,646.5170143225547,647.90138060923061,649.28871119533449,650.67901242822609,652.07229066885691,653.46855229179869,654.86780368527297,656.27005125118023,657.67530140512883,658.76150563566432,659.84950382079705,660.93929892338883,662.03089391119499,663.12429175687225,664.21949543798701,665.31650793702318,666.41533224139096,667.51597134343376,668.61842824043777,669.72270593463895,670.82880743323199,671.93673574837817,673.04649389721351,674.15808490185714,675.27151178941926,676.38677759201016,{"$f":"BX66*BX51","v":677.5038853467471},678.62283809576411,679.74363888621917,680.86629077030284,681.99079680524676,683.1171600533321,684.24538358189704,685.37547046334601,686.50742377515803,687.64124659989443,688.77694202520786,689.91451314385051,691.05396305368231,692.19529485767964,693.33851166394368,694.483616585709,695.63061274135202,696.77950325439895,697.93029125353519,699.08297987261335,700.23757225066163,701.39407153189291,702.55248086571271,703.7128034067282,704.87504231475668,706.03920075483381,707.20528189722324,708.37328891742391,709.54322499617967,710.71509331948755,711.88889707860642,713.06463947006603,714.24232369567528,715.42195296253112,716.60353048302716,717.78705947486299,718.97254316105204,720.15998476993093,721.34938753516815,722.54075469577276,723.73408949610371,724.92939518587764,726.12667502017894,727.32593225946778,728.52717016958923,729.73039202178211,730.93560109268822,732.14280066436083,733.35199402427361,734.5631844653301,735.77637528587195,736.9915697896887,738.20877128602615,739.42798308959561,740.64920852058299,741.87245090465751,743.09771357298143,744.32499986221819,745.55431311454242,746.78565667764838,748.01903390475934,749.25444815463686,750.49190279158961,751.7314011854827,{"$f":"EJ66*EJ51","v":752.972946711747},754.21654275138792,755.46219269099493,756.70989992275111,757.95966784444136,759.21149985946283,760.4653993768336,761.72136981120161,762.97941458285493,764.23953711772992,765.50174084742173,766.76602920919277,768.03240564598218,769.30087360641585,770.57143654481513,771.84409792120641,773.11886120133045,774.39572985665257,775.67470736437065,776.95579720742603,778.23900287451227,779.5243278600849,780.81177566437066,782.10134979337704,783.39305375890228,784.68689107854459,785.9828652757119,787.28097987963088,788.58123842535758,789.88364445378591,791.18820151165846,792.49491315157502,793.80378293200295,795.11481441728699,796.42801117765839,797.74337678924496,799.06091483408079,800.38062890011599,801.70252258122662,803.02659947722407,804.35286319386523,805.68131734286226,807.01196554189221,808.34481141460708,809.67985859064368,811.01711070563351,812.35657140121225,813.69824432503049,815.04213313076298,816.38824147811886,817.73657303285165,819.08713146676905,820.43992045774303,821.79494368971996,823.15220485273051,824.51170764289975,825.87345576245707,827.2374529197466,828.60370282923691,829.97220921153166,831.34297579337886,832.71600630768194,834.09130449350937,835.46887409610508,{"$f":"GV66*GV51","v":836.84871886689848},838.2308425635149,839.61524894978572,841.00194179575828,842.39092487770665,843.78220197814198,845.17577688582219,846.57165339576284,847.96983530924695,849.370326433836,850.77313058338007,852.1782515780277,853.58569324423706,854.99545941478584,856.40755392878191,857.82198063167402,859.23874337526138,860.65784601770542,862.07929242353919,863.50308646367853,864.92923201543238,866.3577329625133,867.78859319504818,869.22181660958881,870.65740710912235,872.09536860308208,873.53570500735805,874.97842024430781,876.42351824276705,877.87100293805986,879.3208782720103,880.77314819295248,882.22781665574144,883.68488762176389,885.14436505894957,886.60625294178089,888.07055525130511,889.5372759751441,891.00641910750574,892.47798864919457,893.95198860762287,895.42842299682161,896.9072958374511,898.38861115681209,899.87237298885668,901.35858537419961,902.84725236012889,904.33837800061701,905.83196635633169,907.32802149464749,908.82654748965626,910.32754842217889,911.83102837977583,913.33699145675848,914.84544175420058,916.35638337994874,917.8698204486343,919.38575708168412,920.90419740733205,922.42514556062986,923.94860568345894,925.47458192454098,927.00307843945006,928.53409939062317,{"$f":"JH66*JH51","v":930.06764894737205},931.60373128589436,933.14235058928534,934.68351104754845,936.2272168576078,937.77347222331866,939.3222813554795,940.87364847184324,942.42757779712883,943.98407356303255,945.54314000823979,947.1047813784362,948.66900192632011,950.23580591161294,951.80519760107165,953.37718126850018,954.95176119476059,956.5289416677856,958.10872698258959,959.69112144128064,961.27612935307184,962.8637550342936,964.45400280840499,966.0468770060055,967.64238196484712,969.24052202984581,970.84130155309379,972.44472489387067,974.05079641865643,975.65952050114197,977.27090152224218,978.88494387010701,980.50165194013402,982.12103013498029,983.74308286457381,985.3678145461264,986.9952296041447,988.62533247044348,990.25812758415634,991.89361939174887,993.53181234703038,995.17271091116561,996.81631955268779,998.46264274750979,1000.1116849789375,1001.7634507376806,1003.417944521866,1005.0751708370497,1006.7351341962285,1008.3978391198531,1010.0632901358401,1011.7314917795845,1013.4024485939716,1015.0761651293896,1016.7526459437421,1018.4318956024607,1020.1139186785169,1021.7987197524349,1023.486303412304,1025.1766742537911,1026.8698368801536,1028.5657959022506,1030.2645559385576,1031.9661216151767,{"$f":"LT66*LT51","v":1033.6704975658515},1035.3776884319777,1037.0876988626176,1038.8005335145106,1040.5161970520878,1042.2346941474841,1043.9560294805506,1045.6802077388677,1047.4072336177571,1049.1371118202962,1050.8698470573293,1052.6054440474809,1054.3439075171693,1056.085242200618,1057.8294528398706,1059.5765441848014,1061.3265209931303,1063.0793880304345,1064.8351500701624,1066.5938118936456,1068.3553782901131,1070.1198540567029,1071.8872439984766,1073.6575529284312,1075.4307856675132,1077.2069470446311,1078.9860418966687,1080.7680750684981,1082.5530514129935,1084.340975791044,1086.1318530715662,1087.9256881315191,1089.7224858559159,1091.5222511378377,1093.3249888784467,1095.1307039870005,1096.9394013808642,1098.7510859855242,1100.5657627346027,1102.3834365698685,1104.204112441254,1106.0277953068653,1107.8544901329981,1109.6842018941502,1111.5169355730347,1113.3526961605949,1115.1914886560162,1117.033318066741,1118.8781894084821,1120.7261077052353,1122.577077989295,1124.4311053012666,1126.2881946900795,1128.1483512130033,1130.0115799356588,1131.8778859320337,1133.7472742844961,1135.6197500838073,1137.4953184291371,1139.3739844280765,1141.2557531966522,1143.1406298593408,1145.0286195490817,1146.9197274072926,{"$f":"OF66*OF51","v":1148.8139585838819},1150.7113182372639,1152.6118115343727,1154.5154436506753,1156.4222197701868,1158.3321450854844,1160.2452247977205,1162.1614641166389,1164.0808682605862,1166.0034424565283,1167.9291919400641,1169.8581219554389,1171.7902377555602,1173.7255446020099,1175.6640477650608,1177.6057525236893,1179.5506641655911,1181.4987879871946,1183.4501292936757,1185.4046933989721,1187.3624856257984,1189.3235113056594,1191.2877757788658,1193.2552843945484,1195.226042510672,1197.2000554940507,1199.1773287203625,1201.1578675741637,1203.1416774489035,1205.1287637469391,1207.1191318795497,1209.1127872669522,1211.109735338315,1213.1099815317732,1215.1135312944439,1217.1203900824403,1219.1305633608863,1221.1440566039328,1223.1608752947707,1225.1810249256478,1227.2045109978824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1285906.2640638393},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX59-BX68","v":2519.7619542850512},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ59-EJ68","v":2822.4682233032145},2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,3029.1261085671176,{"$f":"GV59-GV68","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH59-JH68","v":3122.3117349563449},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,3348.1381201270128,{"$f":"LT59-LT68","v":3498.0277760433883},3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,3751.2669797342382,{"$f":"OF59-OF68","v":3280.819324170061},3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":-72000},-72000,-72000,-72000,-72000,-72000,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70-BW46","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70-EI46","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70-GU46","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70-JG46","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70-LS46","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70-OE46","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8259642963824909E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2195813626358296E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":7.2142496705055237E-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,{"$f":"J82","v":0},{"$f":"K82","v":72000},144419.46942933954,217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BW82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EI82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GU82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JG82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LS82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OE82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QQ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TC82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YA82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAM82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8259642963824909E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2195813626358296E-2},{"$f":"SUM(K80:XFD80)","v":6341.1317802265658},"EUR",null,{"$f":"K79*$F$80*K6","v":0},419.46942933953937,841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":438341.1317802266},"EUR",null,{"$f":"K79+K80+K81","v":72000},{"$f":"L79+L80+L81","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BX79+BX80+BX81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EJ79+EJ80+EJ81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GV79+GV80+GV81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JH79+JH80+JH81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LT79+LT80+LT81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OF79+OF80+OF81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QR79+QR80+QR81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TD79+TD80+TD81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VP79+VP80+VP81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YB79+YB80+YB81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAN79+AAN80+AAN81","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":72000},{"$f":"L82","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BX82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EJ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GV82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JH82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LT82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OF82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QR82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TD82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VP82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YB82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAN82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K85:XFD85)","v":438341.13178022881},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*BW84*BW7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*EI84*EI7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*GU84*GU7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*JG84*JG7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*LS84*LS7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,{"$f":"$F$85*OE84*OE7","v":1043.6693613814921},1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,1043.6693613814921,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":6341.1317802288104},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,1360.807072233288,1365.4844572651184,1272.8066036042253,1374.8661489118829,1281.8067716888743,1384.2838485303612,1388.4149986995687,1097.5982934966266,1396.6980009919346,1302.176180845411,1405.0086806596921,1310.1440039781958,1413.3471276716539,1417.5267921236016,1322.1454956570508,1425.9070594568841,1330.1797865447277,1434.3153202847154,1438.1267930247211,1140.6310526278478,1445.7669267476979,1348.8275951811795,1453.4300335518967,1356.1707642997601,1461.1161801054634,1464.9679141719728,1367.2267557803891,1472.6887457519272,1374.625001093016,1480.4327845514783,1484.5189629045938,1283.7059310780512,1492.7107559365306,1394.0098496711732,1500.9285304325138,1401.8857257267848,1509.1723662319826,1513.3040821341458,1413.7462060825567,1521.5871600984694,1421.6844146892352,1529.8964999872558,1532.8014597971498,1222.2358373295199,1538.6207900959259,1436.7856370938869,1544.4526888220591,1442.3649005955078,1550.2971810388033,1553.2241575499349,1450.7562394458284,1559.087587088314,1456.3654620940354,1564.9636729597298,1567.906469897049,1252.7006698278394,1573.8015875514423,1470.4411794980881,1579.7094246450436,{"$f":"BX70-BX85","v":1476.0925929035591},1585.630006494305,1588.5950846252733,1484.5924226318859,1594.5348311689797,1490.2741502156257,1600.4873859447587,1603.46847437576,1283.5531396198996,1609.4402892593746,1504.5317535295665,1615.4249761166368,1510.2561713324114,1621.4225605185554,1624.4261973013347,1518.8657762707596,1630.443176058978,1524.6208667406552,1636.4731164750604,1639.4929553408858,1424.0371424695797,1645.5423864831848,1539.0625069007635,1651.6048436642602,1544.8607919019671,1657.6803527110103,1660.723009766615,1553.5814688546568,1666.818145130894,1559.4107884835596,1672.9263971153161,1675.9854499561477,1346.4388100733815,1682.1134255906379,1574.0386372571922,1688.2545828676555,1579.9116606002838,1694.4089478712901,1697.4910914336231,1588.7447188961789,1703.6653170289112,1594.6491423137379,1709.8528157492112,1712.9515507279045,1378.4810191150111,1719.1590083392805,1609.4653923848448,1725.3798047433008,1615.414033589733,1731.6139662825274,1734.7360672217035,1624.3607951325932,1740.9903259505488,1630.3412053585519,1747.2580158600779,1750.396905785253,1410.9288823088448,1756.6847921554252,1645.3480704099477,1762.9861760222905,1651.3732174054428,1769.3010839881229,1772.4636178332278,1660.4350167222863,{"$f":"EJ70-EJ85","v":1778.7988619217224},1666.4923051984435,1785.1476968048244,1788.3272191533813,1559.6947183682958,1794.6964904063614,1681.6920199907202,1801.0794194213815,1687.7945691456996,1807.4760330616321,1810.679480022887,1696.9727534331107,1817.0966710648488,1703.1078200538934,1823.5276140808426,1826.7482510198731,1477.0600239574826,1833.1998726654494,1718.5026405008186,1839.6653139068669,1724.6834966539579,1846.1446018694062,1849.3894468597202,1733.9794258222357,1855.8895558596457,1740.1931789638336,1862.4035795855555,1865.6658179936305,1510.7526280461723,1872.2007649697796,1755.785382204085,1878.7496949509675,1762.0454586921217,1885.3126353256996,1888.5993679815781,1771.460505407196,1895.1833753962844,1777.7538619551808,1901.7814618682689,1905.0857933560699,1544.8695375676309,1911.7050500700504,1793.5457464202821,1918.3384547803796,1799.8859651047303,1924.9860351398845,1928.3151498416594,1809.421514827741,1934.9840456205814,1815.7954002031208,1941.6671863739978,1945.0141073042589,1702.3985430224054,1951.7186676723206,1831.789285681409,1958.437542616635,1838.2105769736734,1965.1707600554057,1968.5427559467728,1847.8680279981302,1975.2975395708429,1854.3233761817839,1982.0667356788856,1985.4567471856255,{"$f":"GV70-GV85","v":1614.3953608031472},1992.2476146712863,1870.5216038782562,1999.0529649079306,1877.0249067630778,2005.8728260801552,2009.2882070869639,1886.8056702494957,2016.1298876060193,1893.3434238048978,2022.9861497168738,2026.4197577238726,1649.8139175936133,2033.2979453746909,1909.7483563967746,2040.1907855520287,1916.3346184539457,2047.0983067078471,2050.5575815561333,1926.2401184618595,2057.4871776247855,1932.8612285560578,2064.4315259972291,2067.9092412357368,1685.6760658844889,2074.8757717185154,1949.4752502438957,2081.8571261098659,1956.1454276681718,2088.8533331300414,2092.3570153632663,1966.17710118543,2099.3755552751563,1972.8825276081818,2106.409019812555,2109.9313578381798,1852.4769633696931,2116.9872634725434,1989.7080441623609,2124.0581660094831,1996.4631017815034,2131.1440944384176,2134.692702433862,2006.6223987507358,2141.8012241542619,2013.4131099317544,2148.9248444368723,2152.4923256456268,1758.7508582188636,2159.6386484359018,2030.4525487341655,2166.8001427398485,2037.2934600250439,2173.9768378168801,2177.5708948011925,2047.581843367195,2184.7704459978559,2054.4588163914223,2191.985271313386,2195.5984209568596,1795.9734614008596,2202.83621262218,2071.7146264721714,2210.0893520342024,{"$f":"JH70-JH85","v":2078.6423735748531},2217.3578687231102,2220.9979027869376,2089.0613192096644,2228.2895408591476,2096.0255398304917,2235.5966302314937,2239.2559784310979,1833.6595741629887,2246.5863004336752,2113.5001918994385,2253.9321480424487,2120.5157656291804,2261.2935510590951,2264.9800951707866,2131.0667624925236,2272.3648872765189,2138.1192251429047,2279.7653094926109,2283.4713912528832,2010.2699800043285,2290.8953148243718,2155.8152116158399,2298.3349434922138,2162.9196114729248,2305.7903073302468,2309.52389934858,2173.6041615308568,2317.0029224297114,2180.7458693322051,2324.4977560643865,2328.2511112853035,1910.4426778589961,2335.7697174511668,2198.6657043514715,2343.3042098380656,2205.8599385287935,2350.8546187926104,2354.6358014785128,2216.6795567882164,2362.2101422839978,2223.9115215570337,2369.80047572283,2373.6016492110903,1949.5499408176304,2381.2160288129053,2242.0577410063861,2388.846477398477,2249.3428263947062,2396.4930255877398,2400.3223466149539,2260.2990409105105,2407.9931017218896,2267.6222831626519,2415.6800331818931,2419.5295746611364,1989.1412570808964,2427.2408283767581,2285.9974446761553,2434.9683354800427,2293.3744068669503,2442.7121268647361,2446.5901388293951,2304.468758745521,{"$f":"LT70-LT85","v":2454.3584146618959},2311.8843076980093,2462.1430522100291,2466.0415163299449,2176.1292669815921,2473.8507546914425,2330.490990662759,2481.6764324884625,2337.9608639485732,2489.5185808889846,2493.4458413180573,2349.1949073475089,2501.3127541638514,2356.7038009178277,2509.1962157332327,2513.1441620775167,2069.7970180257116,2521.0525054868012,2375.5446064702683,2528.9774760257951,2383.1084338424771,2536.9191051370635,2540.8961764956257,2394.4837359664261,2548.8628525203003,2402.0870207691696,2556.8462659240395,2560.844259017168,2110.8720423964141,2568.8528377592265,2421.1645717847969,2576.8782329734695,2428.8234049287003,2584.9204763773405,2588.947926074623,2440.3415460211354,2597.0155013334161,2448.0402773619726,2605.1000042759943,2609.1486135887544,2152.4522789799621,2617.2585678423893,2467.357218438181,2625.3855295605254,2475.1121177253253,2633.5295307356928,2637.6079311298736,2486.7746910561509,2645.7775515769308,2494.5699329229519,2653.9642916630301,2658.064091616764,2350.4181358242904,2666.2765714627794,2514.1289303548028,2674.5062514165475,2521.9809648324444,2682.7531637458378,2686.8830921475255,2533.7895766812708,2695.1559136425303,2541.682401732357,2703.4460483832081,2707.5976183527464,{"$f":"OF70-OF85","v":2237.1499627885687},2715.9137837794442,2561.4861434810064,2724.2473436087412,2569.4363908586047,2732.5983303837029,2736.7803690580622,2581.392660493555,2745.1575573701375,2589.3841500429326,2753.5522541862802,2757.756178501475,2280.2782898217019,2766.1771994074024,2609.4353456964836,2774.6158106625498,2617.4848923291465,2783.0720450852623,2787.3067812527315,2629.590451981041,2795.7895120615349,2637.6816959805346,2804.2899482844532,2808.5468162303141,2323.9335880494791,2817.0738724241419,2657.9830767070644,2825.6187165652818,2666.1330175758212,2834.1813817472585,2838.4694075828229,2678.3895124075771,2847.0588664767056,2686.5816094257552,2855.6662293458112,2859.9766351611461,2533.5114356256227,2868.6109163585952,2707.1359279182334,2877.2631847521061,2715.387366607044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":72000},{"$f":"L82","v":144419.46942933954},{"$f":"M82","v":217260.85210193737},290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BY82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EK82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GW82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JI82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LU82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OG82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QS82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TE82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VQ82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YC82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAO82","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,1043.6693613814921,2087.3387227629842,3131.008084144476,4174.6774455259683,5218.3468069074606,6262.0161682889529,7305.6855296704452,8349.3548910519366,9393.024252433428,10436.693613814919,11480.362975196411,12524.032336577902,13567.701697959394,14611.371059340885,15655.040420722376,16698.70978210387,17742.379143485363,18786.048504866856,19829.717866248349,20873.387227629843,21917.056589011336,22960.725950392829,24004.395311774322,25048.064673155815,26091.734034537309,27135.403395918802,28179.072757300295,29222.742118681788,30266.411480063281,31310.080841444775,32353.750202826268,33397.419564207761,34441.088925589254,35484.758286970748,36528.427648352241,37572.097009733734,38615.766371115227,39659.43573249672,40703.105093878214,41746.774455259707,42790.4438166412,43834.113178022693,44877.782539404187,45921.45190078568,46965.121262167173,48008.790623548666,49052.459984930159,50096.129346311653,51139.798707693146,52183.468069074639,53227.137430456132,54270.806791837625,55314.476153219119,56358.145514600612,57401.814875982105,58445.484237363598,59489.153598745092,60532.822960126585,61576.492321508078,{"$f":"BW89+BX85","v":62620.161682889571},63663.831044271064,64707.500405652558,65751.169767034051,66794.839128415537,67838.508489797023,68882.177851178509,69925.847212559995,70969.516573941481,72013.185935322967,73056.855296704452,74100.524658085938,75144.194019467424,76187.86338084891,77231.532742230396,78275.202103611882,79318.871464993368,80362.540826374854,81406.21018775634,82449.879549137826,83493.548910519312,84537.218271900798,85580.887633282284,86624.55699466377,87668.226356045256,88711.895717426742,89755.565078808228,90799.234440189713,91842.903801571199,92886.573162952685,93930.242524334171,94973.911885715657,96017.581247097143,97061.250608478629,98104.919969860115,99148.589331241601,100192.25869262309,101235.92805400457,102279.59741538606,103323.26677676754,104366.93613814903,105410.60549953052,106454.274860912,107497.94422229349,108541.61358367497,109585.28294505646,110628.95230643795,111672.62166781943,112716.29102920092,113759.9603905824,114803.62975196389,115847.29911334538,116890.96847472686,117934.63783610835,118978.30719748983,120021.97655887132,121065.64592025281,122109.31528163429,123152.98464301578,124196.65400439726,125240.32336577875,126283.99272716024,127327.66208854172,128371.33144992321,{"$f":"EI89+EJ85","v":129415.00081130469},130458.67017268618,131502.33953406767,132546.00889544917,133589.67825683067,134633.34761821217,135677.01697959367,136720.68634097517,137764.35570235667,138808.02506373817,139851.69442511967,140895.36378650117,141939.03314788267,142982.70250926417,144026.37187064567,145070.04123202717,146113.71059340867,147157.37995479017,148201.04931617167,149244.71867755317,150288.38803893467,151332.05740031617,152375.72676169768,153419.39612307918,154463.06548446068,155506.73484584218,156550.40420722368,157594.07356860518,158637.74292998668,159681.41229136818,160725.08165274968,161768.75101413118,162812.42037551268,163856.08973689418,164899.75909827568,165943.42845965718,166987.09782103868,168030.76718242018,169074.43654380168,170118.10590518318,171161.77526656468,172205.44462794618,173249.11398932768,174292.78335070919,175336.45271209069,176380.12207347219,177423.79143485369,178467.46079623519,179511.13015761669,180554.79951899819,181598.46888037969,182642.13824176119,183685.80760314269,184729.47696452419,185773.14632590569,186816.81568728719,187860.48504866869,188904.15441005019,189947.82377143169,190991.49313281319,192035.16249419469,193078.83185557619,194122.50121695769,195166.1705783392,{"$f":"GU89+GV85","v":196209.8399397207},197253.5093011022,198297.1786624837,199340.8480238652,200384.5173852467,201428.1867466282,202471.8561080097,203515.5254693912,204559.1948307727,205602.8641921542,206646.5335535357,207690.2029149172,208733.8722762987,209777.5416376802,210821.2109990617,211864.8803604432,212908.5497218247,213952.2190832062,214995.8884445877,216039.55780596921,217083.22716735071,218126.89652873221,219170.56589011371,220214.23525149521,221257.90461287671,222301.57397425821,223345.24333563971,224388.91269702121,225432.58205840271,226476.25141978421,227519.92078116571,228563.59014254721,229607.25950392871,230650.92886531021,231694.59822669171,232738.26758807321,233781.93694945471,234825.60631083621,235869.27567221771,236912.94503359922,237956.61439498072,239000.28375636222,240043.95311774372,241087.62247912522,242131.29184050672,243174.96120188822,244218.63056326972,245262.29992465122,246305.96928603272,247349.63864741422,248393.30800879572,249436.97737017722,250480.64673155872,251524.31609294022,252567.98545432172,253611.65481570322,254655.32417708472,255698.99353846622,256742.66289984772,257786.33226122922,258830.00162261073,259873.67098399223,260917.34034537373,261961.00970675523,{"$f":"JG89+JH85","v":263004.67906813673},264048.34842951823,265092.01779089973,266135.68715228123,267179.35651366273,268223.02587504423,269266.69523642573,270310.36459780723,271354.03395918873,272397.70332057023,273441.37268195173,274485.04204333323,275528.71140471473,276572.38076609623,277616.05012747773,278659.71948885923,279703.38885024074,280747.05821162224,281790.72757300374,282834.39693438524,283878.06629576674,284921.73565714824,285965.40501852974,287009.07437991124,288052.74374129274,289096.41310267424,290140.08246405574,291183.75182543724,292227.42118681874,293271.09054820024,294314.75990958174,295358.42927096324,296402.09863234474,297445.76799372624,298489.43735510774,299533.10671648924,300576.77607787075,301620.44543925225,302664.11480063375,303707.78416201525,304751.45352339675,305795.12288477825,306838.79224615975,307882.46160754125,308926.13096892275,309969.80033030425,311013.46969168575,312057.13905306725,313100.80841444875,314144.47777583025,315188.14713721175,316231.81649859325,317275.48585997475,318319.15522135625,319362.82458273775,320406.49394411925,321450.16330550076,322493.83266688226,323537.50202826376,324581.17138964526,325624.84075102676,326668.51011240826,327712.17947378976,328755.84883517126,{"$f":"LS89+LT85","v":329799.51819655276},330843.18755793426,331886.85691931576,332930.52628069726,333974.19564207876,335017.86500346026,336061.53436484176,337105.20372622326,338148.87308760476,339192.54244898626,340236.21181036776,341279.88117174926,342323.55053313076,343367.21989451227,344410.88925589377,345454.55861727527,346498.22797865677,347541.89734003827,348585.56670141977,349629.23606280127,350672.90542418277,351716.57478556427,352760.24414694577,353803.91350832727,354847.58286970877,355891.25223109027,356934.92159247177,357978.59095385327,359022.26031523477,360065.92967661627,361109.59903799777,362153.26839937927,363196.93776076077,364240.60712214228,365284.27648352378,366327.94584490528,367371.61520628678,368415.28456766828,369458.95392904978,370502.62329043128,371546.29265181278,372589.96201319428,373633.63137457578,374677.30073595728,375720.97009733878,376764.63945872028,377808.30882010178,378851.97818148328,379895.64754286478,380939.31690424628,381982.98626562778,383026.65562700928,384070.32498839078,385113.99434977229,386157.66371115379,387201.33307253529,388245.00243391679,389288.67179529829,390332.34115667979,391376.01051806129,392419.67987944279,393463.34924082429,394507.01860220579,395550.68796358729,{"$f":"OE89+OF85","v":396594.35732496879},397638.02668635029,398681.69604773179,399725.36540911329,400769.03477049479,401812.70413187629,402856.37349325779,403900.04285463929,404943.71221602079,405987.3815774023,407031.0509387838,408074.7203001653,409118.3896615468,410162.0590229283,411205.7283843098,412249.3977456913,413293.0671070728,414336.7364684543,415380.4058298358,416424.0751912173,417467.7445525988,418511.4139139803,419555.0832753618,420598.7526367433,421642.4219981248,422686.0913595063,423729.7607208878,424773.4300822693,425817.0994436508,426860.7688050323,427904.43816641381,428948.10752779531,429991.77688917681,431035.44625055831,432079.11561193981,433122.78497332131,434166.45433470281,435210.12369608431,436253.79305746581,437297.46241884731,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"QQ89+QR85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"TC89+TD85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"VO89+VP85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"YA89+YB85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,{"$f":"AAM89+AAN85","v":438341.13178022881},438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881,438341.13178022881]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":72000},{"$f":"L88-L89","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,437297.4624188451,436253.7930574636,435210.1236960821,434166.45433470065,433122.78497331915,432079.11561193765,431035.44625055615,429991.77688917465,428948.10752779315,427904.43816641165,426860.76880503021,425817.09944364871,424773.43008226721,423729.76072088571,422686.09135950421,421642.42199812271,420598.75263674126,419555.08327535976,418511.41391397826,417467.74455259676,416424.07519121526,415380.40582983376,414336.73646845226,413293.06710707076,412249.39774568926,411205.72838430782,410162.05902292632,409118.38966154482,408074.72030016332,407031.05093878182,405987.38157740032,404943.71221601882,403900.04285463737,402856.37349325587,401812.70413187437,400769.03477049287,399725.36540911137,398681.69604772987,397638.02668634837,396594.35732496687,395550.68796358537,394507.01860220393,393463.34924082243,392419.67987944093,391376.01051805943,390332.34115667793,389288.67179529642,388245.00243391492,387201.33307253348,386157.66371115198,385113.99434977048,384070.32498838898,383026.65562700748,381982.98626562598,380939.31690424448,379895.64754286298,378851.97818148148,377808.30882010004,376764.63945871854,{"$f":"BX88-BX89","v":375720.97009733703},374677.30073595553,373633.63137457403,372589.96201319253,371546.29265181103,370502.62329042959,369458.95392904809,368415.28456766659,367371.61520628515,366327.94584490365,365284.27648352215,364240.60712214065,363196.93776075915,362153.2683993777,361109.5990379962,360065.9296766147,359022.26031523326,357978.59095385176,356934.92159247026,355891.25223108876,354847.58286970726,353803.91350832582,352760.24414694431,351716.57478556281,350672.90542418137,349629.23606279987,348585.56670141837,347541.89734003687,346498.22797865537,345454.55861727393,344410.88925589243,343367.21989451093,342323.55053312948,341279.88117174798,340236.21181036648,339192.54244898498,338148.87308760348,337105.20372622204,336061.53436484054,335017.86500345904,333974.1956420776,332930.5262806961,331886.8569193146,330843.1875579331,329799.51819655159,328755.84883517015,327712.17947378865,326668.51011240715,325624.84075102571,324581.17138964421,323537.50202826271,322493.83266688121,321450.16330549971,320406.49394411827,319362.82458273676,318319.15522135526,317275.48585997382,316231.81649859232,315188.14713721082,314144.47777582932,313100.80841444782,312057.13905306638,311013.46969168488,309969.80033030338,{"$f":"EJ88-EJ89","v":308926.13096892193},307882.46160754043,306838.79224615893,305795.12288477743,304751.45352339593,303707.78416201443,302664.11480063293,301620.44543925143,300576.77607786993,299533.10671648843,298489.43735510693,297445.76799372543,296402.09863234393,295358.42927096243,294314.75990958093,293271.09054819943,292227.42118681793,291183.75182543643,290140.08246405493,289096.41310267342,288052.74374129192,287009.07437991042,285965.40501852892,284921.73565714742,283878.06629576592,282834.39693438442,281790.72757300292,280747.05821162142,279703.38885023992,278659.71948885842,277616.05012747692,276572.38076609542,275528.71140471392,274485.04204333242,273441.37268195092,272397.70332056942,271354.03395918792,270310.36459780642,269266.69523642492,268223.02587504341,267179.35651366191,266135.68715228041,265092.01779089891,264048.34842951741,263004.67906813591,261961.00970675441,260917.34034537291,259873.67098399141,258830.00162260991,257786.33226122841,256742.66289984691,255698.99353846541,254655.32417708391,253611.65481570241,252567.98545432091,251524.31609293941,250480.64673155791,249436.97737017641,248393.30800879491,247349.63864741341,246305.9692860319,245262.2999246504,244218.6305632689,243174.9612018874,{"$f":"GV88-GV89","v":242131.2918405059},241087.6224791244,240043.9531177429,239000.2837563614,237956.6143949799,236912.9450335984,235869.2756722169,234825.6063108354,233781.9369494539,232738.2675880724,231694.5982266909,230650.9288653094,229607.2595039279,228563.5901425464,227519.9207811649,226476.2514197834,225432.58205840189,224388.91269702039,223345.24333563889,222301.57397425739,221257.90461287589,220214.23525149439,219170.56589011289,218126.89652873139,217083.22716734989,216039.55780596839,214995.88844458689,213952.21908320539,212908.54972182389,211864.88036044239,210821.21099906089,209777.54163767939,208733.87227629789,207690.20291491639,206646.53355353489,205602.86419215339,204559.19483077188,203515.52546939038,202471.85610800888,201428.18674662738,200384.51738524588,199340.84802386438,198297.17866248288,197253.50930110138,196209.83993971988,195166.17057833838,194122.50121695688,193078.83185557538,192035.16249419388,190991.49313281238,189947.82377143088,188904.15441004938,187860.48504866788,186816.81568728638,185773.14632590488,184729.47696452338,183685.80760314188,182642.13824176037,181598.46888037887,180554.79951899737,179511.13015761587,178467.46079623437,177423.79143485287,176380.12207347137,{"$f":"JH88-JH89","v":175336.45271208987},174292.78335070837,173249.11398932687,172205.44462794537,171161.77526656387,170118.10590518237,169074.43654380087,168030.76718241937,166987.09782103787,165943.42845965637,164899.75909827487,163856.08973689337,162812.42037551187,161768.75101413036,160725.08165274886,159681.41229136736,158637.74292998586,157594.07356860436,156550.40420722286,155506.73484584136,154463.06548445986,153419.39612307836,152375.72676169686,151332.05740031536,150288.38803893386,149244.71867755236,148201.04931617086,147157.37995478936,146113.71059340786,145070.04123202636,144026.37187064486,142982.70250926336,141939.03314788186,140895.36378650035,139851.69442511885,138808.02506373735,137764.35570235585,136720.68634097435,135677.01697959285,134633.34761821135,133589.67825682985,132546.00889544835,131502.33953406685,130458.67017268535,129415.00081130385,128371.33144992235,127327.66208854085,126283.99272715935,125240.32336577785,124196.65400439635,123152.98464301485,122109.31528163335,121065.64592025185,120021.97655887034,118978.30719748884,117934.63783610734,116890.96847472584,115847.29911334434,114803.62975196284,113759.96039058134,112716.29102919984,111672.62166781834,110628.95230643684,109585.28294505534,{"$f":"LT88-LT89","v":108541.61358367384},107497.94422229234,106454.27486091084,105410.60549952934,104366.93613814784,103323.26677676634,102279.59741538484,101235.92805400334,100192.25869262184,99148.589331240335,98104.919969858835,97061.250608477334,96017.581247095834,94973.911885714333,93930.242524332833,92886.573162951332,91842.903801569832,90799.234440188331,89755.565078806831,88711.89571742533,87668.22635604383,86624.556994662329,85580.887633280829,84537.218271899328,83493.548910517828,82449.879549136327,81406.210187754827,80362.540826373326,79318.871464991826,78275.202103610325,77231.532742228825,76187.863380847324,75144.194019465824,74100.524658084323,73056.855296702823,72013.185935321322,70969.516573939822,69925.847212558321,68882.177851176821,67838.50848979532,66794.83912841382,65751.169767032319,64707.500405650819,63663.831044269318,62620.161682887818,61576.492321506317,60532.822960124817,59489.153598743316,58445.484237361816,57401.814875980315,56358.145514598815,55314.476153217314,54270.806791835814,53227.137430454313,52183.468069072813,51139.798707691312,50096.129346309812,49052.459984928311,48008.790623546811,46965.12126216531,45921.45190078381,44877.782539402309,43834.113178020809,42790.443816639308,{"$f":"OF88-OF89","v":41746.774455257808},40703.105093876307,39659.435732494807,38615.766371113306,37572.097009731806,36528.427648350305,35484.758286968805,34441.088925587304,33397.419564205804,32353.750202824303,31310.080841442803,30266.411480061302,29222.742118679802,28179.072757298301,27135.403395916801,26091.7340345353,25048.0646731538,24004.395311772299,22960.725950390799,21917.056589009298,20873.387227627798,19829.717866246297,18786.048504864797,17742.379143483297,16698.709782101796,15655.040420720296,14611.371059338795,13567.701697957295,12524.032336575794,11480.362975194294,10436.693613812793,9393.0242524312926,8349.3548910497921,7305.6855296682916,6262.0161682867911,5218.3468069052906,4174.6774455237901,3131.0080841422896,2087.3387227607891,1043.6693613792886,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"QR88-QR89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"TD88-TD89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"VP88-VP89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"YB88-YB89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,{"$f":"AAN88-AAN89","v":-2.2118911147117615E-9},-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9,-2.2118911147117615E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},0,0,0,0,0,3.1044475947458266E-3,3.1225528950297281E-3,2.9175828929390432E-3,3.159085862331607E-3,2.9523394976543357E-3,3.1960540903329172E-3,3.2133351243630649E-3,2.5464223488910116E-3,3.2481970029671456E-3,3.0357429208637738E-3,3.283463678666697E-3,3.0692537232827962E-3,3.319141315645291E-3,3.3371362042326062E-3,3.1202563950374941E-3,3.3734421089434844E-3,3.1547579587488709E-3,3.4101749263234058E-3,3.4277425071283399E-3,2.7254478962963134E-3,3.4631823550754486E-3,3.2390720794944899E-3,3.499033688525294E-3,3.2731125312684393E-3,3.5353029034163202E-3,3.5535962506746716E-3,3.3249214721605136E-3,3.5905045660735045E-3,3.3599687421291789E-3,3.6278473301716205E-3,3.647188487169909E-3,3.1619355411747359E-3,3.6862178888216399E-3,3.4513733641094806E-3,3.7257162333504462E-3,3.4889034401129533E-3,3.7656910472043718E-3,3.7858595252900891E-3,3.5460524526144889E-3,3.8265635024355388E-3,3.5847318259354761E-3,3.8677634663300065E-3,3.8853591635152388E-3,3.1063524460100108E-3,3.9208553214472334E-3,3.6711131967236115E-3,3.9567633167299394E-3,3.7051293939371578E-3,3.993089856456522E-3,4.0114122160291562E-3,3.7569013275650072E-3,4.0483794667620166E-3,3.7919239455380038E-3,4.0857826732656859E-3,4.104650013932158E-3,3.2884520295990527E-3,4.1427207648486496E-3,3.8813079096387945E-3,{"$f":"IF(BV90,BW86/BV90)","v":4.1812458534289396E-3},3.9178108514222503E-3,4.2202329193484194E-3,4.2399021277907522E-3,3.9733907709810978E-3,4.2795968591137759E-3,4.0110053032132217E-3,4.3197734248973689E-3,4.3400449693356043E-3,3.4839844962625331E-3,4.3809598309756392E-3,4.1070624575460504E-3,4.4223775292707079E-3,4.1463146661898072E-3,4.4643068042236637E-3,4.4854660693271434E-3,4.2061074541276415E-3,4.5281795406839093E-3,4.2465914659497389E-3,4.571427336239847E-3,4.5932545575150356E-3,4.0013266230688868E-3,4.6373216725204358E-3,4.350043761922791E-3,4.6819472178851159E-3,4.3923457199702611E-3,4.7271412392293185E-3,4.7499546332799196E-3,4.4568152478481129E-3,4.7960207327177882E-3,4.5004870517826165E-3,4.8426814913412001E-3,4.8662382701579283E-3,3.9212794118408676E-3,4.9138115767113893E-3,4.6121635762790903E-3,4.962007347438427E-3,4.6578608397261703E-3,5.0108371865912544E-3,5.0354935867801976E-3,4.7275411090975392E-3,5.0852969199458092E-3,4.7747675213289055E-3,5.1357646138690876E-3,5.1612515380334636E-3,4.1665691510532578E-3,5.2127395993183598E-3,4.8956251214614587E-3,5.2649242622406153E-3,4.9451170944939454E-3,5.3178190038840664E-3,5.3445369606459261E-3,5.0206260014664288E-3,5.3985228540754712E-3,5.0718319399611217E-3,5.4532540659578991E-3,5.4809037591405096E-3,4.4324347409369757E-3,5.5367807172178422E-3,5.2029808025887614E-3,5.5934405910727661E-3,5.2567316449339211E-3,5.6508991239847583E-3,5.6799329225786892E-3,{"$f":"IF(EH90,EI86/EH90)","v":5.3387881186249438E-3},5.7386198914418009E-3,5.3944685739973647E-3,5.7981467586171323E-3,5.8282305378086294E-3,5.1004564875156084E-3,5.889049813075236E-3,5.5372042064407972E-3,5.9507531000421564E-3,5.5957565034683091E-3,6.0133589049919554E-3,6.0450061760175186E-3,5.6852020241314472E-3,6.1090015948829374E-3,5.7459371168839873E-3,6.1739481029266128E-3,6.2067843678009381E-3,5.0365006015303995E-3,6.2731959417781811E-3,5.9017806787895729E-3,6.3406107087419766E-3,5.9657727266281633E-3,6.4090505714032679E-3,6.4436619324854724E-3,6.0635985870734392E-3,6.5136819119088838E-3,6.1300726811023398E-3,6.5847845939955452E-3,6.6207494975514996E-3,5.3811877412706412E-3,6.693521922153764E-3,6.3008223270471144E-3,6.767439037073956E-3,6.3710101992517114E-3,6.8425269574045721E-3,6.8805183478210397E-3,6.4783923809058801E-3,6.957413195095667E-3,6.5514185878016388E-3,7.0355476923643721E-3,7.0750888507891503E-3,5.7596454761021766E-3,7.1551375638270829E-3,6.7392154942152926E-3,7.2365002566525394E-3,6.816501507431981E-3,7.319208319640517E-3,7.3610769480552188E-3,6.9348457731196909E-3,7.4458641319604061E-3,7.0153977082249627E-3,7.5320796465128516E-3,7.5757339482881037E-3,6.6578226197292773E-3,7.6641581085307355E-3,7.2228119287836194E-3,7.7541005012721036E-3,7.308281781767954E-3,7.8455991937832013E-3,7.8919443969422427E-3,7.4392826554437706E-3,7.9858517294482366E-3,7.5285360787516378E-3,8.0814162481874178E-3,{"$f":"IF(GT90,GU86/GT90)","v":8.1298332670457756E-3},6.6388223229235047E-3,8.2279642566133009E-3,7.7586795400092484E-3,8.3278622058327121E-3,7.8536513733871976E-3,8.4295737320864844E-3,8.4811246038160211E-3,7.9993702650427191E-3,8.585647533418039E-3,8.0987583921603764E-3,8.6921079660925941E-3,8.7460811483451827E-3,7.1528604966383481E-3,8.8555472930937854E-3,8.3554355932444774E-3,8.9670863920278086E-3,8.461525685101251E-3,9.0807561534184695E-3,9.1384086535723132E-3,8.6244958240151246E-3,9.2553873588994175E-3,8.7357838443688166E-3,9.3746506607057297E-3,9.4351594742541258E-3,7.7279606170092552E-3,9.5579736803847563E-3,9.0236957992423684E-3,9.6832415781125253E-3,9.1429078700391159E-3,9.8110354697321326E-3,9.8759030368958372E-3,9.3262774265829851E-3,1.0007627789351856E-2,9.4516644859474787E-3,1.0142072135561826E-2,1.0210339953714107E-2,9.009976444872848E-3,1.0349020317683049E-2,9.7766892209981381E-3,1.0490634139672239E-2,9.9115378737575383E-3,1.0635273234913764E-2,1.070875700387461E-2,1.01192685255808E-2,1.0858114675591746E-2,1.0261529750752157E-2,1.1010744526415291E-2,1.1088319551580163E-2,9.1089781376677507E-3,1.1246058380069836E-2,1.0631115111091476E-2,1.140734386800459E-2,1.0784799658787512E-2,1.1572294393116685E-2,1.1656182484376779E-2,1.102194737970949E-2,1.1826864244396865E-2,1.1184635564387946E-2,1.2001530930457523E-2,1.2090401612378831E-2,9.9469715908155256E-3,1.2271307136710839E-2,1.1608360522580395E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.2456555764933652E-2},1.1785014938979302E-2,1.2646302776320614E-2,1.2742913734517001E-2,1.2058135658565979E-2,1.293971596353082E-2,1.2245874036806314E-2,1.3141438521996793E-2,1.3244201927894583E-2,1.0912641803106877E-2,1.3453651987181485E-2,1.2736269290791868E-2,1.3668498731397047E-2,1.2941330218694527E-2,1.3888949908389235E-2,1.400134501238093E-2,1.3259080291505182E-2,1.4230616166709384E-2,1.3477998272369238E-2,1.4466059908656247E-2,1.4586173717126239E-2,1.2927221332228287E-2,1.4831346947823284E-2,1.4051777455090295E-2,1.5083340321563297E-2,1.4292540844478186E-2,1.5342438211080596E-2,1.5474744565925814E-2,1.4666590901753389E-2,1.5745067784854256E-2,1.4924991367857252E-2,1.6023279074875035E-2,1.6165449987009237E-2,1.33613552152242E-2,1.64561478660884E-2,1.5604954238828779E-2,1.6755636887136514E-2,1.5891443866562577E-2,1.7064316867794922E-2,1.7222235087426145E-2,1.6337914896239401E-2,1.7545505508655052E-2,1.6647330471756226E-2,1.7879078332657432E-2,1.8049881527744133E-2,1.4943812766426737E-2,1.8399845565699801E-2,1.7465408480872639E-2,1.8761410036236475E-2,1.7811781032727434E-2,1.9135155205472633E-2,1.9326787552022027E-2,1.8353587186396406E-2,1.9719978743375034E-2,1.8730518190572212E-2,2.0126980928338659E-2,2.0335888378753157E-2,1.6866471916801806E-2,2.076499887073462E-2,1.973285059015099E-2,2.1209854956161883E-2,2.0159767979813996E-2,2.1671331664310501E-2,2.1908594087698848E-2,{"$f":"IF(LR90,LS86/LR90)","v":2.083061179466162E-2},2.2396788589691189E-2,2.1299520353231127E-2,2.2904094306386218E-2,2.3165265270483335E-2,2.0644310472073976E-2,2.3703395406921495E-2,2.2555335921558398E-2,2.4263650769074795E-2,2.3094181175495426E-2,2.4847414494632139E-2,2.514857607290644E-2,2.3945740010483281E-2,2.5770456680530209E-2,2.4544502895287305E-2,2.6419846944418197E-2,2.6755431419507741E-2,2.2283059300666173E-2,2.7449616694759926E-2,2.6162606117952431E-2,2.8176274906244667E-2,2.6863459681139162E-2,2.8937725908061204E-2,2.9332284800627516E-2,2.7979187902641658E-2,3.0150777428260344E-2,2.8769731938733945E-2,3.1010915721232522E-2,3.1457603211239672E-2,2.6266865391389786E-2,3.2386401751732123E-2,3.093143814026798E-2,3.336562335975081E-2,3.187940043399716E-2,3.4399470379677326E-2,3.4938321125532953E-2,3.3403320415452811E-2,3.6063055225273977E-2,3.4494250426681063E-2,3.7255179709973281E-2,3.7878427990850443E-2,3.1729062547177715E-2,3.9183544746783212E-2,3.7525677903228964E-2,4.0573125419804561E-2,3.8877838124511073E-2,4.2055616912521583E-2,4.2834657053186155E-2,4.1081426066884079E-2,4.4474957055580328E-2,4.2681996145191914E-2,4.6234849845724589E-2,4.7163796241809067E-2,4.2491917112507639E-2,4.9129112483801855E-2,4.7233968455277567E-2,5.1251983633522187E-2,4.9315426117489666E-2,5.3552104698553024E-2,5.4775705295373317E-2,5.2777617260754868E-2,5.7386329284615824E-2,5.5348476507751147E-2,6.0240187803610963E-2,{"$f":"IF(OD90,OE86/OD90)","v":6.1769188927275551E-2},5.2281532119062529E-2,6.5056853354987468E-2,6.2930976336406735E-2,6.869102631676223E-2,6.6538531597826397E-2,7.2729460101093477E-2,7.4921931910246362E-2,7.2746519494865186E-2,7.9705887444536591E-2,7.7532461604253547E-2,8.5107668722308127E-2,8.8078858450318667E-2,7.5340226287608891E-2,9.4658372173746244E-2,9.2601888222906381E-2,0.10225076702121406,0.10031854873519006,0.11110926458394703,0.11611651720657062,0.11452557979493172,0.12756227099689718,0.1263657722254741,0.14141855003685416,0.14950173345411188,0.13098207231711934,0.16870009175460793,0.16978449146570579,0.19338491268821073,0.19650586937485698,0.22629943021387586,0.2472456152924716,0.25663199587106517,0.30310353619493446,0.32177116010551593,0.39088271973232197,0.45671818122175173,0.48550077819149517,0.68714552292762232,0.86462118754312578,1.3784361653323494,2.6017697434544331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},0,0,0,0,0,3.7253371136949917E-2,3.7470634740356737E-2,3.5010994715268515E-2,3.7909030347979281E-2,3.5428073971852027E-2,3.8352649083995008E-2,3.856002149235678E-2,3.0557068186692141E-2,3.8978364035605749E-2,3.6428915050365288E-2,3.9401564144000367E-2,3.6831044679393556E-2,3.9829695787743494E-2,4.0045634450791276E-2,3.7443076740449929E-2,4.0481305307321816E-2,3.7857095504986449E-2,4.0922099115880871E-2,4.1132910085540077E-2,3.2705374755555759E-2,4.1558188260905383E-2,3.8868864953933879E-2,4.1988404262303526E-2,3.9277350375221273E-2,4.2423634840995844E-2,4.2643155008096061E-2,3.9899057665926163E-2,4.308605479288205E-2,4.0319624905550147E-2,4.3534167962059445E-2,4.3766261846038906E-2,3.7943226494096829E-2,4.4234614665859678E-2,4.1416480369313766E-2,4.4708594800205351E-2,4.1866841281355441E-2,4.5188292566452459E-2,4.5430314303481073E-2,4.2552629431373869E-2,4.5918762029226463E-2,4.301678191122571E-2,4.6413161595960081E-2,4.6624309962182864E-2,3.7276229352120133E-2,4.7050263857366798E-2,4.4053358360683338E-2,4.7481159800759273E-2,4.446155272724589E-2,4.7917078277478264E-2,4.8136946592349877E-2,4.508281593078009E-2,4.8580553601144202E-2,4.5503087346456042E-2,4.902939207918823E-2,4.9255800167185892E-2,3.946142435518863E-2,4.9712649178183799E-2,4.657569491566553E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":5.0174950241147279E-2},4.7013730217067007E-2,5.0642795032181033E-2,5.0878825533489026E-2,4.768068925177317E-2,5.1355162309365307E-2,4.813206363855866E-2,5.1837281098768423E-2,5.2080539632027252E-2,4.1807813955150396E-2,5.2571517971707671E-2,4.9284749490552601E-2,5.3068530351248491E-2,4.975577599427769E-2,5.3571681650683961E-2,5.3825592831925721E-2,5.0473289449531694E-2,5.4338154488206912E-2,5.0959097591396871E-2,5.4857128034878161E-2,5.5119054690180427E-2,4.8015919476826638E-2,5.5647860070245234E-2,5.2200525143073495E-2,5.6183366614621394E-2,5.2708148639643133E-2,5.6725694870751825E-2,5.6999455599359039E-2,5.3481782974177355E-2,5.7552248792613461E-2,5.4005844621391394E-2,5.8112177896094401E-2,5.8394859241895136E-2,4.7055352942090414E-2,5.8965738920536671E-2,5.5345962915349087E-2,5.9544088169261128E-2,5.5894330076714044E-2,6.0130046239095056E-2,6.0425923041362371E-2,5.6730493309170474E-2,6.1023563039349707E-2,5.7297210255946862E-2,6.1629175366429048E-2,6.1935018456401564E-2,4.999882981263909E-2,6.2552875191820317E-2,5.8747501457537502E-2,6.3179091146887384E-2,5.9341405133927341E-2,6.3813828046608789E-2,6.4134443527751106E-2,6.0247512017597149E-2,6.4782274248905647E-2,6.086198327953346E-2,6.5439048791494786E-2,6.5770845109686116E-2,5.3189216891243708E-2,6.6441368606614107E-2,6.2435769631065133E-2,6.7121287092873197E-2,6.308077973920706E-2,6.7810789487817102E-2,6.815919507094427E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":6.4065457423499325E-2},6.8863438697301604E-2,6.4733622887968384E-2,6.9577761103405592E-2,6.993876645370356E-2,6.1205477850187304E-2,7.0668597756902832E-2,6.6446450477289559E-2,7.140903720050587E-2,6.7149078041619709E-2,7.2160306859903461E-2,7.2540074112210223E-2,6.8222424289577366E-2,7.3308019138595248E-2,6.8951245402607844E-2,7.408737723511935E-2,7.4481412413611253E-2,6.0438007218364793E-2,7.527835130133817E-2,7.0821368145474878E-2,7.6087328504903712E-2,7.1589272719537966E-2,7.6908606856839215E-2,7.7323943189825661E-2,7.2763183044881274E-2,7.8164182942906613E-2,7.356087217322807E-2,7.901741512794655E-2,7.9448993970617998E-2,6.4574252895247694E-2,8.0322263065845168E-2,7.5609867924565366E-2,8.1209268444887475E-2,7.6452122391020533E-2,8.2110323488854858E-2,8.2566220173852484E-2,7.7740708570870565E-2,8.3488958341148001E-2,7.8617023053619672E-2,8.4426572308372472E-2,8.49010662094698E-2,6.9115745713226123E-2,8.5861650765925002E-2,8.0870585930583508E-2,8.6838003079830473E-2,8.1798018089183772E-2,8.7830499835686207E-2,8.8332923376662625E-2,8.3218149277436287E-2,8.935036958352488E-2,8.4184772498699545E-2,9.0384955758154223E-2,9.0908807379457252E-2,7.9893871436751335E-2,9.1969897302368819E-2,8.6673743145403437E-2,9.3049206015265243E-2,8.7699381381215441E-2,9.4147190325398422E-2,9.4703332763306919E-2,8.9271391865325248E-2,9.5830220753378839E-2,9.0342432945019646E-2,9.697699497824902E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":9.7557999204549301E-2},7.9665867875082064E-2,9.873557107935961E-2,9.3104154480110973E-2,9.9934346469992552E-2,9.4243816480646364E-2,0.10115488478503781,0.10177349524579225,9.5992443180512629E-2,0.10302777040101646,9.718510070592451E-2,0.10430529559311114,0.10495297378014219,8.5834325959660174E-2,0.10626656751712543,0.10026522711893374,0.1076050367043337,0.10153830822121501,0.10896907384102164,0.10966090384286775,0.1034939498881815,0.11106464830679301,0.10482940613242581,0.11249580792846875,0.1132219136910495,9.2735527404111062E-2,0.11469568416461708,0.10828434959090842,0.1161988989373503,0.10971489444046939,0.1177324256367856,0.11851083644275004,0.11191532911899582,0.12009153347222228,0.11341997383136974,0.1217048656267419,0.12252407944456928,0.10811971733847417,0.12418824381219659,0.11732027065197766,0.12588760967606688,0.11893845448509047,0.12762327881896518,0.12850508404649533,0.12143122230696959,0.13029737610710096,0.12313835700902588,0.1321289343169835,0.13305983461896195,0.10930773765201302,0.13495270056083802,0.1275733813330977,0.13688812641605508,0.12941759590545016,0.13886753271740021,0.13987418981252137,0.13226336855651388,0.14192237093276239,0.13421562677265536,0.14401837116549027,0.14508481934854597,0.1193636590897863,0.14725568564053007,0.13930032627096475,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.14947866917920383},0.14142017926775163,0.15175563331584735,0.15291496481420402,0.14469762790279175,0.15527659156236984,0.14695048844167577,0.15769726226396152,0.15893042313473499,0.13095170163728254,0.16144382384617781,0.1528352314895024,0.16402198477676455,0.15529596262433432,0.16666739890067081,0.16801614014857116,0.15910896349806219,0.17076739400051261,0.16173597926843086,0.17359271890387495,0.17503408460551487,0.15512665598673944,0.17797616337387939,0.16862132946108355,0.18100008385875957,0.17151049013373823,0.18410925853296714,0.18569693479110977,0.17599909082104068,0.18894081341825109,0.17909989641428703,0.1922793488985004,0.19398539984411084,0.1603362625826904,0.1974737743930608,0.18725945086594534,0.20106764264563817,0.19069732639875092,0.20477180241353907,0.20666682104911374,0.19605497875487282,0.21054606610386062,0.19976796566107471,0.21454893999188918,0.21659857833292961,0.17932575319712085,0.2207981467883976,0.20958490177047168,0.22513692043483768,0.21374137239272922,0.22962186246567159,0.23192145062426434,0.22024304623675689,0.23663974492050041,0.22476621828686655,0.2415237711400639,0.24403066054503789,0.20239766300162165,0.24917998644881545,0.23679420708181187,0.25451825947394258,0.24191721575776795,0.26005597997172603,0.26290312905238616,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.24996734153593944},0.26876146307629428,0.25559424423877353,0.27484913167663461,0.27798318324580001,0.24773172566488771,0.28444074488305793,0.27066403105870079,0.29116380922889751,0.27713017410594509,0.29816897393558567,0.3017829128748773,0.2873488801257994,0.3092454801663625,0.29453403474344764,0.31703816333301837,0.32106517703409287,0.26739671160799405,0.32939540033711912,0.31395127341542917,0.33811529887493602,0.32236151617366993,0.34725271089673443,0.35198741760753016,0.3357502548316999,0.36180932913912411,0.34523678326480733,0.37213098865479027,0.37749123853487609,0.31520238469667744,0.38863682102078545,0.37117725768321574,0.40038748031700971,0.38255280520796592,0.41279364455612788,0.41925985350639544,0.40083984498543374,0.43275666270328772,0.41393100512017278,0.4470621565196794,0.45454113589020528,0.38074875056613255,0.47020253696139858,0.45030813483874754,0.4868775050376547,0.4665340574941329,0.50466740295025903,0.51401588463823389,0.49297711280260892,0.53369948466696393,0.51218395374230297,0.55481819814869504,0.56596555490170886,0.5099030053500917,0.58954934980562224,0.56680762146333086,0.61502380360226627,0.59178511340987594,0.64262525638263623,0.6573084635444798,0.63333140712905844,0.68863595141538991,0.66418171809301374,0.72288225364333158,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.74123026712730655},0.62737838542875035,0.78068224025984967,0.75517171603688082,0.82429231580114681,0.79846237917391671,0.87275352121312166,0.89906318292295628,0.87295823393838223,0.95647064933443904,0.93038953925104262,1.0212920246676975,1.0569463014038241,0.9040827154513067,1.135900466084955,1.1112226586748766,1.2270092042545688,1.2038225848222806,1.3333111750073643,1.3933982064788475,1.3743069575391806,1.5307472519627661,1.5163892667056893,1.69702260044225,1.7940208014493426,1.571784867805432,2.0244011010552949,2.0374138975884692,2.3206189522585285,2.358070432498284,2.7155931625665102,2.9669473835096594,3.0795839504527818,3.6372424343392136,3.8612539212661909,4.6905926367878639,5.4806181746610205,5.8260093382979417,8.2457462751314683,10.37545425051751,16.541233983988192,31.221236921453198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8259642963824909E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2195813626358296E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,0.9942077809649128,0.988449111731176,0.98272379797099152,0.97703164648215102,0.97137246518151443,0.96574606309853051,0.96015225036879048,0.95459083822762292,0.94906163900372098,0.94356446611281264,0.93809913405136192,0.93266545839031112,0.92726325576885427,0.92189234388825303,0.91655254150568222,0.91124366842811577,0.90596554550624375,0.90071799462842939,0.89550083871469688,0.89031390171075719,0.88515700858206525,0.88002998530791543,0.87493265887556737,0.8698648572744091,0.86482640949015077,0.85981714549905586,0.85483689626220172,0.84988549371977717,0.84496277078540893,0.84006856134052577,0.83520270022875065,0.83036502325032979,0.82555536715658862,0.82077356964442572,0.8160194693508348,0.81129290584745928,0.80659371963517845,0.80192175213872563,0.79727684570133717,0.79265884357943184,0.78806758993732084,0.78350292984195069,0.77896470925767336,0.77445277504105015,0.76996697493568123,0.76550715756707022,0.76107317243751471,0.7566648699210281,0.75228210125828976,0.74792471855162612,0.74359257476001905,0.73928552369414469,0.73500342001143903,0.73074611921119459,0.72651347762968344,0.72230535243530947,0.71812160162378824,0.71396208401335581,{"$f":"1/(1+$F$95)^BW8","v":0.70982665924000277},0.70571518775274078,0.70162753080888918,0.69756355046939678,0.69352310959418473,0.68950607183752077,0.68551230164341515,0.68154166424104978,0.67759402564022775,0.67366925262685318,0.66976721275843498,0.66588777435961821,0.66203080651774049,0.65819617907841443,0.65438376264113474,0.65059342855491287,0.64682504891393444,0.64307849655324401,0.63935364504445302,0.63565036869147418,0.6319685425262791,0.62830804230468229,0.62466874450214671,0.62105052630961743,0.61745326562937586,0.61387684107092078,0.61032113194687043,0.60678601826889189,0.60327138074365005,0.59977710076878343,0.59630306042890102,0.59284914249160403,0.58941523040352894,0.58600120828641544,0.58260696093319475,0.57923237380410331,0.5758773330228163,0.5725417253726065,0.56922543829252159,0.56592835987358769,0.56265037885503222,0.55939138462052918,0.55615126719446639,0.5529299172382347,0.54972722604653812,0.54654308554372588,0.54337738828014415,0.54023002742851201,0.53710089678031481,0.53398989074222158,0.53089690433252035,0.52782183317757658,0.52476457350831085,0.52172502215669669,0.51870307655227943,0.51569863471871502,0.51271159527032872,0.50974185740869404,0.50678932091923068,0.50385388616782334,0.50093545409745954,0.49803392622488629,0.49514920463728712,0.49228119198897896,{"$f":"1/(1+$F$95)^EI8","v":0.48942979149812477},0.48659490694347068,0.48377644266109621,0.48097430354118792,0.47818839502482874,0.47541862310080835,0.4726648943024489,0.46992711570445284,0.46720519491976575,0.46449904009645993,0.46180855991463349,0.45913366358332974,0.456474260837473,0.45383026193482295,0.45120157765294544,0.44858811928620268,0.44598979864275912,0.44340652804160591,0.44083822030960135,0.43828478877853022,0.43574614728217786,0.43322221015342433,0.43071289222135117,0.42821810880836919,0.42573777572736027,0.42327180927883662,0.42082012624811588,0.41838264390251373,0.41595927998855142,0.41354995272918077,0.41115458082102335,0.40877308343162855,0.40640538019674449,0.40405139121760719,0.40171103705824301,0.39938423874278972,0.39707091775282988,0.39477099602474253,0.39248439594706763,0.39021104035788834,0.38795085254222617,0.38570375622945285,0.38346967559071599,0.38124853523638069,0.3790402602134853,0.37684477600321253,0.3746620085183735,0.37249188410090944,0.37033432951940454,0.36818927196661611,0.36605663905701613,0.36393635882435005,0.36182835971920729,0.35973257060660746,0.357648920763599,0.35557733987687373,0.35351775804039315,0.35147010575303028,0.34943431391622348,0.34741031383164522,0.34539803719888396,0.3433974161131389,0.34140838306292864,0.33943087092781327,{"$f":"1/(1+$F$95)^GU8","v":0.33746481297612879},0.3355101428627365,0.33356679462678213,0.33163470268947182,0.32971380185185828,0.32780402729264119,0.32590531456597843,0.32401759959931337,0.32214081869121086,0.32027490850920914,0.31841980608768133,0.31657544882571143,0.31474177448498181,0.31291872118767289,0.31110622741437449,0.30930423200201079,0.30751267414177569,0.30573149337708122,0.30396062960151682,0.30220002305682181,0.30044961433086825,0.29870934435565649,0.29697915440532124,0.29525898609415069,0.29354878137461554,0.2918484825354109,0.29015803219950792,0.28847737332221851,0.28680644918926962,0.2851452034148898,0.28349357993990626,0.28185152302985333,0.28021897727309142,0.27859588757893766,0.27698219917580591,0.27537785760935951,0.27378280874067296,0.27219699874440573,0.27062037410698475,0.26905288162479984,0.26749446840240759,0.26594508185074667,0.26440466968536297,0.26287317992464543,0.26135056088807201,0.25983676119446547,0.25833172976025948,0.25683541579777514,0.25534776881350663,0.25386873860641807,0.25239827526624842,0.25093632917182807,0.24948285098940409,0.24803779167097548,0.24660110245263786,0.2451727348529382,0.24375264067123864,0.24234077198608994,0.24093708115361434,0.239541520805898,0.23815404384939237,0.23677460346332499,0.23540315309811943,0.23403964647382505,{"$f":"1/(1+$F$95)^JG8","v":0.23268403757855421},0.23133628066693079,0.22999633025854552,0.22866414113642178,0.22733966834548952,0.22602286719106846,0.22471369323735935,0.22341210230594519,0.22211805047429981,0.22083149407430613,0.2195523896907822,0.21828069416001636,0.21701636456831061,0.21575935825053272,0.21450963278867577,0.21326714601042762,0.21203185598774729,0.21080372103545025,0.20958269970980148,0.20836875080711739,0.20716183336237506,0.20596190664783001,0.20476893017164161,0.20358286367650699,0.20240366713830232,0.20123130076473245,0.20006572499398759,0.19890690049340887,0.19775478815816075,0.19660934910991149,0.19547054469552094,0.19433833648573667,0.19321268627389676,0.19209355607464079,0.19098090812262772,0.18987470487126157,0.18877490899142466,0.18768148337021776,0.18659439110970738,0.1855135955256812,0.1844390601464099,0.18337074871141629,0.18230862517025181,0.18125265368128007,0.18020279861046729,0.17915902453017982,0.17812129621798845,0.17708957865548022,0.17606383702707634,0.17504403671885768,0.17403014331739619,0.1730221226085942,0.17201994057652953,0.17102356340230762,0.17003295746292033,0.16904808933011142,0.16806892576924842,0.16709543373820115,0.16612758038622658,0.16516533305286049,0.16420865926681519,0.16325752674488384,0.16231190339085083,0.16137175729440917,{"$f":"1/(1+$F$95)^LS8","v":0.16043705673008293},0.15950777015615766,0.15858386621361484,0.15766531372507461,0.15675208169374322,0.15584413930236726,0.15494145591219327,0.15404400106193458,0.15315174446674262,0.15226465601718558,0.15138270577823185,0.15050586398824012,0.14963410105795519,0.14876738756950919,0.14790569427542885,0.14704899209764893,0.14619725212653054,0.14535044561988583,0.14450854400200794,0.14367151886270677,0.14283934195635029,0.14201198520091141,0.14118942067702017,0.1403716206270218,0.13955855745403994,0.13875020372104535,0.13794653214993005,0.13714751562058697,0.13635312716999448,0.13556333999130682,0.13477812743294917,0.13399746299771864,0.13322132034188983,0.13244967327432611,0.13168249575559549,0.13091976189709215,0.13016144596016269,0.12940752235523781,0.12865796564096832,0.12791275052336712,0.1271718518549553,0.12643524463391376,0.1257029040032393,0.12497480524990599,0.12425092380403113,0.12353123523804631,0.12281571526587265,0.12210433974210184,0.12139708466118083,0.12069392615660229,0.11999484050009861,0.11929980410084169,0.11860879350464662,0.1179217853931803,0.11723875658317445,0.11655968402564344,0.11588454480510635,0.1152133161388138,0.11454597537597903,0.11388249999701365,0.11322286761276765,0.11256705596377384,0.11191504291949671,0.11126680647758584,{"$f":"1/(1+$F$95)^OE8","v":0.11062232476313297},0.10998157602793437,0.1093445386497565,0.10871119113160656,0.10808151210100704,0.10745548030927464,0.10683307463080283,0.1062142740623494,0.10559905772232744,0.10498740485010094,0.1043792948052838,0.10377470706704363,0.10317362123340929,0.10257601702058229,0.10198187426225225,0.10139117290891657,0.1008038930272037,0.10022001479920067,9.9639518521784001E-2,9.906238460595522E-2,9.8488593576179451E-2,9.7918126069728578E-2,9.7350962836027427E-2,9.6787084736004531E-2,9.6226472741446037E-2,9.5669107934353736E-2,9.5114971506306545E-2,9.4564044757825955E-2,9.4016309097744805E-2,9.3471746042580253E-2,9.2930337215909584E-2,9.2392064347750505E-2,9.1856909273944465E-2,9.1324853935543668E-2,9.0795880378201632E-2,9.0269970751567535E-2,8.974710730868353E-2,8.9227272405386179E-2,8.8710448499710784E-2,8.8196618151299644E-2,8.7685764020813364E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^QQ8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^TC8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^VO8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^YA8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,{"$f":"1/(1+$F$95)^AAM8","v":8.7177868869345851E-2},8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2,8.7177868869345851E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":47171112.412532076},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,435802.16393286752,432246.28829020477,428716.98439268162,425214.06372048368,421737.33904621558,418286.62442625436,414861.73519215873,411462.48794213589,408088.70053256239,404740.19206956349,401416.78290064528,398118.29460638412,394844.54999216768,391595.37307999429,388370.5891003224,385170.0244839763,381993.50685410306,378840.86501818441,375711.92896009918,372606.52983223967,369524.4999476783,366465.67277238745,363429.88291750866,360416.96613167471,357426.75929337996,354459.10040340346,351513.82857727964,348590.78403782012,345689.80810768349,342810.74320199562,339953.4328210167,337117.72154285852,334303.45501624735,331510.47995333723,328738.64412256837,325987.79634157376,323257.78647013201,320548.46540316695,317859.68506379332,315191.29839640815,312543.15935982729,309915.12292046833,307307.04504557734,304718.78269650083,302150.19382200151,299601.13735161943,297071.47318907519,294561.06220571778,292069.76623401535,289597.44806108903,287143.97142228909,284709.20099481393,282293.00239137077,279895.24215387838,277515.78774721152,275154.50755298632,272811.27086338692,270485.9478750329,268178.40968288691,{"$f":"BX95*BW90*BX7","v":265888.52827420324},263616.17652251507,261361.22818166309,259123.55787986194,256903.04111380747,254699.55424282089,252512.97448303411,250343.17990161115,248190.04941100939,246053.4627632779,243933.30054439363,241829.44416863547,239741.77587299488,237670.17871162359,235614.53655031873,233574.73406104316,231550.65671648347,229542.19078464285,227549.2233234703,225571.64217552514,223609.33596267726,221662.19408084149,219730.1066947481,217812.96473274668,215910.65988164555,214023.0845815842,212150.1320209408,210291.69613127239,208447.67158228948,206617.95377686326,204802.43884606642,203001.02364424613,201213.60574413071,199440.08343196748,197680.35570269389,195934.32225513988,194201.88348726294,192482.94049141335,190777.39504963247,189085.14962898096,187406.10737689846,185740.1721165941,184087.24834246721,182447.2412155591,180820.05655903436,179205.60085369207,177603.78123350773,176014.50548120335,174437.68202384861,172873.21992848947,171321.02889780718,169781.01926580555,168253.10199352662,166737.18866479534,165233.19148199202,163741.02326185312,162260.59743130003,160791.82802329512,159334.62967272574,157888.91761231559,156454.60766856282,155031.61625770546,153619.86038171407,152219.25762430968,{"$f":"EJ95*EI90*EJ7","v":150829.72614701017},149451.18468520095,148083.5525442333,146726.74959554762,145380.69627282338,144045.31356815359,142720.52302824595,141406.24675064808,140102.40737999894,138808.92810430436,137525.73265123781,136252.74528446564,134989.890799997,133737.09452255751,132494.28230198796,131261.38050966599,130038.31603495253,128825.01628166111,127621.40916455137,126427.42310584532,125242.98703176757,124068.03036910755,122902.48304180581,121746.27546756221,120599.33855446721,119461.60369765523,118333.00277598079,117213.46814871633,116102.9326522726,115001.32959694009,113908.59276365333,112824.65640077574,111749.45522090665,110682.92439770898,109624.99956275895,108575.61680241584,107534.7126547135,106502.22410627194,105478.08858923014,104462.24397819884,103454.62858723396,102455.18116683018,101463.84090093456,100480.54740398021,99505.240717939712,98537.861309398024,97578.35006664558,96626.64829678995,95682.697722887722,94746.440481094614,93817.819117835548,92896.776586992986,91983.256247114477,91077.201858638495,90178.557581139394,89287.267970590154,88403.277976644036,87526.532939933881,86656.978589389968,85794.561039575579,84939.226788040367,84090.922712691521,83249.596069182633,82415.19448831983,{"$f":"GV95*GU90*GV7","v":81587.665973485651},80766.95889807948,79953.022002976038,79145.804394000239,78345.255539419275,77551.32526745116,76763.963763790627,75983.121569150855,75208.749576822374,74440.799030247654,73679.22152061254,72923.968984453619,72174.993701281521,71432.248291220298,70695.685712662671,69965.259259940984,69240.922561013693,68522.629575167448,67810.334590734739,67103.992222826622,66403.557411080896,65708.985417425109,65020.231823855014,64337.252530227517,63660.003752068842,62988.442018397,62322.52416955935,61662.207355084291,61007.449031547665,60358.20696045339,59714.439206128351,59076.104133631452,58443.160406676841,57815.566985570775,57193.28312516283,56576.268372810497,55964.482566357794,55357.885832127067,54756.438582924828,54160.101516060597,53568.835611379305,52982.602129306812,52401.362608908705,51825.078865962125,51253.712991040557,50687.227347611486,50125.584570147046,49568.747562247161,49016.679494775613,48469.343804008291,47926.704189794349,47388.724613729479,46855.369297341611,46326.602720288793,45802.389618569287,45282.694982743727,44767.484056169211,44256.722333245387,43750.375557672342,43248.409720720265,42750.791059510746,42257.486055309695,41768.461431831922,41283.684153556875,{"$f":"JH95*JG90*JH7","v":40803.121424056088},40326.740684331671,39854.509611166162,39386.396115483476,38922.36834072099,38462.394661212471,38006.443680582219,37554.484230149763,37106.485367345558,36662.416374137276,36222.246755466804,35785.946237697812,35353.484767073816,34924.832508186562,34499.95984245505,34078.837366614571,33661.435891216126,33247.726439135913,32837.680244095049,32431.268749189163,32028.463605428034,31629.236670285067,31233.560006256688,30841.405879431397,30452.746758068613,30067.555311187036,29685.804407162708,29307.467112336501,28932.516689631073,28560.926597177142,28192.670486949231,27827.722203410493,27466.055782166863,27107.645448630235,26752.465616690788,26400.490887398344,26051.696047652593,25706.056068902235,25363.546105853042,25024.141495184602,24687.817754275791,24354.550579938932,24024.315847162568,23697.089607862737,23372.848089642772,23051.567694561469,22733.224997909747,22417.796746995504,22105.259859936836,21795.59142446336,21488.768696725816,21184.769100113666,20883.570224080791,20585.149822979154,20289.485814900454,19996.556280525587,19706.339461982025,19418.813761708894,19133.957741329868,18851.750120533674,18572.169775962258,18295.195740106512,18020.807200209561,17748.983497177447,{"$f":"LT95*LS90*LT7","v":17479.704124497392},17212.94872716321,16948.697100608293,16686.929189645689,16427.62508741553,16170.765034339523,15916.329417082743,15664.298767522328,15414.653761723366,15167.375218921663,14922.444100513532,14679.841509052463,14439.548687252607,14201.547016999108,13965.818018365213,13732.343348636046,13501.104801339105,13272.084305281336,13045.263923592851,12820.625852777141,12598.152421767802,12377.826090991699,12159.629451438568,11943.545223736959,11729.556257236509,11517.645529096504,11307.796143380689,11099.991330158235,10894.214444610921,10690.448966146385,10488.678497517472,10288.886763947619,10091.057612262222,9895.1750100259524,9701.2230446860049,9509.1859227212099,9319.047968796991,9130.793624926082,8944.4074496350586,8759.8741171365418,8577.1784165071058,8396.3052508708151,8217.2396365883706,8039.966702451833,7864.4716888848689,7690.7399471484587,7518.7569385521329,7348.5082336705436,7179.979511565497,7013.1565590132586,6848.0252697372316,6684.571643645877,6522.7817860758814,6362.64190704053,6204.1383204832537,6047.2574435363049,5891.9857957845406,5738.3099985342642,5586.2167740871109,5435.6929450189209,5286.7254334635873,5139.301260401824,4993.4075449548573,4849.0315036829443,{"$f":"OF95*OE90*OF7","v":4706.16044988877},4564.7817929256053,4424.8830375102561,4286.4517830407485,4149.4757229187153,4013.9426438764417,3879.8404253085805,3747.1570386084559,3615.8805465089622,3485.9991024279902,3357.5009498183954,3230.3744215224442,3104.6079391307153,2980.1900123454266,2857.1092383481723,2735.3543011720171,2614.9139710779359,2495.7771039355516,2377.9326406081759,2261.3696063420762,2146.077110159988,2032.0443442588032,1919.2605834114433,1807.7151843728554,1697.3975852901301,1588.2973051166946,1480.4039430305686,1373.7071778566392,1268.1967674929492,1163.8625483409446,1060.6944347396836,958.68241840395729,857.81656786630708,758.08702792290967,659.48401908330686,561.99783702394586,465.6188520455155,370.33750853404234,276.14432442572979,183.02989067550851,90.984870729277546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000002},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,9.2387510415609109E-3,9.1633685572225076E-3,9.0885493783433267E-3,9.0142895084135422E-3,8.9405849783218486E-3,8.8674318461721725E-3,8.7948261971015403E-3,8.7227641430991897E-3,8.6512418228268106E-3,8.5802554014400359E-3,8.5098010704110476E-3,8.4398750473523906E-3,8.3704735758419017E-3,8.3015929252488463E-3,8.2332293905611371E-3,8.1653792922137484E-3,8.0980389759181901E-3,8.0312048124931805E-3,7.964873197696367E-3,7.8990405520572016E-3,7.8337033207108702E-3,7.7688579732333712E-3,7.704501003477613E-3,7.6406289294106569E-3,7.5772382929519683E-3,7.5143256598127917E-3,7.4518876193365334E-3,7.3899207843402285E-3,7.3284217909570255E-3,7.2673872984797402E-3,7.206813989205401E-3,7.1466985682808607E-3,7.0870377635493722E-3,7.027828325398236E-3,6.969067026607401E-3,6.9107506621990901E-3,6.852876049288404E-3,6.7954400269349168E-3,6.7384394559952474E-3,6.6818712189766049E-3,6.6257322198912802E-3,6.5700193841121361E-3,6.5147296582290107E-3,6.459860009906092E-3,6.4054074277402132E-3,6.3513689211201129E-3,6.29774152008659E-3,6.2445222751935986E-3,6.1917082573702542E-3,6.1392965577837617E-3,6.0872842877032251E-3,6.0356685783643817E-3,5.9844465808352072E-3,5.9336154658824174E-3,5.8831724238388571E-3,5.8331146644717514E-3,5.7834394168518365E-3,5.7341439292233473E-3,5.6852254688748707E-3,{"$f":"BX96/$H$96","v":5.6366813220110517E-3},5.5885087936251307E-3,5.5407052073723527E-3,5.4932679054441776E-3,5.4461942484433619E-3,5.3994816152598121E-3,5.353127402947324E-3,5.3071290266010727E-3,5.2614839192359616E-3,5.2161895316657448E-3,5.1712433323829613E-3,5.1266428074396653E-3,5.0823854603289373E-3,5.0384688118671785E-3,4.9948904000771963E-3,4.9516477800720408E-3,4.9087385239396384E-3,4.8661602206281603E-3,4.8239104758321678E-3,4.7819869118795027E-3,4.7403871676189339E-3,4.6991088983085313E-3,4.6581497755048031E-3,4.617507486952538E-3,4.5771797364754108E-3,4.5371642438672725E-3,4.497458744784198E-3,4.4580609906372196E-3,4.4189687484857921E-3,4.3801798009319472E-3,4.3416919460151637E-3,4.3035029971079143E-3,4.2656107828119346E-3,4.2280131468551436E-3,4.1907079479892783E-3,4.1536930598881847E-3,4.1169663710468023E-3,4.0805257846807932E-3,4.0443692186268674E-3,4.0084946052437427E-3,3.972899891313773E-3,3.9375830379452317E-3,3.9025420204752315E-3,3.8677748283733045E-3,3.8332794651456093E-3,3.7990539482397716E-3,3.7650963089503747E-3,3.7314045923250499E-3,3.6979768570712208E-3,3.6648111754634342E-3,3.6319056332513341E-3,3.5992583295682331E-3,3.5668673768402877E-3,3.5347309006962878E-3,3.5028470398780352E-3,3.471213946151323E-3,3.4398297842175084E-3,3.4086927316256616E-3,3.3778009786853127E-3,3.3471527283797705E-3,3.3167461962800163E-3,3.2865796104591715E-3,3.2566512114075448E-3,3.2269592519482155E-3,{"$f":"EJ96/$H$96","v":3.1975019971532161E-3},3.168277724260237E-3,3.1392847225899119E-3,3.1105212934636312E-3,3.0819857501219261E-3,3.0536764176433686E-3,3.0255916328640366E-3,2.9977297442974928E-3,2.9700891120553173E-3,2.942668107768148E-3,2.9154651145072629E-3,2.8884785267066755E-3,2.8617067500857551E-3,2.8351482015723508E-3,2.8088013092264462E-3,2.7826645121643012E-3,2.7567362604831191E-3,2.7310150151861972E-3,2.7054992481085911E-3,2.6801874418432626E-3,2.6550780896677333E-3,2.6301696954712066E-3,2.605460773682199E-3,2.5809498491966357E-3,2.5566354573064352E-3,2.5325161436285642E-3,2.5085904640345718E-3,2.4848569845805865E-3,2.4613142814377902E-3,2.4379609408233371E-3,2.4147955589317611E-3,2.3918167418668147E-3,2.3690231055737807E-3,2.3464132757722192E-3,2.323985887889186E-3,2.3017395869928702E-3,2.2796730277266997E-3,2.2577848742438649E-3,2.2360738001422987E-3,2.2145384884000759E-3,2.1931776313112534E-3,2.1719899304221335E-3,2.150974096467956E-3,2.1301288493100127E-3,2.1094529178731832E-3,2.0889450400838798E-3,2.0686039628084259E-3,2.048428441791822E-3,2.0284172415969449E-3,2.0085691355441319E-3,1.9888829056511864E-3,1.969357342573775E-3,1.9499912455462262E-3,1.9307834223227217E-3,1.91173268911889E-3,1.8928378705537791E-3,1.8740977995922287E-3,1.8555113174876172E-3,1.8370772737250007E-3,1.8187945259646307E-3,1.8006619399858446E-3,1.7826783896313385E-3,1.7648427567518101E-3,1.7471539311509721E-3,{"$f":"GV96/$H$96","v":1.7296108105309392E-3},1.7122123004379669E-3,1.6949573142085728E-3,1.6778447729160052E-3,1.6608736053170771E-3,1.6440427477993479E-3,1.6273511443286746E-3,1.6107977463970982E-3,1.5943815129710924E-3,1.5781014104401482E-3,1.5619564125657123E-3,1.545945500430465E-3,1.5300676623879364E-3,1.5143218940124614E-3,1.498707198049473E-3,1.4832225843661284E-3,1.4678670699022622E-3,1.452639678621674E-3,1.4375394414637419E-3,1.4225653962953589E-3,1.4077165878631959E-3,1.3929920677462765E-3,1.3783908943088845E-3,1.3639121326537737E-3,1.3495548545757025E-3,1.3353181385152727E-3,1.3212010695130853E-3,1.3072027391641992E-3,1.2933222455728997E-3,1.2795586933077683E-3,1.2659111933570567E-3,1.2523788630843598E-3,1.2389608261845885E-3,1.2256562126402336E-3,1.2124641586779314E-3,1.1993838067253153E-3,1.1864143053681635E-3,1.1735548093078252E-3,1.1608044793189473E-3,1.1481624822074735E-3,1.1356279907689336E-3,1.1232001837470083E-3,1.110878245792378E-3,1.0986613674218465E-3,1.0865487449777387E-3,1.0745395805875732E-3,1.0626330821240087E-3,1.0508284631650555E-3,1.0391249429545616E-3,1.0275217463629565E-3,1.0160181038482681E-3,1.004613251417399E-3,9.9330643058766232E-4,9.8209688834857917E-4,9.7098387712393319E-4,9.5996665473408154E-4,9.4904448435851837E-4,9.3821663449869346E-4,9.2748237894107967E-4,9.1684099672049166E-4,9.0629177208364988E-4,8.9583399445299138E-4,8.8546695839072866E-4,8.7518996356314308E-4,{"$f":"JH96/$H$96","v":8.6500231470512895E-4},8.5490332158496987E-4,8.448922989693563E-4,8.3496856658863924E-4,8.2513144910231924E-4,8.1538027606476511E-4,8.0571438189117083E-4,7.9613310582373636E-4,7.8663579189808079E-4,7.7722178890988103E-4,7.6789045038173703E-4,7.5864113453026096E-4,7.4947320423338927E-4,7.4038602699791302E-4,7.313789749272343E-4,7.2245142468933495E-4,7.1360275748496454E-4,7.0483235901604266E-4,6.9613961945427804E-4,6.8752393340999654E-4,6.7898469990118246E-4,6.7052132232272828E-4,6.6213320841589443E-4,6.5381977023797467E-4,6.4558042413216763E-4,6.3741459069765138E-4,6.2932169475986321E-4,6.2130116534097907E-4,6.1335243563059351E-4,6.0547494295659827E-4,5.9766812875625987E-4,5.8993143854749175E-4,5.8226432190032224E-4,5.7466623240855512E-4,5.671366276616234E-4,5.5967496921663557E-4,5.5228072257060799E-4,5.4495335713288873E-4,5.3769234619776825E-4,5.3049716691727568E-4,5.2336730027415911E-4,5.1630223105505124E-4,5.093014478238161E-4,5.0236444289507721E-4,4.9549071230792609E-4,4.8867975579980805E-4,4.8193107678058808E-4,4.7524418230679053E-4,4.6861858305601614E-4,4.6205379330153062E-4,4.5554933088702901E-4,4.4910471720156959E-4,4.4271947715467905E-4,4.363931391516271E-4,4.3012523506887008E-4,4.2391530022966022E-4,4.177628733798228E-4,4.1166749666369634E-4,4.0562871560023879E-4,3.9964607905929473E-4,3.9371913923802525E-4,3.8784745163749794E-4,3.8203057503943718E-4,3.762680714831314E-4,{"$f":"LT96/$H$96","v":3.705595062425009E-4},3.6490444780331698E-4,3.5930246784058218E-4,3.5375314119606021E-4,3.4825604585596244E-4,3.4281076292878333E-4,3.3741687662329137E-4,3.3207397422666571E-4,3.267816460827859E-4,3.2153948557066687E-4,3.1634708908304327E-4,3.112040560050992E-4,3.0610998869334301E-4,3.0106449245462664E-4,2.9606717552530892E-4,2.9111764905056039E-4,2.8621552706381011E-4,2.8136042646633249E-4,2.7655196700697438E-4,2.7178977126202032E-4,2.6707346461519565E-4,2.6240267523780611E-4,2.5777703406901394E-4,2.5319617479624851E-4,2.4865973383575082E-4,2.4416735031325187E-4,2.3971866604478287E-4,2.3531332551761638E-4,2.3095097587133914E-4,2.2663126687905339E-4,2.2235385092870774E-4,2.1811838300455562E-4,2.1392452066874097E-4,2.0977192404300973E-4,2.0566025579054725E-4,2.015891810979399E-4,1.975583676572608E-4,1.9356748564827738E-4,1.896162077207824E-4,1.8570420897704508E-4,1.8183116695438337E-4,1.7799676160785527E-4,1.742006752930693E-4,1.7044259274911298E-4,1.667222010815987E-4,1.63039189745825E-4,1.5939325053005544E-4,1.5578407753891015E-4,1.5221136717687354E-4,1.486748181319136E-4,1.4517413135921507E-4,1.417090100650238E-4,1.3827915969060243E-4,1.3488428789629626E-4,1.3152410454570886E-4,1.2819832168998655E-4,1.2490665355221093E-4,1.2164881651189875E-4,1.1842452908960878E-4,1.1523351193165429E-4,1.1207548779492105E-4,1.0895018153178962E-4,1.0585732007516204E-4,1.0279663242359087E-4,{"$f":"OF96/$H$96","v":9.9767849626511488E-5},9.6770704769575609E-5,9.3804932960086084E-5,9.0870271312532271E-5,8.7966458934225032E-5,8.5093236911030459E-5,8.2250348293202703E-5,7.9437538081313899E-5,7.6654553212281704E-5,7.3901142545492645E-5,7.1177056849021841E-5,6.8482048785947693E-5,6.5815872900760889E-5,6.3178285605867363E-5,6.0569045168184679E-5,5.7987911695830774E-5,5.5434647124904876E-5,5.2909015206359471E-5,5.0410781492963563E-5,4.7939713326355472E-5,4.5495579824185658E-5,4.3078151867348046E-5,4.0687202087300113E-5,3.8322504853470339E-5,3.5983836260753053E-5,3.3670974117089666E-5,3.1383697931136042E-5,2.9121788900015058E-5,2.6885029897154259E-5,2.4673205460207423E-5,2.2486101779060146E-5,2.0323506683918304E-5,1.8185209633479168E-5,1.6071001703184481E-5,1.3980675573555055E-5,1.1914025518606137E-5,9.8708473943432654E-6,7.8509386273378155E-6,5.8540982033819025E-6,3.8801266562219646E-6,1.9288260563705796E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8259642963824588E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2195813626358296E-2},{"$f":"SUM(K98:XFD98)","v":5.8259642963824588E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,2.868121844942927E-5,2.8613103016579525E-5,2.6516596187886265E-5,2.8476914544993351E-5,2.6395642163634626E-5,2.8340791822706944E-5,2.8260723931814818E-5,2.2211841558092931E-5,2.8100937760850071E-5,2.6047449594124747E-5,2.7941622727373654E-5,2.5904117913127892E-5,2.7782784677094032E-5,2.7703546303649191E-5,2.568978665770904E-5,2.7545434339849004E-5,2.5547352909536465E-5,2.7387813279732114E-5,2.7301534423631063E-5,2.1528423455363569E-5,2.7129543115181833E-5,2.5163890950658362E-5,2.6958308564445101E-5,2.5008638295626181E-5,2.6787832536950417E-5,2.6702879491059214E-5,2.4776941153659131E-5,2.6533544319095085E-5,2.4623268146753941E-5,2.6364971608112871E-5,2.6284609010604985E-5,2.2597400205109853E-5,2.6124365382750202E-5,2.4255659489813607E-5,2.5964766152338519E-5,2.4110941759109276E-5,2.5805813986406606E-5,2.5726581354509096E-5,2.389485975972619E-5,2.5568604534510342E-5,2.3751473158770384E-5,2.541128094694889E-5,2.5312064575424588E-5,2.0066601942654041E-5,2.5114675799092851E-5,2.3316594263584253E-5,2.4918672624925668E-5,2.3136763032915138E-5,2.4724047436643249E-5,2.4627249209719531E-5,2.2869326421737856E-5,2.4434676740831054E-5,2.2692566290662057E-5,2.4243463260323682E-5,2.4148363771475453E-5,1.9181917757266127E-5,2.3959174564436269E-5,2.2255978187501854E-5,2.3771325417541651E-5,{"$f":"BX92*BX97","v":2.2083451249384015E-5},2.3584808780924899E-5,2.349204779819934E-5,2.1826899998018562E-5,2.3307515799761723E-5,2.16573493934094E-5,2.312429749534172E-5,2.303317863351495E-5,1.833092840195272E-5,2.2851916808983259E-5,2.1238619349265392E-5,2.2671949952218474E-5,2.1073169373391709E-5,2.2493270599687365E-5,2.2404411409554144E-5,2.0827162637975599E-5,2.2227649354670403E-5,2.0664594464863644E-5,2.2052156216792941E-5,2.1964883176967775E-5,1.8967837377447754E-5,2.1791279535659782E-5,2.0263155373036718E-5,2.1618926332101129E-5,2.0104555825042377E-5,2.1447816206341694E-5,2.1362725002772992E-5,1.9868754198908824E-5,2.1193465734969835E-5,1.9712942478573988E-5,2.1025431228072791E-5,2.0941870980265878E-5,1.6726651741566845E-5,2.0775659947504756E-5,1.9328230556539438E-5,2.0610655482169174E-5,1.9176256438168464E-5,2.0446850342722977E-5,2.0365395262966829E-5,1.8950323031885505E-5,2.020337558055097E-5,1.8801043602116497E-5,2.0042537212893865E-5,1.9962558781708834E-5,1.5971623966841628E-5,1.9803478955936218E-5,1.8432500074819267E-5,1.9645562570368209E-5,1.8286928570945888E-5,1.9488802514526153E-5,1.9410853894489902E-5,1.8070529955424896E-5,1.925581505132852E-5,1.7927561081318976E-5,1.9101914862643486E-5,1.9025389566241748E-5,1.5246821038475425E-5,1.8873184187385576E-5,1.7574633647065212E-5,1.8722099935439364E-5,1.7435244688199374E-5,1.8572129841649901E-5,1.8497560433029485E-5,1.722805171358797E-5,{"$f":"EJ92*EJ97","v":1.834924856378833E-5},1.7091174617217735E-5,1.820203353866098E-5,1.8128835191068733E-5,1.5719534213640036E-5,1.7983252536514938E-5,1.6753318716466823E-5,1.7838749568966887E-5,1.6619895464663958E-5,1.7695319470283421E-5,1.7624004623160025E-5,1.6421583966693013E-5,1.7482171100361147E-5,1.6290583283281455E-5,1.7341393514596402E-5,1.7271398594935806E-5,1.3884303834183893E-5,1.7132192310201331E-5,1.5967263188967E-5,1.6994025195187154E-5,1.5839592454407767E-5,1.6856890589647296E-5,1.6788708403960132E-5,1.5649843858896126E-5,1.6653110133601825E-5,1.5524508026508112E-5,1.6518527840218986E-5,1.6451615632149252E-5,1.3244794238687394E-5,1.6318545002755621E-5,1.5215197772971456E-5,1.6186473988436524E-5,1.509307036787352E-5,1.605539609268338E-5,1.5990227541698714E-5,1.4911572203204058E-5,1.586062720360943E-5,1.4791693792378641E-5,1.5732003864547582E-5,1.5668056568922835E-5,1.2631925622470349E-5,1.5540886739417578E-5,1.4495877958572589E-5,1.5414677964734884E-5,1.4379088994539344E-5,1.5289423916653725E-5,1.5227152945284779E-5,1.4205535321098171E-5,1.5103319183856758E-5,1.4090911310307697E-5,1.4980424452952641E-5,1.4919327276446592E-5,1.2982695822871732E-5,1.4797829422011411E-5,1.3808085671613504E-5,1.467725508088788E-5,1.3696434806011295E-5,1.4557598096536454E-5,1.4498111697123949E-5,1.3530526570824753E-5,1.4379819267587574E-5,1.3420958573150401E-5,1.4262428929909952E-5,1.4204070152120978E-5,{"$f":"GV92*GV97","v":1.1482578858922616E-5},1.4088021607737226E-5,1.315063063493908E-5,1.3972860071621169E-5,1.3043922271421009E-5,1.3858579561276668E-5,1.380176782921408E-5,1.288536759552677E-5,1.3688797704167582E-5,1.2780662041482277E-5,1.3576693776351838E-5,1.352096479768395E-5,1.0944360539478451E-5,1.3410149149394707E-5,1.2522351466434268E-5,1.3300185052617828E-5,1.2420394914292306E-5,1.3191066700343594E-5,1.3136822871723769E-5,1.2268909319737745E-5,1.3028962312222044E-5,1.2168877600751835E-5,1.2921933108043546E-5,1.2868728480458403E-5,1.0429306766654682E-5,1.2762935622869342E-5,1.1922116540919752E-5,1.2657959914897355E-5,1.1824726137545127E-5,1.2553795725646614E-5,1.250201619891539E-5,1.1680032720313328E-5,1.2399058794043223E-5,1.1584491296992588E-5,1.2296898959094859E-5,1.2246116401645205E-5,1.0689564945227335E-5,1.214514256544134E-5,1.1348824640643908E-5,1.2044952533736542E-5,1.1255819841005463E-5,1.194554085165478E-5,1.1896125195081069E-5,1.1117649395623454E-5,1.1797870873588578E-5,1.1026419874560128E-5,1.1700381392584738E-5,1.1651921793470019E-5,9.4653663876783499E-6,1.155556954638912E-5,1.0801405416963832E-5,1.1459968813272419E-5,1.0712610853673262E-5,1.1365114314533607E-5,1.1317965261144245E-5,1.0580701954754796E-5,1.1224220278401822E-5,1.0493611137314453E-5,1.1131208458315694E-5,1.1084975865044447E-5,9.0148585099059238E-6,1.0993054089439172E-5,1.0278819683832273E-5,1.0901852586034542E-5,{"$f":"JH92*JH97","v":1.0194065201051621E-5},1.0811366249245719E-5,1.0766389680724254E-5,1.0068164246564192E-5,1.0676966583960599E-5,9.9850441527854708E-6,1.0588246015911467E-5,1.0544147615011431E-5,8.584274626487078E-6,1.0456471464848169E-5,9.7800595618892541E-6,1.0369485384912488E-5,9.6991802260473749E-6,1.0283184441845333E-5,1.0240289362757708E-5,9.5790414466682013E-6,1.0155006937273932E-5,9.4997293171281572E-6,1.0070397439814749E-5,1.0028343527400143E-5,8.7773854968191884E-6,9.9447343672816288E-6,9.3041484902850697E-6,9.8617861034656939E-6,9.2269845803045569E-6,9.779493972619945E-6,9.7385924762044166E-6,9.1123700188387825E-6,9.6572756750091511E-6,9.0367082970810917E-6,9.576603221219897E-6,9.536507165603891E-6,7.7798404340618533E-6,9.4567924941631046E-6,8.8501411218233081E-6,9.3777105590132517E-6,8.7765381013154357E-6,9.2992567642842239E-6,9.2602639909276909E-6,8.6672175657905586E-6,9.182743850010182E-6,8.5950538636784777E-6,9.1058404805778505E-6,9.0676186780073264E-6,7.4045204322330632E-6,8.9916320378003594E-6,8.4171231155997658E-6,8.9162509715936174E-6,8.3469315892607546E-6,8.8414710481021598E-6,8.8043051375193956E-6,8.2426825829809095E-6,8.7304186787683797E-6,8.1738696311204628E-6,8.6571224030283313E-6,8.620694227516003E-6,7.0461857717432101E-6,8.5482751033398025E-6,8.0042108400143605E-6,8.4764353706464454E-6,7.9372864962506688E-6,8.4051707595938446E-6,8.3697527976292045E-6,7.8378941277910986E-6,{"$f":"LT92*LT97","v":8.2993429212136451E-6},7.7722897129713165E-6,8.2294976079379959E-6,8.1947853560734815E-6,7.1895059344273206E-6,8.1257790634493766E-6,7.6105509978413617E-6,8.0573269401345612E-6,7.5467545394624824E-6,7.9894248743651495E-6,7.9556788352474246E-6,7.4520114153059834E-6,7.8885942030993879E-6,7.3894783067207869E-6,7.8220494626448588E-6,7.7889782941805914E-6,6.3777575623343046E-6,7.7232358595750132E-6,7.2353201839484466E-6,7.6580233117840405E-6,7.1745172485924551E-6,7.5933366935736317E-6,7.5611893783733788E-6,7.0842233508543395E-6,7.4972842902521809E-6,7.0246292167032022E-6,7.4338953495210456E-6,7.4023932244504551E-6,6.0663581952225758E-6,7.3397712586490451E-6,6.8777243852516908E-6,7.2776558151678744E-6,6.819785457049695E-6,7.2160430876054347E-6,7.1854240595693882E-6,6.73374800850323E-6,7.1245583230387764E-6,6.6769653244146724E-6,7.064185894561371E-6,7.0341835073348447E-6,5.7693324693219436E-6,6.9745440732439014E-6,6.5369984315726944E-6,6.9153886924864323E-6,6.4817987454125791E-6,6.8567137056783336E-6,6.8275552230475071E-6,6.3998320638124741E-6,6.7695940185626192E-6,6.3457380143934452E-6,6.7121041648768061E-6,6.6835348763352526E-6,5.875746591960286E-6,6.6267453523546516E-6,6.2124054052206411E-6,6.5704182851002031E-6,6.1598248448369361E-6,6.5145501583002682E-6,6.4867871051557757E-6,6.0817501883414797E-6,6.431600847333281E-6,6.0302265630274805E-6,6.3768648417147185E-6,6.349664609260484E-6,{"$f":"OF92*OF97","v":5.216016034698261E-6},6.295597549253067E-6,5.9032360163493976E-6,6.2419721981404777E-6,5.8531590073438303E-6,6.1887851787936844E-6,6.1623549944173811E-6,5.7788044126563971E-6,6.1098191904493661E-6,5.7297374969188766E-6,6.0577133749354438E-6,6.0318206814053039E-6,4.9585827576598313E-6,5.9803536721794279E-6,5.608807950432405E-6,5.9293084488571265E-6,5.561123349217833E-6,5.8786817694394716E-6,5.8535243766243754E-6,5.4903234639036756E-6,5.8035194826937384E-6,5.4436039267636848E-6,5.7539251242424481E-6,5.7292809058974314E-6,4.7132374433533377E-6,5.6802964230200551E-6,5.328465193551256E-6,5.6317146037539164E-6,5.2830661731093192E-6,5.5835323371948302E-6,5.5595900698928663E-6,5.2156620833928874E-6,5.5120013463537238E-6,5.1711848620913932E-6,5.4648044918864404E-6,5.4413520658873324E-6,4.792304091363148E-6,5.3947373285547126E-6,5.06157734060214E-6,5.3485069090064358E-6,5.0183612738515092E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":425792.50576781027},{"$f":"NPV($F$100,M70:ACA70)","v":428273.15770408051},430768.26182996365,433277.90234339976,435802.16393286397,438341.13178022375,438490.41512999608,438635.89081420272,438874.89188821206,439013.22582863836,439245.42507488525,439376.50002880924,439504.20747056551,439923.47563652066,440046.08673634665,440263.93398420833,440380.21790254337,440592.04396351712,440701.90099186613,440808.2183788878,441010.53646367637,441110.27168260381,441306.31522826804,441399.36538289004,441489.14617164998,441876.94576047757,441961.86878174375,442144.22589306574,442223.04297203658,442399.57850574848,442472.19711337058,442541.38706034143,442708.72126386437,442771.56836051191,442932.84534675843,442989.25414351089,443041.90539754636,443295.67642773333,443341.92109402502,443487.13608635525,443526.2784152854,443664.69159073191,443696.62451589154,443724.61176523112,443852.31994333741,443872.93119071366,443993.56526389124,444006.69006157282,444016.98636404832,444337.90827488131,444344.31491254258,444452.59402804781,444453.83692208689,444557.17484540836,444553.18253133795,444546.23998167657,444641.72490307427,444629.4347685714,444719.79515717895,444702.08377131762,444681.32640261762,444975.65390229825,444950.59522575914,445028.75096631929,444998.09379428602,{"$f":"NPV($F$100,BY70:AEM70)","v":445070.87484640488},445034.54250474385,444995.03341402655,445059.29680675105,445013.9921871699,445072.68430544552,445021.5051261778,444967.04669040826,445232.18631649239,445172.98348693136,445218.34427952918,445153.07611989783,445192.59651508357,445121.18076549453,445046.34531351499,445076.63429389457,444995.52233700483,445019.76013406739,444932.28688993672,444841.2841909437,444965.20712634554,444868.34678833152,444877.40202502871,444773.96768044791,444776.67478283105,444666.57809588697,444552.79733252019,444545.49522740027,444424.91390420025,444411.0374351645,444283.5645136828,444152.28988667205,444349.79709825304,444212.78036427981,444183.04016404034,444038.91075284587,444002.28457111475,443850.94771928509,443695.6470407985,443648.18795864069,443485.53178343183,443430.94415386941,443260.83482529066,443086.63571085769,443245.89225021721,443065.39862326352,442993.54706283967,442805.36248543067,442726.04732254642,442530.07013966166,442329.82909976778,442238.79673481395,442030.60448773438,441931.848440648,441715.60023385624,441494.95328280702,441612.48887397512,441384.95331345504,441267.42886062781,441031.58160892304,440905.97327816649,440661.70529117732,440412.85167377198,440274.57684518746,{"$f":"NPV($F$100,EK70:AGY70)","v":440017.13258718961},439870.49502485909,439604.34776571934,439333.470419802,439289.64745292393,439010.56740296743,438842.86591301922,438554.8000007479,438378.34067703242,438081.17184368079,437779.06826835527,437588.91137497604,437277.52271669311,437078.30877021566,436757.51441637176,436431.63048913685,436453.53620083927,436119.42968572822,435898.07391015405,435554.2658503282,435323.43659427325,434969.80142999982,434610.861154894,434365.23972759902,433996.27718860022,433740.86146391882,433361.74729572277,432977.16218351002,432945.2496821126,432551.70312269835,432272.27915784478,431868.26296620164,431578.59722690989,431163.97672872944,430743.6539336745,430438.02121559647,430006.88502222631,429690.66655822768,429248.57821683562,428800.60995306203,428710.24809796619,428252.5242854266,427910.29309394752,427441.27536740585,427087.97765000979,426607.52156269178,426120.9372406613,425750.4117307571,425252.16502166848,424870.20419045963,424360.14628291427,423843.76987528021,423567.00064141431,423039.29883522302,422628.45203914086,422088.56340735831,421665.75636932568,421113.52588950348,420554.70613873162,420113.30545199168,419541.90366903791,419088.14708308649,418504.00356796972,417913.06684208277,{"$f":"NPV($F$100,GW70:AJK70)","v":417689.74872631143},417087.27731330285,416603.02193414571,415987.41393941006,415490.2474926209,414861.3366525466,414225.34641936515,413708.13346663007,413058.58303234226,412528.03480421653,411864.7528951444,411194.17312134465,410896.29241385486,410213.19223621784,409649.66193031293,408952.40608781058,408374.94422476273,407663.35440126358,406944.15960601129,406345.09227065381,405611.28773122636,404997.83402182139,404249.23605556559,403492.79906904802,403114.1882830059,402344.17201820773,401695.07018761808,400909.80483707279,400245.67625707376,399444.97058221744,398636.09634245414,397948.68954442756,397124.07948484865,396421.15830417158,395580.61543758865,394731.653260249,394135.19945404399,393270.76042915683,392528.56443268462,391647.69430698885,390889.28732761845,389991.78090360749,389085.49703121954,388302.00348503172,387378.76650801313,386578.53889955231,385638.13745911047,384688.68979224371,384127.45214459515,383162.05695623229,382320.22350967227,381337.13797750324,380477.83170683833,379476.83577072917,378466.41401105054,377580.09462171042,376551.42296462203,375647.06993279315,374599.92171756714,373543.05970458302,372879.66541080113,371805.54345432768,370856.28528783628,369763.12205159641,{"$f":"NPV($F$100,JI70:ALW70)","v":368795.03706383141},367682.59655234386,366560.03496809065,365562.86996370443,364420.66728995513,363404.07418523845,362241.9873549887,361069.47090015688,360295.71981059038,359104.53414853092,358039.49478986859,356827.81859378546,355742.49959785806,354510.07978678035,353266.79339777358,352150.17699933267,350885.75710883742,349748.21641533816,348462.40236602351,347165.39112820482,346134.02496047207,344816.02475544892,343625.42603149737,342285.3711900122,341072.92456888506,339710.5435811744,338336.49181845289,337090.35461703828,335693.55870388082,334424.8821607015,333005.06246654573,331573.21759832365,330550.83928644762,329097.17759543721,327772.15093641536,326294.76621390006,324946.2185720483,323444.81965951942,321930.89246784564,320546.10143509629,319007.71207373601,317598.65873160987,316035.50734085491,314459.44791241916,313298.25812641793,311698.63720218686,310228.85523137019,308603.72162687557,307108.62370302842,305457.66519286425,303793.25893633772,302259.17921409052,300568.46793734207,299008.27745561942,297290.93960983522,295559.74707359768,294248.85698903399,292492.23013434507,290866.61261801951,289082.55342128011,287429.69428797124,285617.86793636688,283791.60793716222,282096.82959248987,{"$f":"NPV($F$100,LU70:AOI70)","v":280242.28787377517},278519.41576818493,276636.24752670794,274738.20955017238,273119.02592150058,271192.68749910913,269398.48606187478,267442.64622930082,265619.12731223268,263633.42692211963,261632.23065200131,259763.62641783379,257732.01791529745,255833.18228740731,253770.79169612884,251692.43774455632,250045.32252111836,247937.35577573569,245962.61599037278,243822.93857197012,241816.66451150554,239644.89129870146,237456.48834134082,235401.74826701413,233180.6582338218,231093.40404114846,228839.23033491612,226567.92590006019,224733.3611432816,222430.12748236762,220261.16353035349,217923.849610606,215720.97341145738,213349.16626277464,210959.51360062833,208704.54528744522,206279.76565406783,203989.83456509109,201529.50269243473,199050.78840481836,197014.32955087008,194501.20007148539,192123.33053888567,189573.57931216538,187159.24673766867,184572.4309347829,181966.4660349942,179496.15211681527,176852.44337742741,174344.54010396791,171662.6315168383,168960.99842608027,166551.27167318595,163811.64750262673,161208.21002057235,158429.2276836379,155786.58038141226,152967.76491144256,150128.39719478507,147425.58093865225,144545.65183455031,141802.41787822178,138881.43829215638,135939.28961334249,{"$f":"NPV($F$100,OG70:AQU70)","v":133450.44773693534},130468.34213562604,127623.29053385393,124598.90256290081,121711.70556836059,118644.52592768849,115555.29496926484,112603.4539701387,109470.65075386646,106475.36934523583,103298.46942991753,100098.85708480421,97358.081801085791,94115.439948834275,91010.648434636561,87722.588050963313,84572.502463223893,81238.477436563568,77880.793762967267,74661.264673441692,71256.779662308894,67990.56805913469,64538.719371472012,61062.503468652656,58050.648484277794,54528.106255923412,51144.13261803121,47572.808430686542,44140.163535125052,40519.471808788418,36873.398035890386,33366.162262544713,29669.824104735409,26112.428469842296,22365.222955072139,18591.875948946381,15123.010757420601,11298.836600407054,7613.8579297319602,3737.2834480547085,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":438341.13178022375},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,-149.28334977233317,-145.47568420664174,-239.00107400934212,-138.33394042629516,-232.19924624689156,-131.07495392399142,-127.70744175626896,-419.26816595514538,-122.61109982599737,-217.84724786167499,-116.28391833504429,-211.8260609737481,-109.85702834901167,-106.31738702167058,-202.31808478856692,-99.735218927438837,-196.0435456642299,-93.050154622003902,-89.780788759933785,-387.79958882759092,-84.923021266178694,-182.35711132199503,-78.817078970838338,-176.53553371189628,-72.618607622105628,-69.189946970844176,-167.33420352294343,-62.847096647543367,-161.27698624652112,-56.408796752453782,-52.651254035474267,-253.77103018696653,-46.244666291691829,-145.21499233023496,-39.142328930145595,-138.41317544650519,-31.932925159635488,-27.987249339581467,-127.70817810628796,-20.611247376247775,-120.63407317758538,-13.124797681579366,-10.296302475500852,-320.9219108329853,-6.4066376612754539,-108.27911550522549,-1.2428940390818752,-103.3379233214655,3.9923140704049729,6.9425496613839641,-95.484921397699509,12.29013450286584,-90.360388607543427,17.7113858613302,20.757368699996732,-294.32749968062853,25.058676539105363,-78.155740560148843,{"$f":"IF(BW7,BV100-BW100)","v":30.657172033272218},-72.781052118865773,36.33234166103648,39.509090717299841,-64.263392724504229,45.304619581147563,-58.692118275619578,51.179179267724976,54.45843576954212,-265.13962608412839,59.202829561021645,-45.360792597813997,65.268159631348681,-39.520395185740199,71.415749589039478,74.835451979539357,-30.288980379584245,81.111956889741123,-24.237797062553,87.473244130669627,91.002698993019294,-123.92293540184619,96.860338014026638,-9.0552366971969604,103.43434458080446,-2.7071023831376806,110.09668694407446,113.7807633667835,7.3021051199175417,120.58132320002187,13.876469035749324,127.47292148170527,131.27462701074546,-197.50721158098895,137.01673397322884,29.740200239466503,144.12941119447351,36.626181731116958,151.33685182966292,155.30067848658655,47.459082157816738,162.65617520886008,54.587629562418442,170.10932857875014,174.19911443296587,-159.25653935951414,180.49362695368472,71.851560423849151,188.1845774090034,79.315162884246092,195.9771828847588,200.24103989388095,91.032364953833167,208.19224707956892,98.75604708638275,216.248206791759,220.64695104921702,-117.53559116809629,227.5355605200748,117.52445282723056,235.84725170477759,125.60833075654227,244.26798698917264,248.85361740534427,{"$f":"IF(EI7,EH100-EI100)","v":138.27482858451549},257.44425799784949,146.63756233052118,266.14725913974689,270.87734591733897,43.822966878069565,279.08004995650845,167.70148994820192,288.06591227132594,176.45932371547678,297.16883335163584,302.10357532551279,190.15689337922959,311.3886582829291,199.21394647745183,320.79435384389944,325.88392723491415,-21.905711702420376,334.10651511105243,221.355775574164,343.80805982585298,230.82925605494529,353.63516427343711,358.94027510582237,245.62142729497282,368.96253899880685,255.4157246813993,379.11416819604347,384.58511221274966,31.91250139742624,393.54655941424426,279.42396485357312,404.01619164313888,289.66573929175502,414.62049818044761,420.32279505493352,305.6327180780354,431.13619337015552,316.21846399863716,442.08834139205283,447.96826377359685,90.361855095834471,457.72381253959611,342.2311914790771,469.01772654167144,353.29771739605349,480.45608731801622,486.58432203048142,370.52550990419695,498.24670908862026,381.96083120885305,510.05790754535701,516.37640763405943,276.76923386589624,527.70180619129678,410.84679608215811,539.88863178255269,422.8070380326244,552.23047982220305,558.8197507718578,441.40068673994392,571.40178295376245,453.75658595142886,584.14351511676796,{"$f":"IF(GU7,GT100-GU100)","v":590.93672588694608},223.31811577134067,602.47141300857766,484.25537915714085,615.60799473564839,497.16644678916782,628.9108400742989,635.99023318145191,517.21295273507712,649.5504342878121,530.5482281257282,663.28190907213138,670.57977379974909,297.88070748979226,683.10017763701035,563.53030590491835,697.25584250234533,577.46186304785078,711.58982349914731,719.19479525228962,599.06733535748208,733.80453942745226,613.45370940497378,748.59796625579474,756.43698651756858,378.61078604211798,770.01626479817787,649.10183058964321,785.26535054529086,664.12857999902917,800.70567485631909,808.87423976330319,687.40679802658269,824.61005957890302,702.92118067707634,840.54286658292403,848.96217733965022,596.45380620501237,864.43902488716412,742.19599647220457,880.870125695772,758.40697937039658,897.50642401096411,906.28387238795403,783.49354618781945,923.23697701859055,800.22760846081655,940.40144044184126,949.44766686676303,561.2376476485515,965.39518836286152,841.83344656002009,983.08553216903238,859.30627066490706,1000.9959361091605,1010.421759678633,886.31938934011851,1028.6716570883873,904.3530318288831,1047.1482152260141,1056.8620129841147,663.39429378189379,1074.1219564734492,949.25816649140324,{"$f":"IF(JG7,JF100-JG100)","v":1093.1632362398668},968.08498776500346,1112.4405114875408,1122.5615842532134,997.16500438621733,1142.2026737492997,1016.5931047166814,1162.0868302497547,1172.5164548318135,773.75108956650365,1191.1856620594626,1065.039358662325,1211.6761960831354,1085.3189959274023,1232.419811077707,1243.2863890067674,1116.6163984409068,1264.41989049525,1137.5406934992643,1285.8140493146493,1297.0112378186896,1031.3661677327473,1318.000205023156,1190.5987239515525,1340.0548414851655,1212.4466211271356,1362.3809877106687,1374.0517627215013,1246.1372014146182,1396.7959131574607,1268.6765431793174,1419.819694155769,1431.8448682220769,1022.378311876033,1453.6616910104058,1325.0266590218525,1477.3847225153004,1348.5476418517646,1501.398912528879,1513.927191673778,1384.7910327493446,1538.389361360285,1409.0533421261352,1563.151390754967,1576.0594284357503,1161.189786001225,1599.6209242310724,1469.7819708166644,1625.133604494622,1495.0979238471482,1650.9585101641715,1664.406256526534,1534.0797222472029,1690.7112767484505,1560.1904817226459,1717.3378457842045,1731.1925362375332,1310.8900845636963,1756.6268546889187,1625.6175163255539,1784.0591967393993,1652.8591333088698,1811.8263516043662,1826.2599992046598,{"$f":"IF(LS7,LR100-LS100)","v":1694.7783446723479},1854.5417187146959,1722.8721055902424,1883.1682414769894,1898.037976535561,1619.1836286718026,1926.3384223914472,1794.2014372343547,1955.8398325739545,1823.5189170681406,1985.700390113052,2001.196270118322,1868.6042341675202,2031.6085025363427,1898.8356278901338,2062.3905912784685,2078.3539515725279,1647.1152234379551,2107.9667453826696,1974.7397853629082,2139.6774184026581,2006.2740604645805,2171.7732128040807,2188.4029573606385,2054.7400743266917,2221.0900331923331,2087.2541926733393,2254.1737062323373,2271.3044348559342,1834.5647567785927,2303.2336609139747,2168.9639520141354,2337.3139197474811,2202.8761991486244,2371.8071486827394,2389.6526621463127,2254.9683131831116,2424.7796333773877,2289.9310889767366,2460.3318726563593,2478.7142876163707,2036.4588539482793,2513.1294793846901,2377.8695325997251,2549.7512267202837,2414.3325744967151,2586.8158028857724,2605.9648997886979,2470.3139181789302,2643.708739387861,2507.9032734594948,2681.908587129612,2701.6330907580268,2409.7267528943194,2739.6241705592256,2603.4374820543744,2778.9823369344522,2642.6473022256396,2818.8154699697043,2839.3677166574926,2702.8162561328209,2879.9291041019314,2743.233956328535,2920.9795860653976,{"$f":"IF(OE7,OD100-OE100)","v":2942.1486788138864},2488.8418764071539,2982.1056013093039,2845.0516017721093,3024.3879709531175,2887.1969945402234,3067.1796406720969,3089.23095842365,2951.8409991261433,3132.8032162722375,2995.2814086306316,3176.8999153182958,3199.6123451133171,2740.7752837184235,3242.641852251516,3104.7915141977137,3288.060383673248,3150.0855877394206,3334.0250266603252,3357.6836735963007,3219.5290895255748,3404.4850111327978,3266.2116031742044,3451.8486876626775,3476.2159028193564,3011.8549843748624,3522.5422283543812,3383.9736378922025,3571.3241873446677,3432.6448955614906,3620.691726336634,3646.0737728980312,3507.2357733456738,3696.3381578093031,3557.3956348931133,3747.2055147701576,3773.3470061257576,3468.8651915257797,3824.1741570135473,3684.9786706750938,3876.5744816772517,3737.2834480547085,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":847565.13228361588},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,2553.7597833871132,2554.6295028532522,2555.4770389950595,2556.8694507196701,2557.6753793172579,2559.0281638358447,2559.7918018373298,2560.5358208332641,2562.978462199424,2563.692790088578,2564.9619603762285,2565.6394263334359,2566.8735174021576,2567.5135405267642,2568.1329418271098,2569.311639765815,2569.8926935904497,2571.0348362882114,2571.576943166147,2572.1000028369308,2574.3593093953687,2574.8540678846666,2575.9164739042271,2576.3756593931485,2577.4041491090611,2577.827222524309,2578.2303206848246,2579.2052037809626,2579.5713487210292,2580.5109426854242,2580.8395783215601,2581.1463226465098,2582.6247836097145,2582.8942033829003,2583.7402207441514,2583.9682625547821,2584.7746527731101,2584.9606928552193,2585.1237455703367,2585.8677688562093,2585.9878492483126,2586.6906590503272,2586.7671236541428,2586.8271095439973,2588.6967891386935,2588.7341139806044,2589.3649442426331,2589.3721852984654,2589.9742283498904,2589.9509692700431,2589.91052222502,2590.4668139669402,2590.3952120830709,2590.9216484798917,2590.8184625785443,2590.69753088996,2592.412272393829,2592.266281439729,2592.7216139932634,{"$f":"BX70-BX101","v":2592.5430064039169},2592.9670262147606,2592.7553552894656,2592.5251767378822,2592.8995729693243,2592.6356298727374,2592.9775680585258,2592.67939998771,2592.3621270855201,2593.906821079845,2593.5619075088725,2593.8261778667802,2593.4459278996437,2593.676172311008,2593.2601067032874,2592.824118031836,2593.000580550729,2592.5280251847003,2592.6692337258828,2592.1596177293586,2591.629439252918,2592.3514098506503,2591.7871049794526,2591.8398604649478,2591.2372556665969,2591.2530271484279,2590.6116077813235,2589.9487251162313,2589.9061833123642,2589.2036808293024,2589.122837015103,2588.3801843268943,2587.6153830358626,2588.7660529989012,2587.9677983992178,2587.794533054674,2586.9548402506589,2586.7414574231193,2585.8597743285286,2584.9549981198543,2584.6785032015432,2583.7308741328116,2583.4128485519532,2582.4217976764307,2581.4069198560173,2582.3347427670878,2581.2831933424877,2580.8645887157895,2579.768232086979,2579.3061447792606,2578.1643887093146,2576.9977915602522,2576.467440252472,2575.2545196536612,2574.679170449811,2573.4193161175281,2572.1338348584331,2572.8185930168424,2571.4929789642092,2570.808285699005,2569.4342480303926,2568.7024583804423,2567.2793618093756,2565.8295495192629,{"$f":"EJ70-EJ101","v":2565.023965305365},2563.5241042494144,2562.6697990465696,2561.1192346175344,2559.5411128717183,2559.285801831345,2557.6598914240103,2556.6828685315477,2555.0046068117149,2553.9765610914883,2552.2452660788663,2550.4852214353732,2549.3773741634118,2547.5632349579337,2546.4026216184352,2544.5336851664511,2542.6350970413951,2542.7627189358891,2540.8162263081467,2539.526615462506,2537.5236019805047,2536.1787989774612,2534.11853313539,2532.027359908755,2530.596378242331,2528.4468156639264,2526.9587727710041,2524.7500671623729,2522.5094880302381,2522.3235669370274,2520.0307787320039,2518.4028646893207,2516.0490807818587,2514.3614985267441,2511.9459343081367,2509.4971487106527,2507.716543407621,2505.2047593380357,2503.3624818577082,2500.7868909639651,2498.1770438532885,2497.6505989119464,2494.983916322697,2492.9900896202003,2490.2576090901689,2488.1993092033604,2485.40018919267,2482.5653663050362,2480.4066979134532,2477.5039303757599,2475.2786402101328,2472.3070610516916,2469.2986705380013,2467.6862228625159,2464.6118509807429,2462.2182722155744,2459.072900322541,2456.6096416146947,2453.3923665564071,2450.1367026396783,2447.5651179985725,2444.2361516118472,2441.5925819436097,2438.1893826801715,{"$f":"GV70-GV101","v":2434.7466064132987},2433.4455630442008,2429.9355861026074,2427.1143315537743,2423.527821355402,2420.6313473873483,2416.9673352870041,2413.2620788959107,2410.2488146996993,2406.4645570606617,2403.3736020262345,2399.5093453056156,2395.6025714853131,2393.8671291191727,2389.8874118733484,2386.6043044311755,2382.542116787587,2379.1778445901919,2375.0321476853355,2370.8421444858695,2367.3519995788251,2363.0768805325761,2359.5029211229262,2355.1416160996605,2350.734641223863,2348.5288683018298,2344.0427810357446,2340.2611369460674,2335.6862090506347,2331.8170196552142,2327.152136981455,2322.4396645403394,2318.4348570777456,2313.6307083125976,2309.5355146111228,2304.6385418800214,2299.6925185461728,2296.2175999668716,2291.1814090716484,2286.8574016952034,2281.7254837925989,2277.3070318089453,2272.0781914274003,2266.7982139444084,2262.2336085171637,2256.85486285243,2252.1927653765229,2246.7140201603561,2241.1825719518042,2237.9128214545321,2232.2884635556375,2227.383971952308,2221.656550741629,2216.6502630892119,2210.8184965040518,2204.9318154085686,2199.7681502909609,2193.775145944031,2188.5064174688637,2182.4057693542372,2176.2485290004579,2172.3836175302231,2166.1258213622605,2160.5954771758279,{"$f":"JH70-JH101","v":2154.2267471913415},2148.5867186170617,2142.1056799152166,2135.5656762049389,2129.7562284913397,2123.1017964953026,2117.1791613632313,2110.4088849807763,2103.5778459779772,2099.0699997557049,2092.1301946186059,2085.9253133408056,2078.8661310832699,2072.5431013628804,2065.3630675455111,2058.1197254331091,2051.6143581627612,2044.2478930251323,2037.6206215594539,2030.1295148156855,2022.5731736530734,2016.5644711827081,2008.8858490457797,2001.9494633885402,1994.1423517272815,1987.0786810010704,1979.1414980085706,1971.1363214977309,1963.8763706537429,1955.73868753438,1948.3474232901094,1940.0756044447189,1931.7337273644553,1925.7773878222533,1917.3084067111113,1909.5888487042575,1900.9816580585211,1893.1250676452232,1884.3779711862267,1875.5578854203641,1867.4901423052052,1858.5275408123903,1850.3184463493553,1841.2115821568323,1832.0295161978975,1825.2644659633252,1815.945131571214,1807.3822342853473,1797.9142639290503,1789.2038768050602,1779.5854514699122,1769.8886800447999,1760.9511863549315,1751.1011628214983,1742.0115487791809,1732.0063998050955,1721.9205338986922,1714.2833350693313,1704.0492897320933,1694.5785001221357,1684.1846349395728,1674.5551366418617,1663.9995010062275,1653.3597754546649,{"$f":"LT70-LT101","v":1643.4860573286924},1632.6815634892591,1622.644172114532,1611.6729011758762,1600.6149996912818,1591.1816936814876,1579.9589148098967,1569.5059612960004,1558.1113082619249,1547.4875521574249,1535.9189325812276,1524.260034561481,1513.373613009001,1501.5375344091863,1490.4749858362561,1478.4595718864812,1466.3511559692488,1456.7551214856239,1444.474182488852,1432.9694190046293,1420.5037347593884,1408.8152537144751,1396.162580516479,1383.4130230212268,1371.4421807094595,1358.5021894773226,1346.341921073194,1333.2091855427257,1319.9766469993137,1309.2885382267441,1295.8699811521537,1283.2336746074802,1269.6165671615681,1256.7826890760934,1242.9646253098026,1229.0425942195161,1215.9052293375207,1201.7785497667278,1188.4374930011272,1174.103687353876,1159.6627864131747,1147.7984498391916,1133.1570472199483,1119.3036642217335,1104.4489046101025,1090.3830892314127,1075.3123927226679,1060.130134258713,1045.7381735705621,1030.3360208449494,1015.7250659149099,1000.1003622402291,984.36074431146335,970.32176228504613,954.36080968192073,939.19327586358759,923.00302398829672,907.60705515762584,891.18473687152527,874.64268192994223,858.89617092209119,842.11780678531431,826.13582369930282,809.11830092035188,{"$f":"OF70-OF101","v":791.9774477629071},777.47754385163262,760.10390309038939,743.52873403711601,725.9087576998736,709.08805109309833,691.21877201590451,673.22102274890403,656.02370247939189,637.77210279379324,620.32170024947663,601.81319476965018,583.1723674847708,567.20470853737879,548.31319288026225,530.22478837079416,511.06866597121825,492.7163798064289,473.29246903792318,453.73072383695853,434.97386231022938,415.13945418782214,396.11062200326796,376.00027479245,355.74796505610857,338.20100545125297,317.67880019635413,297.9638906021064,277.15748339582296,257.15901679211629,236.06499606628404,214.82310044339556,194.39007004889481,172.85533591413423,152.13007595714544,130.29899041688077,108.3156054813353,88.106120726540212,65.826618624631919,44.35806445634671,21.77327993382778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362637717E-2,7.2195813626352745E-2,7.2195813626338756E-2,7.2195813626360961E-2,7.2195813626374283E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626344307E-2,7.2195813626374283E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626344307E-2,7.2195813626374283E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.219581362637717E-2,7.2195813626341643E-2,7.2195813626360961E-2,7.2195813626371619E-2,7.2195813626333205E-2,7.2195813626388272E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.219581362637717E-2,7.2195813626338756E-2,7.2195813626374283E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626380057E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626336092E-2,7.2195813626380057E-2,7.219581362635008E-2,7.2195813626380057E-2,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626366734E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":7.2195813626352745E-2},7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626371619E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.2195813626371619E-2,7.2195813626336092E-2,7.2195813626360961E-2,7.2195813626382721E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362637717E-2,7.2195813626344307E-2,7.219581362637717E-2,7.2195813626347194E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626371619E-2,7.2195813626358296E-2,7.2195813626344307E-2,7.2195813626371619E-2,7.2195813626352745E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626366734E-2,7.2195813626333205E-2,7.2195813626385608E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626374283E-2,7.2195813626347194E-2,7.2195813626374283E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626358296E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2195813626355632E-2},7.2195813626371619E-2,7.2195813626352745E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626371619E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626360961E-2,7.2195813626341643E-2,7.2195813626380057E-2,7.2195813626347194E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626380057E-2,7.219581362635008E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626380057E-2,7.219581362635008E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626341643E-2,7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626352745E-2,7.2195813626374283E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.219581362635008E-2,7.2195813626374283E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2195813626360961E-2},7.2195813626347194E-2,7.219581362635008E-2,7.2195813626355632E-2,7.2195813626371619E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626382721E-2,7.2195813626344307E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626360961E-2,7.2195813626374283E-2,7.2195813626347194E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626344307E-2,7.2195813626352745E-2,7.2195813626371619E-2,7.2195813626366734E-2,7.2195813626344307E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626344307E-2,7.2195813626366734E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.219581362635008E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626366734E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2195813626352745E-2},7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626366734E-2,7.2195813626352745E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.2195813626341643E-2,7.219581362637717E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626366734E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626366734E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626366734E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626360961E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.219581362635008E-2},7.2195813626364069E-2,7.2195813626364069E-2,7.2195813626347194E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626347194E-2,7.2195813626371619E-2,7.2195813626347194E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.219581362635008E-2,7.2195813626366734E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626366734E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626364069E-2,7.219581362635008E-2,7.2195813626364069E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2195813626358296E-2},7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626352745E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626364069E-2,7.2195813626352745E-2,7.2195813626364069E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626360961E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626355632E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,7.2195813626358296E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,{"$f":"BV108+BW7","v":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,{"$f":"EH108+EI7","v":123},124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":251},252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":379},380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP108+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,{"$f":"TB108+TC7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN108+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,{"$f":"XZ108+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL108+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":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(BW108/$G$109,0)","v":5},5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,{"$f":"ROUNDUP(EI108/$G$109,0)","v":11},11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,{"$f":"ROUNDUP(GU108/$G$109,0)","v":16},16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(JG108/$G$109,0)","v":21},21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,{"$f":"ROUNDUP(LS108/$G$109,0)","v":27},27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,{"$f":"ROUNDUP(OE108/$G$109,0)","v":32},32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":23},{"$f":"F110*G109","v":276},{"$f":"SUM(K110:XFD110)","v":276},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2025-07-01"},{"$f":"EDATE(F111,5)","v":"2025-12-01"},{"$f":"EDATE(G111,6)","v":"2026-06-01"}]
[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",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2025-06-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","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,{"$f":"BW113+BW114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG113+JG114","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,{"$f":"LS113+LS114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OE113+OE114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,{"$f":"BW116+BW115","v":10},11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,{"$f":"EI116+EI115","v":21},21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,{"$f":"GU116+GU115","v":32},32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,{"$f":"JG116+JG115","v":42},43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,{"$f":"LS116+LS115","v":53},53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,{"$f":"OE116+OE115","v":64},64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"QQ116+QQ115","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,{"$f":"TC116+TC115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO116+VO115","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,{"$f":"YA116+YA115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM116+AAM115","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,{"$f":"SUM(K119:XFD119)","v":1285906.2640638393},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.2},null,{"$f":"SUM(K120:XFD120)","v":1071588.5533865334},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,2003.7303613456502,2007.6281822055089,1930.3966374880979,2015.4462585778126,1937.8967775586386,2023.2943415932111,2026.7369667342175,1784.3897123984323,2033.6394686445224,1954.8712851890859,2040.5650350343203,1961.51113779974,2047.5137408776218,2050.9967945875783,1971.5123808654525,2057.9803506986468,1978.2076232718498,2064.9872347218397,2068.1634620051777,1820.2503450077834,2074.5302401076583,1993.7474638022263,2080.916162444491,1999.8667714010435,2087.3212845724629,2090.5310629612209,2009.080097634901,2096.9650892778495,2015.2453020620901,2103.418454944142,2106.8236035717382,1939.4794103829529,2113.6500977650189,2031.3993425438878,2120.4982431783383,2037.9625725902308,2127.3681063445624,2130.8112029296985,2047.8463062200408,2137.7137678999679,2054.4614800589393,2144.6382178072899,2147.0590176488686,1888.2543322591766,2151.9084595645149,2067.0458320628159,2156.7683751696263,2071.6952183141666,2161.6387853502461,2164.0779324428559,2078.6880006894339,2168.9641237248384,2083.362352896273,2173.8608619510183,2176.3131927321178,1913.641692674443,2181.2257907774456,2095.0921173996503,{"$f":"BW119/$F$120","v":2186.1489883554464},2099.8016285708759,2191.0828065631645,2193.5537050056378,2106.8848200111483,2198.50349379206,2111.6195929975984,2203.463956105209,2205.9481964643769,1939.3520841678264,2210.9247088673892,2123.5009290925491,2215.9119479151077,2128.2712772615864,2220.9099349167063,2223.4129655690226,2135.445948043543,2228.4271145337252,2140.2418567684563,2233.4520648804605,2235.9685972686484,2056.42208654256,2241.0097898872309,2152.2765569018798,2246.0618375381268,2157.1084610695493,2251.1247617437521,2253.6603092900891,2164.3756918634576,2258.739588760322,2169.2334582208764,2263.8297987473402,2266.3790094480332,1991.7568095457282,2271.4856558101083,2181.4233321989036,2276.6032868742896,2186.3175183181465,2281.7319243773186,2284.3003773459295,2193.6784002313925,2289.4455653420027,2198.5987530793586,2294.6018142755861,2297.1840934244974,2018.4586504137528,2302.3569747673105,2210.9456281386142,2307.5409717706607,2215.9028291426876,2312.7361063866829,2315.3378571693297,2223.3584637617378,2320.5497394433673,2228.3421389500368,2325.7728143679751,2328.3885559722876,2045.4985364086142,2333.6284612807644,2240.8478598262,2338.8796145031524,2245.8688156557791,2344.1420378080124,2346.7774826789332,{"$f":"EI119/$F$120","v":2253.4203150864819},2352.0568527526789,2258.4680554832798,2357.3475484885971,2359.997150445728,2169.4700664581565,2365.3048764898781,2271.1344844768437,2370.623984002395,2276.2199421059931,2375.9544953692703,2378.6240345036495,2283.8684290121691,2383.971693705284,2288.9809845294881,2389.3308128852791,2392.0146770011379,2100.6078211158124,2397.3910283724513,2301.8100015685923,2402.7788960736325,2306.9607150295419,2408.1783027090819,2410.8823402010103,2314.7073226697735,2416.2990977009481,2319.8854502877716,2421.7274508058731,2424.4459828126023,2128.6849911897202,2429.8917719593933,2332.8789529879809,2435.3492136103832,2338.0956833946784,2440.8183305893267,2443.5572744692254,2345.9415556572403,2449.043947314814,2351.1860194472274,2454.5423527081343,2457.2959622813019,2157.1157491242693,2462.8120095429522,2364.3459231681454,2468.3398468015598,2369.6294387385187,2473.8794971011471,2476.6537593526264,2377.5757301743611,2482.211172501728,2382.8873013205107,2487.7804564629082,2490.569557238126,2288.3899203365813,2496.1566908781774,2396.2155392190843,2501.7557533317727,2401.5666152959711,2507.3667678640818,2510.1767644402207,2409.6144911496854,2515.8057507936128,2414.9939479693967,2521.4467475503147,{"$f":"GU119/$F$120","v":2524.271757139265},2215.0539351538664,2529.9308133773156,2428.4924710497903,2535.601938574519,2433.9118901204752,2541.2851562180394,2544.1313070570468,2442.0625263591564,2549.8327074895928,2447.5106543219918,2555.5462592486383,2558.4075992544708,2244.5693991459211,2564.1394222968192,2461.1814314818889,2569.8834557779342,2466.6699831961982,2575.6397234077826,2578.5224524480209,2474.9245665361263,2584.2971158385644,2480.4421582812915,2590.0840728156008,2592.9821688476909,2274.4545227216508,2598.7876109166732,2494.2871763544899,2604.6054062427988,2499.8456575413866,2610.435578759611,2613.3553139539654,2508.2053854724354,2619.2040972138739,2513.7932408247284,2625.0653176617056,2628.0005993497266,2413.4552706259879,2633.8805207116966,2527.8145046198774,2639.7729394924795,2533.4437193024964,2645.6778798499245,2648.6350531794619,2541.9098001101902,2654.5588212797952,2547.5687260943723,2660.4951715153034,2663.4680725225994,2335.3501830002965,2669.423341514495,2561.7682584297149,2675.3912534344504,2567.46901783878,2681.3718326653106,2684.3668801522376,2576.0426706239059,2690.3665061494571,2581.7734814774285,2696.3788605790651,2699.3898186152933,2366.3690189852932,2705.4213116697269,2596.1533232113866,{"$f":"JG119/$F$120","v":2711.4655945130789},2601.9264457969543,2717.5226917538357,2720.5560534736919,2610.6089004926303,2726.6324185338663,2616.4124176766536,2732.7216596774883,2735.7711165104915,2397.7741129537339,2741.8797181793066,2630.9746277341092,2748.0012578532842,2636.8209391755604,2754.1357603671563,2757.207880460232,2645.6134365616799,2763.3618738816763,2651.4904887703306,2769.5288923950861,2772.6172938619793,2544.9494511548505,2778.8038968382202,2666.2371441644436,2785.003587394755,2672.1574773786811,2791.2163905931161,2794.32771727506,2681.0612690936246,2800.5602365093364,2687.0126922614145,2806.8059312048986,2809.9337272223302,2461.760032700407,2816.1992323605496,2701.9458881108035,2822.4779760162983,2707.9410832585718,2828.7699834784185,2831.9209690500038,2716.9574318080909,2838.2329197212421,2722.9840691154382,2844.5581975869354,2847.7258421604856,2494.3494184992687,2854.0711584953315,2738.1059186565653,2860.4298656499745,2744.1768231468322,2866.8019891410263,2869.9930899970386,2753.3070019100023,2876.3853859194851,2759.4097037867868,2882.7911621361545,2885.9991133688573,2527.3421820519907,2892.4251581318749,2774.7223383813725,2898.8647473846127,2780.8698068737021,2905.3179068718568,2908.5495835090728,{"$f":"LS119/$F$120","v":2790.1151001058442},2915.0231467028239,2796.2947242329183,2921.5103446596013,2924.7590647595312,2683.1655236359038,2931.2667633941123,2811.8002933702096,2937.788161558296,2818.0251877750547,2944.3232852253977,2947.5960022496247,2827.3868906075013,2954.1517629544533,2833.6443019161002,2960.7213142622704,2964.0112695491744,2594.5553161726702,2970.6015557235783,2849.3449732098002,2977.2056978394062,2855.6481626866407,2983.8237220987967,2987.1379482309312,2865.1275811232654,2993.7768449181608,2871.4636517922186,3000.4296894212762,3003.7613503322168,2628.7845031482557,3010.4351659505992,2887.3616109719078,3017.122995295801,2893.7439719251606,3023.8248647990276,3027.1810728800961,2903.3424228355234,3033.9040522624236,2909.7580322862204,3040.6411380479058,3044.0149791418726,2663.4347003012117,3050.7732743532347,2925.8554831830611,3057.5457424516812,2932.3178992556814,3064.3324100976542,3067.7310770928052,2942.0367103647027,3074.5390941320193,2948.5327452537035,3081.3613775371018,3084.7778774985468,2828.4062476714857,3091.6216107035598,2964.831909780246,3098.4796773316998,2971.3752718449468,3105.3521042727753,3108.7937112741815,2981.2157817189695,3115.6877291866858,2987.7931359282079,3122.5961748039172,{"$f":"OE119/$F$120","v":3126.0558164451986},2734.0161034750508,3132.9859543007806,3004.2962540520825,3139.9305874918614,3010.9214602000811,3146.8897431376627,3150.3747753662956,3020.8850182292063,3157.3557656263579,3027.5445928536874,3164.3513463064774,3167.8546165691396,2769.9563760026622,3174.8721339907456,3044.2539225649803,3181.9043100367021,3050.9618780921992,3188.9511720556284,3192.4801188618535,3061.0498444687778,3199.5490612025228,3067.7925478016887,3206.6327580549546,3210.1801480098388,2806.3357911924759,3217.286028171362,3084.7103650737972,3224.4067316223118,3091.5019824644282,3231.5422859406253,3235.1156408035963,3101.7157281575578,3242.2735232151649,3108.5424756727066,3249.4463256060858,3253.0383304521988,2980.9839975059294,3260.2335647834066,3125.6710744164384,3267.4437884446656,3132.5472733237802,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":646253.44204496045},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,2003.7303613456502,2007.6281822055089,1930.3966374880979,2015.4462585778126,1937.8967775586386,2023.2943415932111,2026.7369667342175,1784.3897123984323,2033.6394686445224,1954.8712851890859,2040.5650350343203,1961.51113779974,2047.5137408776218,2050.9967945875783,1971.5123808654525,2057.9803506986468,1978.2076232718498,2064.9872347218397,2068.1634620051777,1820.2503450077834,2074.5302401076583,1993.7474638022263,2080.916162444491,1999.8667714010435,2087.3212845724629,2090.5310629612209,2009.080097634901,2096.9650892778495,2015.2453020620901,2103.418454944142,2106.8236035717382,1939.4794103829529,2113.6500977650189,2031.3993425438878,2120.4982431783383,2037.9625725902308,2127.3681063445624,2130.8112029296985,2047.8463062200408,2137.7137678999679,2054.4614800589393,2144.6382178072899,2147.0590176488686,1888.2543322591766,2151.9084595645149,2067.0458320628159,2156.7683751696263,2071.6952183141666,2161.6387853502461,2164.0779324428559,2078.6880006894339,2168.9641237248384,2083.362352896273,2173.8608619510183,2176.3131927321178,1913.641692674443,2181.2257907774456,2095.0921173996503,{"$f":"BW120*BW110","v":2186.1489883554464},2099.8016285708759,2191.0828065631645,2193.5537050056378,2106.8848200111483,2198.50349379206,2111.6195929975984,2203.463956105209,2205.9481964643769,1939.3520841678264,2210.9247088673892,2123.5009290925491,2215.9119479151077,2128.2712772615864,2220.9099349167063,2223.4129655690226,2135.445948043543,2228.4271145337252,2140.2418567684563,2233.4520648804605,2235.9685972686484,2056.42208654256,2241.0097898872309,2152.2765569018798,2246.0618375381268,2157.1084610695493,2251.1247617437521,2253.6603092900891,2164.3756918634576,2258.739588760322,2169.2334582208764,2263.8297987473402,2266.3790094480332,1991.7568095457282,2271.4856558101083,2181.4233321989036,2276.6032868742896,2186.3175183181465,2281.7319243773186,2284.3003773459295,2193.6784002313925,2289.4455653420027,2198.5987530793586,2294.6018142755861,2297.1840934244974,2018.4586504137528,2302.3569747673105,2210.9456281386142,2307.5409717706607,2215.9028291426876,2312.7361063866829,2315.3378571693297,2223.3584637617378,2320.5497394433673,2228.3421389500368,2325.7728143679751,2328.3885559722876,2045.4985364086142,2333.6284612807644,2240.8478598262,2338.8796145031524,2245.8688156557791,2344.1420378080124,2346.7774826789332,{"$f":"EI120*EI110","v":2253.4203150864819},2352.0568527526789,2258.4680554832798,2357.3475484885971,2359.997150445728,2169.4700664581565,2365.3048764898781,2271.1344844768437,2370.623984002395,2276.2199421059931,2375.9544953692703,2378.6240345036495,2283.8684290121691,2383.971693705284,2288.9809845294881,2389.3308128852791,2392.0146770011379,2100.6078211158124,2397.3910283724513,2301.8100015685923,2402.7788960736325,2306.9607150295419,2408.1783027090819,2410.8823402010103,2314.7073226697735,2416.2990977009481,2319.8854502877716,2421.7274508058731,2424.4459828126023,2128.6849911897202,2429.8917719593933,2332.8789529879809,2435.3492136103832,2338.0956833946784,2440.8183305893267,2443.5572744692254,2345.9415556572403,2449.043947314814,2351.1860194472274,2454.5423527081343,2457.2959622813019,2157.1157491242693,2462.8120095429522,2364.3459231681454,2468.3398468015598,2369.6294387385187,2473.8794971011471,2476.6537593526264,2377.5757301743611,2482.211172501728,2382.8873013205107,2487.7804564629082,2490.569557238126,2288.3899203365813,2496.1566908781774,2396.2155392190843,2501.7557533317727,2401.5666152959711,2507.3667678640818,2510.1767644402207,2409.6144911496854,2515.8057507936128,2414.9939479693967,2521.4467475503147,{"$f":"GU120*GU110","v":2524.271757139265},2215.0539351538664,2529.9308133773156,2428.4924710497903,2535.601938574519,2433.9118901204752,2541.2851562180394,2544.1313070570468,2442.0625263591564,2549.8327074895928,2447.5106543219918,2555.5462592486383,2558.4075992544708,2244.5693991459211,2564.1394222968192,2461.1814314818889,2569.8834557779342,2466.6699831961982,2575.6397234077826,2578.5224524480209,2474.9245665361263,2584.2971158385644,2480.4421582812915,2590.0840728156008,2592.9821688476909,2274.4545227216508,2598.7876109166732,2494.2871763544899,2604.6054062427988,2499.8456575413866,2610.435578759611,2613.3553139539654,2508.2053854724354,2619.2040972138739,2513.7932408247284,2625.0653176617056,2628.0005993497266,2413.4552706259879,2633.8805207116966,2527.8145046198774,2639.7729394924795,2533.4437193024964,2645.6778798499245,2648.6350531794619,2541.9098001101902,2654.5588212797952,2547.5687260943723,2660.4951715153034,2663.4680725225994,2335.3501830002965,2669.423341514495,2561.7682584297149,2675.3912534344504,2567.46901783878,2681.3718326653106,2684.3668801522376,2576.0426706239059,2690.3665061494571,2581.7734814774285,2696.3788605790651,2699.3898186152933,2366.3690189852932,2705.4213116697269,2596.1533232113866,{"$f":"JG120*JG110","v":2711.4655945130789},2601.9264457969543,2717.5226917538357,2720.5560534736919,2610.6089004926303,2726.6324185338663,2616.4124176766536,2732.7216596774883,2735.7711165104915,2397.7741129537339,2741.8797181793066,2630.9746277341092,2748.0012578532842,2636.8209391755604,2754.1357603671563,2757.207880460232,2645.6134365616799,2763.3618738816763,2651.4904887703306,2769.5288923950861,2772.6172938619793,2544.9494511548505,2778.8038968382202,2666.2371441644436,2785.003587394755,2672.1574773786811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":775504.13045395247},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW119*BW110","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI119*EI110","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU119*GU110","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG119*JG110","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":0.01},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,{"$f":"BV126*(1+BW125*BW110)","v":1.2169401268526123},1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,{"$f":"EH126*(1+EI125*EI110)","v":1.5057907588812169},1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,{"$f":"GT126*(1+GU125*GU110)","v":1.8632024365868283},1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2299906939229848,2.2374239962360614,2.2448820762235151,2.2523650164775937,2.2598728998658526,2.2674058095320722,2.2749638288971794,2.2825470416601701,2.2901555317990376,2.2977893835717014,{"$f":"JF126*(1+JG125*JG110)","v":2.3054486815169404},2.3131335104553306,2.3208439554901816,2.3285801020084822,2.3363420356818438,2.3441298424674502,2.3519436086090084,2.3597834206377053,2.3676493653731643,2.3755415299244085,2.3834600016908234,2.3914048683631264,2.399376217924337,2.4073741386507517,2.4153987191129209,2.423450048176631,2.4315282150038868,2.4396333090539,2.4477654200840799,2.4559246381510271,2.4641110536115307,2.4723247571235691,2.4805658396473147,2.4888343924461394,2.4971305070876268,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"LR126*(1+LS125*LS110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"OD126*(1+OE125*OE110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"QP126*(1+QQ125*QQ110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"TB126*(1+TC125*TC110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"VN126*(1+VO125*VO110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"XZ126*(1+YA125*YA110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.5054542754445857},2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857,2.5054542754445857]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,{"$f":"1/BX126","v":0.81900310366255036},0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,{"$f":"1/EJ126","v":0.66189657160886417},0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,{"$f":"1/GV126","v":0.53492724209269815},0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44843236463951636,0.44694255611911932,0.44545769712869027,0.44397777122460824,0.44250276201788191,0.44103265317396867,0.43956742841259328,0.43810707150756806,0.43665156628661261,0.43520089663117528,0.43375504647625446,{"$f":"1/JH126","v":0.43231399981022028},0.43087774067463819,0.42944625316409124,0.42801952142600452,0.4265975296604696,0.42518026212006937,0.42376770310970363,0.4223598369864156,0.42095664815921813,0.41955812108892171,0.41816424028796179,0.41677499032022769,0.41539035580089134,0.41401032139623717,0.41263487182349212,0.41126399185065654,0.40989766629633539,0.40853588002957014,0.4071786179696712,0.40582586508605101,0.40447760639805747,0.40313382697480804,0.40179451193502458,0.40045964644686832,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/LT126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/OF126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/QR126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/TD126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/VP126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/YB126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,{"$f":"1/AAN126","v":0.39912921572777571},0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571,0.39912921572777571]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":412054.01358939538}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":494464.81630727381}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":432000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":345600}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":345600}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.4307431027409543}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4307431027409543}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":432000},"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":432000},"EUR",null,{"$f":"SUM(K144:K147)","v":72000},{"$f":"SUM(L144:L147)","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":345600},"EUR",null,{"$f":"$F$151*K148","v":57600},{"$f":"$F$151*L148","v":57600},57600,57600,57600,57600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":86400},"EUR",null,{"$f":"K148-K151","v":14400},{"$f":"L148-L151","v":14400},14400,14400,14400,14400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":432000},"EUR",null,{"$f":"SUM(K151:K152)","v":72000},{"$f":"SUM(L151:L152)","v":72000},72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,2623.3787860265356,{"$f":"BX123","v":2519.7619542850512},2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,2704.1043781037783,{"$f":"EJ123","v":2822.4682233032145},2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,3029.1261085671176,{"$f":"GV123","v":2658.0647221846393},3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,3253.7587134156947,{"$f":"JH123","v":3122.3117349563449},3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4307431027409543},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,1680.5787349303941,1683.8479347069788,1619.0719078413974,1690.4051507639992,1625.3624627756878,1696.9875341425641,1699.8749498926686,1496.6122504983409,1705.6642507647102,1639.5994065830798,1711.4728963921721,1645.1684169228959,1717.3009496576308,1720.222273858978,1653.5567094513469,1726.0795569150541,1659.1721765972554,1731.9564056740824,1734.6203868826613,1526.6894593618895,1739.960362807298,1672.2058292500112,1745.3163954797728,1677.338245477993,1750.6885314969531,1753.3806528562177,1685.0656924665184,1758.7770315388498,1690.2366035115924,1764.1896306174094,1767.0456138790357,1626.6898564814751,1772.7711651790862,1703.7854010148064,1778.5148758985299,1709.2901460948444,1784.2768018401441,1787.1646130022234,1717.5798805223949,1792.9539667642337,1723.128192159523,1798.7616759699379,1800.7920613020976,1583.7261031488399,1804.859409442814,1733.6830027161641,1808.9355421286614,1737.5825591710807,1813.0204768772878,1815.0662505074554,1743.4475805255397,1819.1644212602246,1747.3680765513191,1823.2714379987003,1825.3282691179147,1605.0191168561621,1829.4485878831074,1757.2061232118879,1833.5777967412757,{"$f":"BX158/$F$159","v":1761.156107939855},1837.7159133870377,1839.7883176679236,1767.0969576368016,1843.9398292372105,1771.0681300805861,1848.1002929601354,1850.1838874400182,1626.5830648024805,1854.3578127744643,1781.0333036233603,1858.5407348139254,1785.0343138619407,1862.7326714309386,1864.8320257993259,1791.051889569176,1869.0375178587433,1795.0743380848251,1873.252069307239,1875.362747918962,1724.772601820375,1879.5909221668126,1805.1681418798191,1883.8282008015733,1809.2207806729718,1888.0746018746315,1890.2012289747558,1815.3159887756585,1894.4613476170209,1819.3903188337488,1898.7306339569097,1900.8687206860866,1670.5362177710381,1905.1517926245431,1829.6142708105986,1909.4440777072059,1833.7191470331993,1913.7455941652229,1915.8998198654401,1839.8929026703736,1920.2152176356337,1844.0197255823607,1924.5398924905719,1926.7057145537758,1692.9317190879724,1931.0443394260426,1854.3753582900933,1935.3922872806245,1858.533086671584,1939.7495765293256,1941.931729938414,1864.7863137713482,1946.3030658664809,1868.9662467128396,1950.6837893503277,1952.8776772112315,1715.6107473018226,1957.2725167586848,1879.4551073773755,1961.6767902126637,1883.6663085244945,1966.0905161664946,1968.3009296495625,1889.9999398378193,{"$f":"EJ158/$F$159","v":1972.7288692820218},1894.2336058709127,1977.1663080304172,1979.3885954155289,1819.5887680760984,1983.8403179090906,1904.8572564502219,1988.3015863246378,1909.1225568687867,1992.7724194378613,1995.0114286318376,1915.5375340018777,1999.4966440626636,1919.8255620965297,2003.991471263769,2006.242495177748,1761.832281777122,2010.7517754484106,1930.5855793333296,2015.2707147527701,1934.905611449017,2019.7993320497023,2022.0672758784008,1941.4028848941723,2026.6104457790439,1945.7459099485611,2031.163341203408,2033.4434419439431,1785.3813060737568,2038.0109614124135,1956.6438854204544,2042.5882541273961,1961.019287598556,2047.1753392317444,2049.4725599204776,1967.5998167634616,2054.0743695689689,1971.9984796232918,2058.6860195984846,2060.9955407707139,1809.2268933466216,2065.6219874761355,1983.0360197902496,2070.2583227466821,1987.4674363543427,2074.9045659099511,2077.2314089996694,1994.132189589737,2081.892550308788,1998.5871370664495,2086.5636479646937,2088.9029364951425,1919.3298217849886,2093.5890051228489,2009.7658633155208,2098.2850787446214,2014.2539445650218,2102.9911768735387,2105.3479912344865,2021.0038991906674,2110.0691627789306,2025.5157840785182,2114.8004077488172,2117.1698138988418,{"$f":"GV158/$F$159","v":1857.8210980660585},2121.9162058071101,2036.8373327656589,2126.6727202530697,2041.3827349922101,2131.4393769359917,2133.8265147808402,2048.2188773211024,2138.608421823375,2052.788358413045,2143.4005204871532,2145.800397865853,1882.5764554202983,2150.6078211116064,2064.2543809019521,2155.4254855575387,2068.8577664046002,2160.2534110897918,2162.6712279862418,2075.7810917653424,2167.5145825027703,2080.4088338676902,2172.3682479575536,2174.7989535341494,1907.64185550657,2179.6681228975608,2092.0209965655285,2184.5476532464932,2096.6830336646399,2189.4375646546087,2191.8864195374404,2103.6945464219198,2196.7919402409434,2108.3812203677217,2201.7078923248109,2204.1697864404468,2024.2252569331813,2209.1014234484092,2120.1412047576137,2214.0435423538884,2124.8625678074873,2218.9961634186757,2221.4764186012071,2131.9632813805733,2226.4448309645322,2136.7095640416669,2231.423796279104,2233.9172426580662,1958.7165677972539,2238.9120756064717,2148.6190667118303,2243.9175124946364,2153.4004361119505,2248.9335737730612,2251.4455949580156,2160.5913729911435,2256.477631235437,2165.39794728883,2261.5203431672353,2264.0457089275537,1984.7328408169781,2269.1044729023406,2177.4586799582321,2274.1739639927587,{"$f":"JH158/$F$159","v":2182.3007421631169},2279.2542028385606,2281.7983591282914,2189.5829339240631,2286.8947583758159,2194.4504888383494,2292.0019571163498,2294.5596127797553,2011.0730780614783,2299.683049676662,2206.6641783787495,2304.8173380018693,2211.5676259063325,2309.9624985848864,2312.5391624909562,2218.942113222141,2317.7006705853059,2223.8713437995029,2322.8731031498346,2325.4634226510589,2134.5127126842121,2330.652281194054,2236.2397322537508,2335.8521166177507,2241.2052636922563,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":57600},115200,172800,230400,288000,345600,345071.42126506963,344537.81140124623,344067.1988647423,343523.68437686079,343043.40086200798,342489.89133073878,341931.64935194858,341574.80926595675,341007.72771274525,340504.82073187135,339928.36390458542,339416.29003401112,338830.37671780022,338239.58903300058,337713.49762032588,337113.12972214527,336577.66797795519,335967.63713220763,335352.90886909899,334944.06243930076,334320.58228462446,333762.77839632321,333130.00459549786,332563.09969867155,331920.95483283681,331273.97736275673,330693.15826149943,330036.69175749889,329446.57745984563,328780.54308742774,328109.43261717347,327576.44086941594,326895.59117380157,326281.45774336613,325590.54772661213,324966.55940627266,324265.50446912012,323559.22487101494,322920.17574006261,322203.62235909858,321554.50624146935,320827.59291963762,320096.22616806766,319579.48748547904,318839.89303432114,318169.00967505272,317420.63749850757,316741.1237309982,315983.90699989093,315222.12043938308,314529.41326032218,313758.68021659635,313057.17440743366,312277.42688412638,311493.0233712889,310926.31433233706,310133.28679222841,309409.85829165729,{"$f":"BW165","v":308607.64668922155},307875.18273691245,307063.71743264847,306247.47483975603,305501.20279825176,304675.6003116754,303920.11751596705,303085.0842813935,302245.18400822481,301626.08489011641,300777.14736030903,299998.70454788668,299140.15949489904,298352.2590460201,297484.03390474257,296610.81532529241,295808.46615347423,294925.45685612707,294113.46737422934,293220.59352950286,292322.63276001555,291572.26893406187,290664.58557500859,289828.29938504548,288910.56551552739,288064.37995323952,287136.51995120902,286203.44045540498,285342.135934814,284398.815040313,283527.4207716136,282573.78154022875,281614.82542467676,280883.00529165467,279914.13018333563,279017.56301313615,278038.17747880606,277131.25225670222,276141.27750339266,275145.84860853851,274223.10853456327,273216.97034537618,272283.6738542784,271266.74620796874,270244.26298077486,269452.14547162282,268419.2749504355,267459.63050864683,266415.77032306168,265445.28980413364,264390.35786028474,263329.72732321394,262342.70676718664,261270.87939054411,260272.81607513307,259189.70833936651,258100.79635661983,257245.52159717341,256145.73415240532,255120.09815886928,254008.82169585285,252971.85145964788,251849.00044834687,250720.19618685846,{"$f":"EI165","v":249665.93023431016},248525.42113247584,247459.60559704652,246307.30464100625,245148.94039439407,244146.51476096595,242976.49615892675,241881.56055633962,240699.53083853613,239592.74005112913,238398.61009852838,237198.26070355831,236073.3840385683,234860.79867463419,233723.8424414531,232498.93044499418,231267.68438463309,230276.74438413809,229033.58175663679,227866.44144982559,226610.72553990557,225431.18901358958,224162.82697825183,222887.96912563426,221689.52613782554,220401.88077917258,219190.80780515459,217890.28048996837,216583.137982991,215519.70047019387,214200.08851034878,212957.44491996281,211624.71481556862,210369.11124402194,209023.16627560361,207670.43760326848,206395.07257851592,205028.98178420868,203740.41324386609,202360.86193508049,200974.40260076005,199835.0903827493,198435.58536321565,197114.00129463611,195700.78964287156,194365.65817199345,192938.63913332348,191504.5365214349,190148.75278691662,188700.68941256421,187331.10457353963,185868.97794082007,184399.63826412766,183094.97390322309,181611.70147777765,180207.3079527214,178709.71390048586,177291.15900225579,175779.13835538976,174259.7208253399,172819.5826622337,171285.57877499555,169831.01492016701,168282.31789548541,{"$f":"GU165","v":166726.08914123819},165424.02167364291,163853.51887341461,162362.85993689366,160777.39674976357,159271.93867060391,157671.40575590325,156063.15059364209,154535.14221829979,152911.65093720407,151368.56808191503,149729.72945503425,148083.02815535184,146694.06179378272,145032.43417865038,143451.62124501058,141774.36783026974,140178.09128996605,138485.09818317613,136784.0439491338,135164.20967053223,133447.24245359789,131811.65776124218,130078.6617058221,128337.45829130735,126857.60796343848,125100.79853375239,123425.78019896604,121652.65181304944,119961.47761876162,118171.91164616955,116373.93159878602,114658.15015769338,112843.55205131142,111111.31600444806,109279.97916547141,107440.07597624919,105773.9843059035,103917.46283014143,102143.71316815096,100270.14866969091,98479.519930782393,96588.788833799656,94689.275044644441,92872.942680079344,90956.074324715082,89122.551675089126,87188.203051060322,85244.913151905785,83570.346294614879,81610.002039990461,79733.41631341193,77755.276855295335,75861.060675367698,73864.997303845856,71859.768366567325,69938.709554798072,67915.360955411961,65976.347544641176,63934.74835995608,61883.818478895046,60105.365033007714,58036.61177688207,56052.608469513441,{"$f":"JG165","v":53965.276533752396},51962.86004670179,49856.815377352235,47741.206402815122,45710.760823567107,43576.235267936514,41527.038896657956,39373.460402530465,37210.145657759145,35323.106398556862,33141.167036875391,31044.973415286226,28843.639322001978,26728.217160502318,24507.348719119105,22276.500719025214,20131.813608199824,17881.218982975184,15716.951702452265,13446.468438310603,11165.826577120581,9068.5332863601034,6768.1094494539166,4554.4300820316785,2233.7593990207001,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"LS165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"OE165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"QQ165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"TC165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"VO165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"YA165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"AAM165","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":345600},"EUR",null,{"$f":"K151","v":57600},57600,57600,57600,57600,57600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":345600.00000000838},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,528.57873493039415,533.60986382341321,470.61253650390995,543.51448788152493,480.28351485281837,553.50953126920399,558.24197879020585,356.84008599184563,567.08155321152094,502.90698087392889,576.4568272859342,512.07387057427763,585.91331621092695,590.78768479964401,526.09141267467817,600.36789818063448,535.46174419010435,610.03084574756508,614.7282631086357,408.84642979822615,623.48015467629534,557.80388830126299,632.77380082536206,566.90489682633347,642.14486583471466,646.97747008009492,580.81910125732929,656.46650400051817,590.11429765326261,666.03437241792381,671.11047025427661,532.99174775756342,680.84969561436628,614.13343043546774,690.91001675397615,623.98832033947065,701.05493715256853,706.27959810515631,639.04913095234497,716.55338096402488,649.11611762919438,726.91332183170653,731.36675156997217,516.73868258861421,739.5944511578839,670.88335926842683,748.37217654515234,679.5137675093888,757.21673110729375,761.78656050781888,692.70717906092932,770.7330437258172,701.50580916266449,779.74752330725482,784.40351283749328,566.70903895186575,793.02754010865056,723.42850057112651,{"$f":"(BW159-BW167)*BW110","v":802.21160243575127},732.46395230911639,811.46530426399613,816.24259289242866,746.27204150428133,825.60248657637123,755.48279570833472,835.03323457357851,839.90027316870646,619.09911810839776,848.93752980740953,778.44281242233012,858.54505298763638,787.90044887894385,868.22514127753823,873.21857945018405,802.34917181820117,883.00929734716249,811.98948189773478,892.87384472647454,897.96076948728569,750.36382595365649,907.68335905327297,836.28618996312377,917.73386951808834,846.18556228788054,927.86000203049969,933.07949580405909,861.30452059097513,943.32089450097419,871.39426869937211,953.63923138486439,958.95611555199071,731.82013302211544,968.8751083190275,896.56717019947973,979.38553433008531,906.92522210384573,989.97475330954876,995.42889485413116,922.7400739752452,1006.1381891870894,933.29649109777336,1016.9276463096438,1022.48322719388,792.11750915205619,1032.8705211872998,959.64444178864164,1043.860185585135,970.48051892804506,1054.9319438488801,1060.6305370707983,987.02055602730172,1071.8273766425255,998.06331541102588,1083.1077357665508,1088.9119827466764,855.2747594464231,1099.7874447681065,1025.6359935360242,1111.2764630164327,1036.970236204985,1122.8510113010016,1128.8042614884062,{"$f":"(EI159-EI167)*EI110","v":1054.2659525482909},1140.5091018343212,1065.8155354293265,1152.300956040262,1158.3642466121746,1002.4256334281181,1170.0186020392039,1094.9356025871327,1182.0297178035057,1106.7907874069995,1194.1299526007642,1200.3493949700762,1124.8766649900167,1212.5853639341026,1136.9562331810823,1224.9119964589254,1231.2460603611007,990.94000049501165,1243.1626275012836,1167.140306811207,1255.715909920018,1179.5365263159983,1268.3620353377369,1274.8578526175613,1198.4429878087249,1287.6453586529587,1211.0729740179859,1300.5273151862261,1307.1425069773818,1063.4375127971202,1319.6119598451005,1242.6435903859583,1332.7301043941866,1255.6035715466605,1345.9449684183378,1352.7286723351322,1275.3650247525666,1366.0907943072491,1288.5685403425962,1379.5513087855975,1386.4593343204456,1139.3122180107548,1399.5050195336378,1321.5840685795306,1413.2116517645618,1335.1314708781042,1427.0190386699728,1434.1026118885911,1355.7837345182872,1448.0633743523993,1369.5848390245687,1462.1266327195617,1469.3396766924088,1304.664360904563,1483.2724254454386,1404.393525056262,1497.59405223555,1418.5548982300688,1512.0206468660194,1519.4175300498539,1440.1381631062011,1534.0038872381515,1454.5638548285328,1548.6970246815938,{"$f":"(GU159-GU167)*GU110","v":1556.2287542472236},1302.0674675952646,1570.5028002283004,1490.6589365209434,1585.4631871300908,1505.4580791596647,1600.5329147006455,1608.2551622611627,1528.0083753422955,1623.4912810957089,1543.0828552890314,1638.8386268807699,1646.7012996824055,1388.9663615691254,1661.6276151323307,1580.8129336397842,1677.2534147408367,1596.276540303701,1692.9931067899049,1701.0542340423212,1619.834278601563,1716.9672169343294,1635.5846923556971,1732.9960554200798,1741.2034145147422,1479.8503278688788,1756.8094296860991,1675.018334786354,1773.1283859166065,1691.1741942878084,1789.56597259207,1797.9800473835419,1715.781441092633,1814.5981063819654,1732.2360468633501,1831.3368389766506,1839.9031892222088,1666.091670345684,1856.521475762064,1773.7496619904755,1873.5644984600517,1790.6287389085176,1890.7310969827345,1899.5137891552083,1816.3323645650919,1916.8683553642677,1833.52264962595,1934.3486240288069,1943.2898991545319,1674.5668572909012,1960.3442546244221,1876.5857265785287,1978.1394581165966,1894.2161799276328,1996.0633715218355,2005.2289372785294,1921.0588117692525,2023.34859938611,1939.0134107707902,2041.599184685098,2050.9298810610335,1778.4534458873279,2068.753256125648,1984.0033073686252,{"$f":"(JG159-JG167)*JG110","v":2087.3319357610471},2002.4164870506088,2106.0446693495546,2115.6089745371173,2030.4455792480128,2134.525555630592,2049.1963712785609,2153.5784941274901,2163.3147447713204,1887.0392592022811,2181.9393616814723,2096.1936215891646,2201.3340932842484,2115.4221614996591,2220.868441383212,2230.8480000938926,2144.6871108253904,2250.5946252246399,2164.267280522919,2270.4832641416606,2280.6418611900235,2097.2932907604768,2300.4238369061868,2213.6793674222376,2320.6706830109783,2233.7593990288537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":57600},{"$f":"L162+L163-L164","v":115200},172800,230400,288000,345600,345071.42126506963,344537.81140124623,344067.1988647423,343523.68437686079,343043.40086200798,342489.89133073878,341931.64935194858,341574.80926595675,341007.72771274525,340504.82073187135,339928.36390458542,339416.29003401112,338830.37671780022,338239.58903300058,337713.49762032588,337113.12972214527,336577.66797795519,335967.63713220763,335352.90886909899,334944.06243930076,334320.58228462446,333762.77839632321,333130.00459549786,332563.09969867155,331920.95483283681,331273.97736275673,330693.15826149943,330036.69175749889,329446.57745984563,328780.54308742774,328109.43261717347,327576.44086941594,326895.59117380157,326281.45774336613,325590.54772661213,324966.55940627266,324265.50446912012,323559.22487101494,322920.17574006261,322203.62235909858,321554.50624146935,320827.59291963762,320096.22616806766,319579.48748547904,318839.89303432114,318169.00967505272,317420.63749850757,316741.1237309982,315983.90699989093,315222.12043938308,314529.41326032218,313758.68021659635,313057.17440743366,312277.42688412638,311493.0233712889,310926.31433233706,310133.28679222841,309409.85829165729,308607.64668922155,{"$f":"BX162+BX163-BX164","v":307875.18273691245},307063.71743264847,306247.47483975603,305501.20279825176,304675.6003116754,303920.11751596705,303085.0842813935,302245.18400822481,301626.08489011641,300777.14736030903,299998.70454788668,299140.15949489904,298352.2590460201,297484.03390474257,296610.81532529241,295808.46615347423,294925.45685612707,294113.46737422934,293220.59352950286,292322.63276001555,291572.26893406187,290664.58557500859,289828.29938504548,288910.56551552739,288064.37995323952,287136.51995120902,286203.44045540498,285342.135934814,284398.815040313,283527.4207716136,282573.78154022875,281614.82542467676,280883.00529165467,279914.13018333563,279017.56301313615,278038.17747880606,277131.25225670222,276141.27750339266,275145.84860853851,274223.10853456327,273216.97034537618,272283.6738542784,271266.74620796874,270244.26298077486,269452.14547162282,268419.2749504355,267459.63050864683,266415.77032306168,265445.28980413364,264390.35786028474,263329.72732321394,262342.70676718664,261270.87939054411,260272.81607513307,259189.70833936651,258100.79635661983,257245.52159717341,256145.73415240532,255120.09815886928,254008.82169585285,252971.85145964788,251849.00044834687,250720.19618685846,249665.93023431016,{"$f":"EJ162+EJ163-EJ164","v":248525.42113247584},247459.60559704652,246307.30464100625,245148.94039439407,244146.51476096595,242976.49615892675,241881.56055633962,240699.53083853613,239592.74005112913,238398.61009852838,237198.26070355831,236073.3840385683,234860.79867463419,233723.8424414531,232498.93044499418,231267.68438463309,230276.74438413809,229033.58175663679,227866.44144982559,226610.72553990557,225431.18901358958,224162.82697825183,222887.96912563426,221689.52613782554,220401.88077917258,219190.80780515459,217890.28048996837,216583.137982991,215519.70047019387,214200.08851034878,212957.44491996281,211624.71481556862,210369.11124402194,209023.16627560361,207670.43760326848,206395.07257851592,205028.98178420868,203740.41324386609,202360.86193508049,200974.40260076005,199835.0903827493,198435.58536321565,197114.00129463611,195700.78964287156,194365.65817199345,192938.63913332348,191504.5365214349,190148.75278691662,188700.68941256421,187331.10457353963,185868.97794082007,184399.63826412766,183094.97390322309,181611.70147777765,180207.3079527214,178709.71390048586,177291.15900225579,175779.13835538976,174259.7208253399,172819.5826622337,171285.57877499555,169831.01492016701,168282.31789548541,166726.08914123819,{"$f":"GV162+GV163-GV164","v":165424.02167364291},163853.51887341461,162362.85993689366,160777.39674976357,159271.93867060391,157671.40575590325,156063.15059364209,154535.14221829979,152911.65093720407,151368.56808191503,149729.72945503425,148083.02815535184,146694.06179378272,145032.43417865038,143451.62124501058,141774.36783026974,140178.09128996605,138485.09818317613,136784.0439491338,135164.20967053223,133447.24245359789,131811.65776124218,130078.6617058221,128337.45829130735,126857.60796343848,125100.79853375239,123425.78019896604,121652.65181304944,119961.47761876162,118171.91164616955,116373.93159878602,114658.15015769338,112843.55205131142,111111.31600444806,109279.97916547141,107440.07597624919,105773.9843059035,103917.46283014143,102143.71316815096,100270.14866969091,98479.519930782393,96588.788833799656,94689.275044644441,92872.942680079344,90956.074324715082,89122.551675089126,87188.203051060322,85244.913151905785,83570.346294614879,81610.002039990461,79733.41631341193,77755.276855295335,75861.060675367698,73864.997303845856,71859.768366567325,69938.709554798072,67915.360955411961,65976.347544641176,63934.74835995608,61883.818478895046,60105.365033007714,58036.61177688207,56052.608469513441,53965.276533752396,{"$f":"JH162+JH163-JH164","v":51962.86004670179},49856.815377352235,47741.206402815122,45710.760823567107,43576.235267936514,41527.038896657956,39373.460402530465,37210.145657759145,35323.106398556862,33141.167036875391,31044.973415286226,28843.639322001978,26728.217160502318,24507.348719119105,22276.500719025214,20131.813608199824,17881.218982975184,15716.951702452265,13446.468438310603,11165.826577120581,9068.5332863601034,6768.1094494539166,4554.4300820316785,2233.7593990207001,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"LT162+LT163-LT164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"OF162+OF163-OF164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"QR162+QR163-QR164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"TD162+TD163-TD164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"VP162+VP163-VP164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"YB162+YB163-YB164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,{"$f":"AAN162+AAN163-AAN164","v":-8.1536200013943017E-9},-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9,-8.1536200013943017E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":199308.91418330709},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":192},384,576,768,960.00000000000011,1152,1150.2380708835656,1148.4593713374875,1146.8906628824743,1145.0789479228695,1143.4780028733601,1141.6329711024628,1139.7721645064953,{"$f":"Y166*Y162*Y7","v":1138.5826975531893},1136.6924257091509,1135.0160691062379,1133.0945463486182,1131.3876334467038,1129.434589059334,1127.4652967766688,1125.7116587344196,1123.7104324071511,1121.9255599265173,1119.8921237740255,1117.8430295636633,1116.4802081310027,1114.4019409487482,1112.5425946544108,1110.4333486516596,1108.5436656622385,1106.4031827761228,1104.2465912091891,1102.3105275383316,1100.1223058583298,1098.1552581994856,1095.9351436247591,1093.6981087239117,1091.9214695647199,1089.6519705793387,1087.6048591445538,1085.3018257553738,1083.2218646875756,1080.8850148970671,1078.5307495700499,1076.4005858002088,1074.0120745303286,1071.8483541382313,1069.4253097321255,1066.9874205602257,1065.2649582849301,1062.7996434477373,1060.563365583509,1058.0687916616919,1055.8037457699941,1053.2796899996365,1050.7404014646104,1048.4313775344074,1045.8622673886546,1043.5239146914455,1040.9247562804214,1038.3100779042963,1036.4210477744568,1033.7776226407614,1031.3661943055245,1028.6921556307386,1026.2506091230416,1023.5457247754949,1020.8249161325202,1018.3373426608392,1015.5853343722514,1013.0670583865569,1010.2836142713118,1007.4839466940828,1005.4202829670547,1002.5904912010302,999.995681826289,997.1338649829969,{"$f":"CK166*CK162*CK7","v":994.50753015340035},991.6134463491419,988.70271775097478,986.0282205115808,983.08485618709028,980.37822458076448,977.4019784316763,974.40877586671854,971.9075631135396,968.88195191669536,966.09433128348496,963.0352183850913,960.21459984413184,957.12173317069676,954.01146818468339,951.14045311604673,947.99605013437667,945.09140257204535,941.91260513409588,938.71608474892264,936.27668430551557,933.04710061111882,930.0585433771206,926.79392492935358,923.77084085567412,920.47092501130896,917.15282869512839,914.0770284485443,910.72323448458735,907.61224618092808,904.22248735989581,900.81420993591621,898.1738182387428,894.7309165014517,891.53210169548947,888.05256774353893,884.81763268044551,881.3011928676159,877.76575774404648,874.47568922395556,870.90293130181374,867.57605358377691,863.9656944645551,860.33598785539948,857.48507199057815,853.81911384135117,850.40032719623105,846.69607231950954,843.23950486549302,839.49666816115632,835.73398728952827,832.21976744770063,828.41807044158622,824.86535199015509,821.0243488033542,817.16313464798031,813.82171586988659,809.9216538630892,806.27186852113209,802.33176946178719,798.64246683709712,794.66203366176137,790.66086901186111,786.91128012856109,{"$f":"EW166*EW162*EW7","v":782.86932891544734},779.0794748048437,774.99643481664737,770.89228128211039,767.589147947127,763.44527252212265,759.55480483275198,755.36908513301864,751.43729671196536,747.20942326083946,742.95989708544755,738.96508712608522,734.67293593057536,730.63602601718196,726.30093496656127,721.94379327663671,718.39900156731289,714.00029503449593,709.85814973320942,705.4157160518954,701.23037081340658,696.74388758534542,692.23479201089503,687.98357526171981,683.42993928069563,679.13471081288696,674.53620645026831,669.91467533586683,666.11696794249769,661.4519512107189,657.04667098212042,652.33596547623858,647.88552723997816,643.12879711107826,638.34845507144973,633.82917595638878,629.00229804188075,624.4370152451321,619.56325980273357,614.6654608804256,610.31657967741035,605.37233825925887,600.69102650907132,595.69904633495287,590.9705300075193,585.93046118463258,580.86573608446633,576.065275540779,570.95192924998526,566.10338306722338,560.94105965161805,555.75363047079395,551.41340557880972,546.17839624471537,541.20953312297888,535.92465583254534,530.90646223534634,525.57135251967759,520.21050197880697,515.11714072766597,509.7055031240136,504.56189360638348,499.09909818344755,493.61009385117285,{"$f":"HI166*HI162*HI7","v":488.98020597927575},483.44144726216797,478.17207081670199,472.58122610089913,467.26030429988685,461.61699394392048,455.94681316377938,450.5473655684408,444.82414151199299,439.37219253747395,433.59553901940706,427.79152763769122,422.85869321146163,417.00266177917467,411.41926732988679,405.50883937683147,399.87159206253875,393.90637215389853,387.91310532928674,382.19383385897794,376.14517350437143,370.37105334816022,364.26659721823802,358.13358658749735,352.57994768634506,346.39154276713816,340.47904389383655,334.2338288989697,328.26506643594132,321.96262944599886,315.6309168154815,309.57647560026447,303.18691441571696,297.0751722502971,290.62734350353441,284.14971050635262,278.56782098204962,272.03334013330158,265.77805437803977,259.1842561843178,252.87020225122569,246.21665767948619,239.53256122189109,233.12903184932691,226.38453651803988,219.92115848213726,213.11582786652028,206.27939492965015,200.35121677669238,193.45537258960692,186.84202823171148,179.88425511250799,173.20953348900596,166.18938459117413,159.13735467605042,152.3692027452237,145.2541175597884,138.42346298885985,131.24486800843491,124.03381885919715,117.74368799518955,110.47055678958465,103.48324471762076,96.14546440667327,{"$f":"JU166*JU162*JU7","v":89.094057201674403},81.691162397063692,74.255002396750726,67.106045360666087,59.60406327658395,52.389839008174221,44.821561461035344,37.219421923735268,30.228444287867013,22.560364831513056,15.181433606772263,7.4458646634023342,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"MG166*MG162*MG7","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"OS166*OS162*OS7","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":2880},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":192},384,576,768,960.00000000000011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,196428.91418330709,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,1152,1150.2380708835656,1148.4593713374875,1146.8906628824743,1145.0789479228695,1143.4780028733601,1141.6329711024628,1139.7721645064953,1138.5826975531893,1136.6924257091509,1135.0160691062379,1133.0945463486182,1131.3876334467038,1129.434589059334,1127.4652967766688,1125.7116587344196,1123.7104324071511,1121.9255599265173,1119.8921237740255,1117.8430295636633,1116.4802081310027,1114.4019409487482,1112.5425946544108,1110.4333486516596,1108.5436656622385,1106.4031827761228,1104.2465912091891,1102.3105275383316,1100.1223058583298,1098.1552581994856,1095.9351436247591,1093.6981087239117,1091.9214695647199,1089.6519705793387,1087.6048591445538,1085.3018257553738,1083.2218646875756,1080.8850148970671,1078.5307495700499,1076.4005858002088,1074.0120745303286,1071.8483541382313,1069.4253097321255,1066.9874205602257,1065.2649582849301,1062.7996434477373,1060.563365583509,1058.0687916616919,1055.8037457699941,1053.2796899996365,1050.7404014646104,1048.4313775344074,1045.8622673886546,1043.5239146914455,1040.9247562804214,1038.3100779042963,1036.4210477744568,1033.7776226407614,1031.3661943055245,{"$f":"BX167-BX168","v":1028.6921556307386},1026.2506091230416,1023.5457247754949,1020.8249161325202,1018.3373426608392,1015.5853343722514,1013.0670583865569,1010.2836142713118,1007.4839466940828,1005.4202829670547,1002.5904912010302,999.995681826289,997.1338649829969,994.50753015340035,991.6134463491419,988.70271775097478,986.0282205115808,983.08485618709028,980.37822458076448,977.4019784316763,974.40877586671854,971.9075631135396,968.88195191669536,966.09433128348496,963.0352183850913,960.21459984413184,957.12173317069676,954.01146818468339,951.14045311604673,947.99605013437667,945.09140257204535,941.91260513409588,938.71608474892264,936.27668430551557,933.04710061111882,930.0585433771206,926.79392492935358,923.77084085567412,920.47092501130896,917.15282869512839,914.0770284485443,910.72323448458735,907.61224618092808,904.22248735989581,900.81420993591621,898.1738182387428,894.7309165014517,891.53210169548947,888.05256774353893,884.81763268044551,881.3011928676159,877.76575774404648,874.47568922395556,870.90293130181374,867.57605358377691,863.9656944645551,860.33598785539948,857.48507199057815,853.81911384135117,850.40032719623105,846.69607231950954,843.23950486549302,839.49666816115632,835.73398728952827,{"$f":"EJ167-EJ168","v":832.21976744770063},828.41807044158622,824.86535199015509,821.0243488033542,817.16313464798031,813.82171586988659,809.9216538630892,806.27186852113209,802.33176946178719,798.64246683709712,794.66203366176137,790.66086901186111,786.91128012856109,782.86932891544734,779.0794748048437,774.99643481664737,770.89228128211039,767.589147947127,763.44527252212265,759.55480483275198,755.36908513301864,751.43729671196536,747.20942326083946,742.95989708544755,738.96508712608522,734.67293593057536,730.63602601718196,726.30093496656127,721.94379327663671,718.39900156731289,714.00029503449593,709.85814973320942,705.4157160518954,701.23037081340658,696.74388758534542,692.23479201089503,687.98357526171981,683.42993928069563,679.13471081288696,674.53620645026831,669.91467533586683,666.11696794249769,661.4519512107189,657.04667098212042,652.33596547623858,647.88552723997816,643.12879711107826,638.34845507144973,633.82917595638878,629.00229804188075,624.4370152451321,619.56325980273357,614.6654608804256,610.31657967741035,605.37233825925887,600.69102650907132,595.69904633495287,590.9705300075193,585.93046118463258,580.86573608446633,576.065275540779,570.95192924998526,566.10338306722338,560.94105965161805,{"$f":"GV167-GV168","v":555.75363047079395},551.41340557880972,546.17839624471537,541.20953312297888,535.92465583254534,530.90646223534634,525.57135251967759,520.21050197880697,515.11714072766597,509.7055031240136,504.56189360638348,499.09909818344755,493.61009385117285,488.98020597927575,483.44144726216797,478.17207081670199,472.58122610089913,467.26030429988685,461.61699394392048,455.94681316377938,450.5473655684408,444.82414151199299,439.37219253747395,433.59553901940706,427.79152763769122,422.85869321146163,417.00266177917467,411.41926732988679,405.50883937683147,399.87159206253875,393.90637215389853,387.91310532928674,382.19383385897794,376.14517350437143,370.37105334816022,364.26659721823802,358.13358658749735,352.57994768634506,346.39154276713816,340.47904389383655,334.2338288989697,328.26506643594132,321.96262944599886,315.6309168154815,309.57647560026447,303.18691441571696,297.0751722502971,290.62734350353441,284.14971050635262,278.56782098204962,272.03334013330158,265.77805437803977,259.1842561843178,252.87020225122569,246.21665767948619,239.53256122189109,233.12903184932691,226.38453651803988,219.92115848213726,213.11582786652028,206.27939492965015,200.35121677669238,193.45537258960692,186.84202823171148,{"$f":"JH167-JH168","v":179.88425511250799},173.20953348900596,166.18938459117413,159.13735467605042,152.3692027452237,145.2541175597884,138.42346298885985,131.24486800843491,124.03381885919715,117.74368799518955,110.47055678958465,103.48324471762076,96.14546440667327,89.094057201674403,81.691162397063692,74.255002396750726,67.106045360666087,59.60406327658395,52.389839008174221,44.821561461035344,37.219421923735268,30.228444287867013,22.560364831513056,15.181433606772263,7.4458646634023342,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"LT167-LT168","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"OF167-OF168","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":276},{"$f":"LOOKUP(F171,110:110,165:165)","v":-8.1536200013943017E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,1680.5787349303941,1683.8479347069788,1619.0719078413974,1690.4051507639992,1625.3624627756878,1696.9875341425641,1699.8749498926686,1496.6122504983409,1705.6642507647102,1639.5994065830798,1711.4728963921721,1645.1684169228959,1717.3009496576308,1720.222273858978,1653.5567094513469,1726.0795569150541,1659.1721765972554,1731.9564056740824,1734.6203868826613,1526.6894593618895,1739.960362807298,1672.2058292500112,1745.3163954797728,1677.338245477993,1750.6885314969531,1753.3806528562177,1685.0656924665184,1758.7770315388498,1690.2366035115924,1764.1896306174094,1767.0456138790357,1626.6898564814751,1772.7711651790862,1703.7854010148064,1778.5148758985299,1709.2901460948444,1784.2768018401441,1787.1646130022234,1717.5798805223949,1792.9539667642337,1723.128192159523,1798.7616759699379,1800.7920613020976,1583.7261031488399,1804.859409442814,1733.6830027161641,1808.9355421286614,1737.5825591710807,1813.0204768772878,1815.0662505074554,1743.4475805255397,1819.1644212602246,1747.3680765513191,1823.2714379987003,1825.3282691179147,1605.0191168561621,1829.4485878831074,1757.2061232118879,{"$f":"IF(BW110,BW167+BW164)","v":1833.5777967412757},1761.156107939855,1837.7159133870377,1839.7883176679236,1767.0969576368016,1843.9398292372105,1771.0681300805861,1848.1002929601354,1850.1838874400182,1626.5830648024805,1854.3578127744643,1781.0333036233603,1858.5407348139254,1785.0343138619407,1862.7326714309386,1864.8320257993259,1791.051889569176,1869.0375178587433,1795.0743380848251,1873.252069307239,1875.362747918962,1724.772601820375,1879.5909221668126,1805.1681418798191,1883.8282008015733,1809.2207806729718,1888.0746018746315,1890.2012289747558,1815.3159887756585,1894.4613476170209,1819.3903188337488,1898.7306339569097,1900.8687206860866,1670.5362177710381,1905.1517926245431,1829.6142708105986,1909.4440777072059,1833.7191470331993,1913.7455941652229,1915.8998198654401,1839.8929026703736,1920.2152176356337,1844.0197255823607,1924.5398924905719,1926.7057145537758,1692.9317190879724,1931.0443394260426,1854.3753582900933,1935.3922872806245,1858.533086671584,1939.7495765293256,1941.9317299384143,1864.7863137713482,1946.3030658664811,1868.9662467128396,1950.6837893503277,1952.8776772112315,1715.6107473018226,1957.2725167586846,1879.4551073773755,1961.6767902126637,1883.6663085244945,1966.0905161664946,1968.3009296495625,{"$f":"IF(EI110,EI167+EI164)","v":1889.9999398378191},1972.7288692820218,1894.2336058709127,1977.166308030417,1979.3885954155289,1819.5887680760984,1983.8403179090906,1904.8572564502219,1988.3015863246378,1909.1225568687867,1992.7724194378613,1995.0114286318376,1915.5375340018777,1999.4966440626636,1919.8255620965297,2003.9914712637692,2006.242495177748,1761.832281777122,2010.7517754484106,1930.5855793333296,2015.2707147527699,1934.905611449017,2019.7993320497021,2022.0672758784008,1941.4028848941725,2026.6104457790439,1945.7459099485613,2031.163341203408,2033.4434419439431,1785.3813060737571,2038.0109614124135,1956.6438854204544,2042.5882541273959,1961.0192875985558,2047.1753392317444,2049.4725599204776,1967.5998167634616,2054.0743695689689,1971.9984796232918,2058.6860195984846,2060.9955407707139,1809.2268933466216,2065.6219874761355,1983.0360197902496,2070.2583227466821,1987.4674363543427,2074.9045659099511,2077.2314089996694,1994.132189589737,2081.892550308788,1998.5871370664495,2086.5636479646937,2088.9029364951425,1919.3298217849886,2093.5890051228489,2009.7658633155208,2098.2850787446214,2014.2539445650218,2102.9911768735387,2105.3479912344865,2021.0038991906674,2110.0691627789306,2025.5157840785182,2114.8004077488172,{"$f":"IF(GU110,GU167+GU164)","v":2117.1698138988418},1857.8210980660585,2121.9162058071101,2036.8373327656586,2126.6727202530697,2041.3827349922101,2131.4393769359917,2133.8265147808402,2048.2188773211024,2138.608421823375,2052.788358413045,2143.4005204871532,2145.800397865853,1882.5764554202983,2150.6078211116064,2064.2543809019521,2155.4254855575387,2068.8577664046002,2160.2534110897918,2162.6712279862418,2075.7810917653424,2167.5145825027703,2080.4088338676902,2172.3682479575536,2174.7989535341494,1907.64185550657,2179.6681228975608,2092.0209965655285,2184.5476532464932,2096.6830336646399,2189.4375646546087,2191.8864195374404,2103.6945464219198,2196.7919402409434,2108.3812203677217,2201.7078923248109,2204.1697864404468,2024.2252569331813,2209.1014234484092,2120.1412047576137,2214.0435423538884,2124.8625678074873,2218.9961634186757,2221.4764186012071,2131.9632813805733,2226.4448309645322,2136.7095640416669,2231.423796279104,2233.9172426580662,1958.7165677972539,2238.9120756064717,2148.6190667118303,2243.9175124946364,2153.4004361119505,2248.9335737730612,2251.4455949580156,2160.5913729911435,2256.477631235437,2165.39794728883,2261.5203431672353,2264.0457089275537,1984.7328408169781,2269.1044729023406,2177.4586799582321,{"$f":"IF(JG110,JG167+JG164)","v":2274.1739639927587},2182.3007421631169,2279.2542028385606,2281.7983591282914,2189.5829339240631,2286.8947583758159,2194.4504888383494,2292.0019571163498,2294.5596127797553,2011.0730780614783,2299.683049676662,2206.6641783787495,2304.8173380018693,2211.5676259063325,2309.9624985848864,2312.5391624909562,2218.942113222141,2317.7006705853059,2223.8713437995029,2322.8731031498346,2325.4634226510589,2134.5127126842121,2330.652281194054,2236.2397322537508,2335.8521166177507,2241.2052636922563,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":315447.08941109845},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+L164","v":0},0,0,0,0,1680.5787349303941,1683.8479347069788,1619.0719078413974,1690.4051507639992,1625.3624627756878,1696.9875341425641,1699.8749498926686,1496.6122504983409,1705.6642507647102,1639.5994065830798,1711.4728963921721,1645.1684169228959,1717.3009496576308,1720.222273858978,1653.5567094513469,1726.0795569150541,1659.1721765972554,1731.9564056740824,1734.6203868826613,1526.6894593618895,1739.960362807298,1672.2058292500112,1745.3163954797728,1677.338245477993,1750.6885314969531,1753.3806528562177,1685.0656924665184,1758.7770315388498,1690.2366035115924,1764.1896306174094,1767.0456138790357,1626.6898564814751,1772.7711651790862,1703.7854010148064,1778.5148758985299,1709.2901460948444,1784.2768018401441,1787.1646130022234,1717.5798805223949,1792.9539667642337,1723.128192159523,1798.7616759699379,1800.7920613020976,1583.7261031488399,1804.859409442814,1733.6830027161641,1808.9355421286614,1737.5825591710807,1813.0204768772878,1815.0662505074554,1743.4475805255397,1819.1644212602246,1747.3680765513191,1823.2714379987003,1825.3282691179147,1605.0191168561621,1829.4485878831074,1757.2061232118879,1833.5777967412757,{"$f":"BX169+BX164","v":1761.156107939855},1837.7159133870377,1839.7883176679236,1767.0969576368016,1843.9398292372105,1771.0681300805861,1848.1002929601354,1850.1838874400182,1626.5830648024805,1854.3578127744643,1781.0333036233603,1858.5407348139254,1785.0343138619407,1862.7326714309386,1864.8320257993259,1791.051889569176,1869.0375178587433,1795.0743380848251,1873.252069307239,1875.362747918962,1724.772601820375,1879.5909221668126,1805.1681418798191,1883.8282008015733,1809.2207806729718,1888.0746018746315,1890.2012289747558,1815.3159887756585,1894.4613476170209,1819.3903188337488,1898.7306339569097,1900.8687206860866,1670.5362177710381,1905.1517926245431,1829.6142708105986,1909.4440777072059,1833.7191470331993,1913.7455941652229,1915.8998198654401,1839.8929026703736,1920.2152176356337,1844.0197255823607,1924.5398924905719,1926.7057145537758,1692.9317190879724,1931.0443394260426,1854.3753582900933,1935.3922872806245,1858.533086671584,1939.7495765293256,1941.9317299384143,1864.7863137713482,1946.3030658664811,1868.9662467128396,1950.6837893503277,1952.8776772112315,1715.6107473018226,1957.2725167586846,1879.4551073773755,1961.6767902126637,1883.6663085244945,1966.0905161664946,1968.3009296495625,1889.9999398378191,{"$f":"EJ169+EJ164","v":1972.7288692820218},1894.2336058709127,1977.166308030417,1979.3885954155289,1819.5887680760984,1983.8403179090906,1904.8572564502219,1988.3015863246378,1909.1225568687867,1992.7724194378613,1995.0114286318376,1915.5375340018777,1999.4966440626636,1919.8255620965297,2003.9914712637692,2006.242495177748,1761.832281777122,2010.7517754484106,1930.5855793333296,2015.2707147527699,1934.905611449017,2019.7993320497021,2022.0672758784008,1941.4028848941725,2026.6104457790439,1945.7459099485613,2031.163341203408,2033.4434419439431,1785.3813060737571,2038.0109614124135,1956.6438854204544,2042.5882541273959,1961.0192875985558,2047.1753392317444,2049.4725599204776,1967.5998167634616,2054.0743695689689,1971.9984796232918,2058.6860195984846,2060.9955407707139,1809.2268933466216,2065.6219874761355,1983.0360197902496,2070.2583227466821,1987.4674363543427,2074.9045659099511,2077.2314089996694,1994.132189589737,2081.892550308788,1998.5871370664495,2086.5636479646937,2088.9029364951425,1919.3298217849886,2093.5890051228489,2009.7658633155208,2098.2850787446214,2014.2539445650218,2102.9911768735387,2105.3479912344865,2021.0038991906674,2110.0691627789306,2025.5157840785182,2114.8004077488172,2117.1698138988418,{"$f":"GV169+GV164","v":1857.8210980660585},2121.9162058071101,2036.8373327656586,2126.6727202530697,2041.3827349922101,2131.4393769359917,2133.8265147808402,2048.2188773211024,2138.608421823375,2052.788358413045,2143.4005204871532,2145.800397865853,1882.5764554202983,2150.6078211116064,2064.2543809019521,2155.4254855575387,2068.8577664046002,2160.2534110897918,2162.6712279862418,2075.7810917653424,2167.5145825027703,2080.4088338676902,2172.3682479575536,2174.7989535341494,1907.64185550657,2179.6681228975608,2092.0209965655285,2184.5476532464932,2096.6830336646399,2189.4375646546087,2191.8864195374404,2103.6945464219198,2196.7919402409434,2108.3812203677217,2201.7078923248109,2204.1697864404468,2024.2252569331813,2209.1014234484092,2120.1412047576137,2214.0435423538884,2124.8625678074873,2218.9961634186757,2221.4764186012071,2131.9632813805733,2226.4448309645322,2136.7095640416669,2231.423796279104,2233.9172426580662,1958.7165677972539,2238.9120756064717,2148.6190667118303,2243.9175124946364,2153.4004361119505,2248.9335737730612,2251.4455949580156,2160.5913729911435,2256.477631235437,2165.39794728883,2261.5203431672353,2264.0457089275537,1984.7328408169781,2269.1044729023406,2177.4586799582321,2274.1739639927587,{"$f":"JH169+JH164","v":2182.3007421631169},2279.2542028385606,2281.7983591282914,2189.5829339240631,2286.8947583758159,2194.4504888383494,2292.0019571163498,2294.5596127797553,2011.0730780614783,2299.683049676662,2206.6641783787495,2304.8173380018693,2211.5676259063325,2309.9624985848864,2312.5391624909562,2218.942113222141,2317.7006705853059,2223.8713437995029,2322.8731031498346,2325.4634226510589,2134.5127126842121,2330.652281194054,2236.2397322537508,2335.8521166177507,2241.2052636922563,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"LT169+LT164","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"OF169+OF164","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,723.89769868438589,725.30588393963171,697.40405714431995,728.13035952937571,700.11367029467851,730.96567576928919,732.20941018839221,644.65540437977779,734.70311160871643,706.24613564382321,737.20514564901214,708.64494843679199,739.71553939551518,740.97387964611562,712.25814758719594,743.49686392332205,714.67697132896433,746.02827599212515,747.17576752355194,657.6109546474504,749.47592532189196,720.29112731266036,751.78299945361596,722.50188020325913,754.09700999000233,755.25662269724717,725.83042469536281,757.58107559456948,728.05775896291561,759.912515315561,761.14271040705012,700.6854359780682,763.6089521389365,733.89381003785888,766.08301591547593,736.26494101343246,768.56492577333051,769.80883051341448,739.83568694165388,772.30255471572787,742.22558391120424,774.80418539880998,775.67875987654429,682.17909556217205,777.43074203460401,746.77199575921486,779.18650807488984,748.45170280591924,780.94606554300753,781.82726842397165,750.97802030178082,783.59252720958148,752.66674692420838,785.36159634252158,786.24756216062633,691.3509143531694,788.02236104982694,756.90441766769231,789.8009892852599,{"$f":"BX187-BX188-BX189","v":758.60584634519614},791.58345448875934,792.47612833884182,761.16482637657646,794.26436331326136,762.87538151653166,796.0564543661153,796.95394831723388,700.6394361989112,798.75183786640241,767.16781128769821,800.5536026842035,768.89121885196278,802.35925046910893,803.26353288350083,771.48324808307575,805.07501958172679,773.2158900373222,806.89040854931341,807.79956880341592,742.9339020306968,809.62082569786435,777.56372640243649,811.44600424417899,779.30937261048734,813.27511221787086,814.19114217335118,781.93484146049036,816.02615889536514,783.6898310313029,817.86512453989849,818.7860906515532,719.57195368383555,820.63099434758692,788.09372782808578,822.47986654194165,789.86187494857654,824.33271508755934,825.26063294967503,792.52117760729743,827.11946077476955,794.29877811286929,828.98228464013141,829.91519755562081,729.21866140853081,831.78403029472997,798.75939547624353,833.65687884416843,800.55030829964107,835.53375113469383,836.4736986647813,803.24384274273712,838.35662146555978,805.04432002720432,840.24358789124221,841.18858995551363,738.98749638851427,843.08163677823268,809.56232441406428,844.97874719111883,811.37627026244036,846.87992920312035,847.83204956515738,814.10443826595929,{"$f":"EJ187-EJ188-EJ189","v":849.73935402119264},815.92806070902293,851.65075015589946,852.60798511934445,783.77531167368943,854.52553387876287,820.5041249219903,856.44719447823582,822.34137365840502,858.37297500526279,859.33741277254148,825.10458081272509,861.26938838367732,826.95161933885583,863.20550419856545,864.17511722361724,758.89710356185265,866.1174585985309,831.58642254898109,868.0639605355891,833.44724658643304,870.01463120119615,870.99153236281154,836.24590230955528,872.94847146209395,838.11663039676432,874.90959976363956,875.89173743117954,769.0406833539073,877.85916493885816,842.81085816512268,879.83080220506372,844.69553247505792,881.80665747544731,882.7961694425926,847.5300500252265,884.77836720880759,849.42474371338108,886.76480365127645,887.75961396684806,779.31200560250136,889.75242397540705,854.17908801152453,891.74949341518959,856.0878901318797,893.7508306114255,894.75310222348207,858.95868661949612,896.7608566932854,860.87762451816343,898.77289979079615,899.78053219060848,826.73808261890895,901.79902393096381,865.69278374738019,903.82182525350572,867.62599379014364,905.84894456335905,906.8641260937784,870.53349018895483,908.89773817340438,872.47695348475781,910.93568931156051,911.95629466827586,{"$f":"GV187-GV188-GV189","v":800.24362411858078},914.00077024566826,877.35363249408965,916.049606036353,879.31153315235974,918.10281052565551,919.1310536876158,882.25615430988546,921.19082716413641,884.22442677334493,923.25499061121263,924.28872123951169,810.90682355480703,926.35948564457658,889.16333687631459,928.43466137598216,891.14621343083763,930.51425699954734,931.55571495138338,894.12838807800927,933.64195650350712,896.12175606985966,935.73263942116728,936.77964908307968,821.70357175941103,938.87701020244685,901.12361505985928,940.97883424486508,903.13175538502401,943.0851298569246,944.13995720731782,906.15191614500236,946.25297641570523,908.17066862195225,948.37048886923594,949.4309327792248,871.92106781800385,951.55520140562658,913.23620078623935,953.68398503708704,915.2698953555082,955.81729240123377,956.88564521414719,918.32847875165453,959.02575457122202,920.37290727157961,961.17040953926016,962.24444436905287,843.70365180310182,964.39593421092195,925.50284340382723,966.55199162670397,927.56238529458551,968.71262542531122,969.7946612246692,930.65983175754354,971.96217614391117,932.73023048408413,974.13428952764252,975.2220734107982,854.90998196537362,977.40110110133173,937.92530789543162,979.58474942293606,{"$f":"JH187-JH188-JH189","v":940.01099279322807},981.77302726604194,982.86890504013854,943.14774666709309,985.06414386482356,945.24441237363453,987.26403449663621,988.36572703283446,866.2558574830025,990.57261213850552,950.5053749021813,992.78417142207172,952.61750110433968,995.00041385570103,996.11029406132229,955.79401065187494,998.33357807270522,957.91724272489364,1000.5615677242686,1001.6773299833162,919.42662870160848,1003.9123950118101,963.24484074358134,1006.152188255955,965.38370916216081,3349.4596687117664,3353.1932607300992,3217.2735229123764,3360.672283811231,3224.4152307137247,3368.1671174459057,3371.9204726668231,2954.1120392405155,3379.4390788326864,3242.3350657329911,3386.9735712195852,3249.5292999103131,3394.5239801741295,3398.3051628600319,3260.348918169736,3405.8795036655174,3267.5808829385528,3413.4698371043496,3417.2710105926099,2993.2193021991498,3424.8853901944249,3285.7271023879057,3432.5158387799966,3293.0121877762258,3440.1623869692589,3443.9917079964735,3303.9684022920301,3451.6624631034092,3311.2916445441715,3459.3493945634127,3463.198936042656,3032.8106184624157,3470.9101897582773,3329.6668060576744,3478.6376968615623,3337.0437682484699,3486.3814882462552,3490.2595002109147,3348.1381201270401,{"$f":"LT187-LT188-LT189","v":3498.0277760434155},3355.5536690795288,3505.8124135915486,3509.7108777114645,3219.7986283631117,3517.5201160729621,3374.1603520442786,3525.3457938699821,3381.6302253300928,3533.1879422705042,3537.1152026995769,3392.8642687290285,3544.982115545371,3400.3731622993473,3552.8655771147519,3556.8135234590363,3113.4663794072312,3564.7218668683208,3419.2139678517874,3572.6468374073147,3426.7777952239962,3580.5884665185831,3584.5655378771448,3438.1530973479457,3592.5322139018199,3445.7563821506892,3600.5156273055586,3604.5136203986872,3154.5414037779337,3612.5221991407461,3464.8339331663165,3620.5475943549886,3472.4927663102198,3628.5898377588601,3632.6172874561425,3484.010907402655,3640.6848627149357,3491.7096387434917,3648.7693656575138,3652.817974970274,3196.1216403614812,3660.9279292239089,3511.0265798197006,3669.0548909420445,3518.7814791068449,3677.1988921172124,3681.2772925113932,3530.4440524376705,3689.4469129584504,3538.2392943044715,3697.6336530445492,3701.7334529982832,3394.08749720581,3709.945932844299,3557.7982917363224,3718.175612798067,3565.6503262139636,3726.4225251273574,3730.5524535290451,3577.4589380627904,3738.8252750240499,3585.3517631138766,3747.1154097647277,3751.2669797342655,{"$f":"OF187-OF188-OF189","v":3280.8193241700883},3759.5831451609638,3605.155504862526,3767.9167049902608,3613.1057522401243,3776.2676917652225,3780.4497304395818,3625.0620218750746,3788.8269187516566,3633.0535114244522,3797.2216155677997,3801.4255398829946,3323.9476512032215,3809.846560788922,3653.1047070780032,3818.2851720440694,3661.1542537106661,3826.7414064667814,3830.9761426342511,3673.2598133625606,3839.4588734430545,3681.3510573620538,3847.9593096659728,3852.2161776118337,3367.6029494309983,3860.7432338056615,3701.6524380885839,3869.2880779468014,3709.8023789573408,3877.8507431287776,3882.1387689643425,3722.0588737890967,3890.7282278582252,3730.2509708072748,3899.3355907273303,3903.6459965426657,3577.1807970071422,3912.2802777401148,3750.805289299753,3920.9325461336257,3759.0567279885636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,723.89769868438589,725.30588393963171,697.40405714431995,728.13035952937571,700.11367029467851,730.96567576928919,732.20941018839221,644.65540437977779,734.70311160871643,706.24613564382321,737.20514564901214,708.64494843679199,739.71553939551518,740.97387964611562,712.25814758719594,743.49686392332205,714.67697132896433,746.02827599212515,747.17576752355194,657.6109546474504,749.47592532189196,720.29112731266036,751.78299945361596,722.50188020325913,754.09700999000233,755.25662269724717,725.83042469536281,757.58107559456948,728.05775896291561,759.912515315561,761.14271040705012,700.6854359780682,763.6089521389365,733.89381003785888,766.08301591547593,736.26494101343246,768.56492577333051,769.80883051341448,739.83568694165388,772.30255471572787,742.22558391120424,774.80418539880998,775.67875987654429,682.17909556217205,777.43074203460401,746.77199575921486,779.18650807488984,748.45170280591924,780.94606554300753,781.82726842397165,750.97802030178082,783.59252720958148,752.66674692420838,785.36159634252158,786.24756216062633,691.3509143531694,788.02236104982694,756.90441766769231,789.8009892852599,{"$f":"BX190+BX191-BX192","v":758.60584634519614},791.58345448875934,792.47612833884182,761.16482637657646,794.26436331326136,762.87538151653166,796.0564543661153,796.95394831723388,700.6394361989112,798.75183786640241,767.16781128769821,800.5536026842035,768.89121885196278,802.35925046910893,803.26353288350083,771.48324808307575,805.07501958172679,773.2158900373222,806.89040854931341,807.79956880341592,742.9339020306968,809.62082569786435,777.56372640243649,811.44600424417899,779.30937261048734,813.27511221787086,814.19114217335118,781.93484146049036,816.02615889536514,783.6898310313029,817.86512453989849,818.7860906515532,719.57195368383555,820.63099434758692,788.09372782808578,822.47986654194165,789.86187494857654,824.33271508755934,825.26063294967503,792.52117760729743,827.11946077476955,794.29877811286929,828.98228464013141,829.91519755562081,729.21866140853081,831.78403029472997,798.75939547624353,833.65687884416843,800.55030829964107,835.53375113469383,836.4736986647813,803.24384274273712,838.35662146555978,805.04432002720432,840.24358789124221,841.18858995551363,738.98749638851427,843.08163677823268,809.56232441406428,844.97874719111883,811.37627026244036,846.87992920312035,847.83204956515738,814.10443826595929,{"$f":"EJ190+EJ191-EJ192","v":849.73935402119264},815.92806070902293,851.65075015589946,852.60798511934445,783.77531167368943,854.52553387876287,820.5041249219903,856.44719447823582,822.34137365840502,858.37297500526279,859.33741277254148,825.10458081272509,861.26938838367732,826.95161933885583,863.20550419856545,864.17511722361724,758.89710356185265,866.1174585985309,831.58642254898109,868.0639605355891,833.44724658643304,870.01463120119615,870.99153236281154,836.24590230955528,872.94847146209395,838.11663039676432,874.90959976363956,875.89173743117954,769.0406833539073,877.85916493885816,842.81085816512268,879.83080220506372,844.69553247505792,881.80665747544731,882.7961694425926,847.5300500252265,884.77836720880759,849.42474371338108,886.76480365127645,887.75961396684806,779.31200560250136,889.75242397540705,854.17908801152453,891.74949341518959,856.0878901318797,893.7508306114255,894.75310222348207,858.95868661949612,896.7608566932854,860.87762451816343,898.77289979079615,899.78053219060848,826.73808261890895,901.79902393096381,865.69278374738019,903.82182525350572,867.62599379014364,905.84894456335905,906.8641260937784,870.53349018895483,908.89773817340438,872.47695348475781,910.93568931156051,911.95629466827586,{"$f":"GV190+GV191-GV192","v":800.24362411858078},914.00077024566826,877.35363249408965,916.049606036353,879.31153315235974,918.10281052565551,919.1310536876158,882.25615430988546,921.19082716413641,884.22442677334493,923.25499061121263,924.28872123951169,810.90682355480703,926.35948564457658,889.16333687631459,928.43466137598216,891.14621343083763,930.51425699954734,931.55571495138338,894.12838807800927,933.64195650350712,896.12175606985966,935.73263942116728,936.77964908307968,821.70357175941103,938.87701020244685,901.12361505985928,940.97883424486508,903.13175538502401,943.0851298569246,944.13995720731782,906.15191614500236,946.25297641570523,908.17066862195225,948.37048886923594,949.4309327792248,871.92106781800385,951.55520140562658,913.23620078623935,953.68398503708704,915.2698953555082,955.81729240123377,956.88564521414719,918.32847875165453,959.02575457122202,920.37290727157961,961.17040953926016,962.24444436905287,843.70365180310182,964.39593421092195,925.50284340382723,966.55199162670397,927.56238529458551,968.71262542531122,969.7946612246692,930.65983175754354,971.96217614391117,932.73023048408413,974.13428952764252,975.2220734107982,854.90998196537362,977.40110110133173,937.92530789543162,979.58474942293606,{"$f":"JH190+JH191-JH192","v":940.01099279322807},981.77302726604194,982.86890504013854,943.14774666709309,985.06414386482356,945.24441237363453,987.26403449663621,988.36572703283446,866.2558574830025,990.57261213850552,950.5053749021813,992.78417142207172,952.61750110433968,995.00041385570103,996.11029406132229,955.79401065187494,998.33357807270522,957.91724272489364,1000.5615677242686,1001.6773299833162,919.42662870160848,1003.9123950118101,963.24484074358134,1006.152188255955,965.38370916216081,3349.4596687117664,3353.1932607300992,3217.2735229123764,3360.672283811231,3224.4152307137247,3368.1671174459057,3371.9204726668231,2954.1120392405155,3379.4390788326864,3242.3350657329911,3386.9735712195852,3249.5292999103131,3394.5239801741295,3398.3051628600319,3260.348918169736,3405.8795036655174,3267.5808829385528,3413.4698371043496,3417.2710105926099,2993.2193021991498,3424.8853901944249,3285.7271023879057,3432.5158387799966,3293.0121877762258,3440.1623869692589,3443.9917079964735,3303.9684022920301,3451.6624631034092,3311.2916445441715,3459.3493945634127,3463.198936042656,3032.8106184624157,3470.9101897582773,3329.6668060576744,3478.6376968615623,3337.0437682484699,3486.3814882462552,3490.2595002109147,3348.1381201270401,{"$f":"LT190+LT191-LT192","v":3498.0277760434155},3355.5536690795288,3505.8124135915486,3509.7108777114645,3219.7986283631117,3517.5201160729621,3374.1603520442786,3525.3457938699821,3381.6302253300928,3533.1879422705042,3537.1152026995769,3392.8642687290285,3544.982115545371,3400.3731622993473,3552.8655771147519,3556.8135234590363,3113.4663794072312,3564.7218668683208,3419.2139678517874,3572.6468374073147,3426.7777952239962,3580.5884665185831,3584.5655378771448,3438.1530973479457,3592.5322139018199,3445.7563821506892,3600.5156273055586,3604.5136203986872,3154.5414037779337,3612.5221991407461,3464.8339331663165,3620.5475943549886,3472.4927663102198,3628.5898377588601,3632.6172874561425,3484.010907402655,3640.6848627149357,3491.7096387434917,3648.7693656575138,3652.817974970274,3196.1216403614812,3660.9279292239089,3511.0265798197006,3669.0548909420445,3518.7814791068449,3677.1988921172124,3681.2772925113932,3530.4440524376705,3689.4469129584504,3538.2392943044715,3697.6336530445492,3701.7334529982832,3394.08749720581,3709.945932844299,3557.7982917363224,3718.175612798067,3565.6503262139636,3726.4225251273574,3730.5524535290451,3577.4589380627904,3738.8252750240499,3585.3517631138766,3747.1154097647277,3751.2669797342655,{"$f":"OF190+OF191-OF192","v":3280.8193241700883},3759.5831451609638,3605.155504862526,3767.9167049902608,3613.1057522401243,3776.2676917652225,3780.4497304395818,3625.0620218750746,3788.8269187516566,3633.0535114244522,3797.2216155677997,3801.4255398829946,3323.9476512032215,3809.846560788922,3653.1047070780032,3818.2851720440694,3661.1542537106661,3826.7414064667814,3830.9761426342511,3673.2598133625606,3839.4588734430545,3681.3510573620538,3847.9593096659728,3852.2161776118337,3367.6029494309983,3860.7432338056615,3701.6524380885839,3869.2880779468014,3709.8023789573408,3877.8507431287776,3882.1387689643425,3722.0588737890967,3890.7282278582252,3730.2509708072748,3899.3355907273303,3903.6459965426657,3577.1807970071422,3912.2802777401148,3750.805289299753,3920.9325461336257,3759.0567279885636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":657477.34987952444},"EUR",null,{"$f":"K193-K152-0.000001","v":-14400.000001},{"$f":"L193-L152","v":-14400},-14400,-14400,-14400,-14400,723.89769868438589,725.30588393963171,697.40405714431995,728.13035952937571,700.11367029467851,730.96567576928919,732.20941018839221,644.65540437977779,734.70311160871643,706.24613564382321,737.20514564901214,708.64494843679199,739.71553939551518,740.97387964611562,712.25814758719594,743.49686392332205,714.67697132896433,746.02827599212515,747.17576752355194,657.6109546474504,749.47592532189196,720.29112731266036,751.78299945361596,722.50188020325913,754.09700999000233,755.25662269724717,725.83042469536281,757.58107559456948,728.05775896291561,759.912515315561,761.14271040705012,700.6854359780682,763.6089521389365,733.89381003785888,766.08301591547593,736.26494101343246,768.56492577333051,769.80883051341448,739.83568694165388,772.30255471572787,742.22558391120424,774.80418539880998,775.67875987654429,682.17909556217205,777.43074203460401,746.77199575921486,779.18650807488984,748.45170280591924,780.94606554300753,781.82726842397165,750.97802030178082,783.59252720958148,752.66674692420838,785.36159634252158,786.24756216062633,691.3509143531694,788.02236104982694,756.90441766769231,789.8009892852599,{"$f":"BX193-BX152","v":758.60584634519614},791.58345448875934,792.47612833884182,761.16482637657646,794.26436331326136,762.87538151653166,796.0564543661153,796.95394831723388,700.6394361989112,798.75183786640241,767.16781128769821,800.5536026842035,768.89121885196278,802.35925046910893,803.26353288350083,771.48324808307575,805.07501958172679,773.2158900373222,806.89040854931341,807.79956880341592,742.9339020306968,809.62082569786435,777.56372640243649,811.44600424417899,779.30937261048734,813.27511221787086,814.19114217335118,781.93484146049036,816.02615889536514,783.6898310313029,817.86512453989849,818.7860906515532,719.57195368383555,820.63099434758692,788.09372782808578,822.47986654194165,789.86187494857654,824.33271508755934,825.26063294967503,792.52117760729743,827.11946077476955,794.29877811286929,828.98228464013141,829.91519755562081,729.21866140853081,831.78403029472997,798.75939547624353,833.65687884416843,800.55030829964107,835.53375113469383,836.4736986647813,803.24384274273712,838.35662146555978,805.04432002720432,840.24358789124221,841.18858995551363,738.98749638851427,843.08163677823268,809.56232441406428,844.97874719111883,811.37627026244036,846.87992920312035,847.83204956515738,814.10443826595929,{"$f":"EJ193-EJ152","v":849.73935402119264},815.92806070902293,851.65075015589946,852.60798511934445,783.77531167368943,854.52553387876287,820.5041249219903,856.44719447823582,822.34137365840502,858.37297500526279,859.33741277254148,825.10458081272509,861.26938838367732,826.95161933885583,863.20550419856545,864.17511722361724,758.89710356185265,866.1174585985309,831.58642254898109,868.0639605355891,833.44724658643304,870.01463120119615,870.99153236281154,836.24590230955528,872.94847146209395,838.11663039676432,874.90959976363956,875.89173743117954,769.0406833539073,877.85916493885816,842.81085816512268,879.83080220506372,844.69553247505792,881.80665747544731,882.7961694425926,847.5300500252265,884.77836720880759,849.42474371338108,886.76480365127645,887.75961396684806,779.31200560250136,889.75242397540705,854.17908801152453,891.74949341518959,856.0878901318797,893.7508306114255,894.75310222348207,858.95868661949612,896.7608566932854,860.87762451816343,898.77289979079615,899.78053219060848,826.73808261890895,901.79902393096381,865.69278374738019,903.82182525350572,867.62599379014364,905.84894456335905,906.8641260937784,870.53349018895483,908.89773817340438,872.47695348475781,910.93568931156051,911.95629466827586,{"$f":"GV193-GV152","v":800.24362411858078},914.00077024566826,877.35363249408965,916.049606036353,879.31153315235974,918.10281052565551,919.1310536876158,882.25615430988546,921.19082716413641,884.22442677334493,923.25499061121263,924.28872123951169,810.90682355480703,926.35948564457658,889.16333687631459,928.43466137598216,891.14621343083763,930.51425699954734,931.55571495138338,894.12838807800927,933.64195650350712,896.12175606985966,935.73263942116728,936.77964908307968,821.70357175941103,938.87701020244685,901.12361505985928,940.97883424486508,903.13175538502401,943.0851298569246,944.13995720731782,906.15191614500236,946.25297641570523,908.17066862195225,948.37048886923594,949.4309327792248,871.92106781800385,951.55520140562658,913.23620078623935,953.68398503708704,915.2698953555082,955.81729240123377,956.88564521414719,918.32847875165453,959.02575457122202,920.37290727157961,961.17040953926016,962.24444436905287,843.70365180310182,964.39593421092195,925.50284340382723,966.55199162670397,927.56238529458551,968.71262542531122,969.7946612246692,930.65983175754354,971.96217614391117,932.73023048408413,974.13428952764252,975.2220734107982,854.90998196537362,977.40110110133173,937.92530789543162,979.58474942293606,{"$f":"JH193-JH152","v":940.01099279322807},981.77302726604194,982.86890504013854,943.14774666709309,985.06414386482356,945.24441237363453,987.26403449663621,988.36572703283446,866.2558574830025,990.57261213850552,950.5053749021813,992.78417142207172,952.61750110433968,995.00041385570103,996.11029406132229,955.79401065187494,998.33357807270522,957.91724272489364,1000.5615677242686,1001.6773299833162,919.42662870160848,1003.9123950118101,963.24484074358134,1006.152188255955,965.38370916216081,3349.4596687117664,3353.1932607300992,3217.2735229123764,3360.672283811231,3224.4152307137247,3368.1671174459057,3371.9204726668231,2954.1120392405155,3379.4390788326864,3242.3350657329911,3386.9735712195852,3249.5292999103131,3394.5239801741295,3398.3051628600319,3260.348918169736,3405.8795036655174,3267.5808829385528,3413.4698371043496,3417.2710105926099,2993.2193021991498,3424.8853901944249,3285.7271023879057,3432.5158387799966,3293.0121877762258,3440.1623869692589,3443.9917079964735,3303.9684022920301,3451.6624631034092,3311.2916445441715,3459.3493945634127,3463.198936042656,3032.8106184624157,3470.9101897582773,3329.6668060576744,3478.6376968615623,3337.0437682484699,3486.3814882462552,3490.2595002109147,3348.1381201270401,{"$f":"LT193-LT152","v":3498.0277760434155},3355.5536690795288,3505.8124135915486,3509.7108777114645,3219.7986283631117,3517.5201160729621,3374.1603520442786,3525.3457938699821,3381.6302253300928,3533.1879422705042,3537.1152026995769,3392.8642687290285,3544.982115545371,3400.3731622993473,3552.8655771147519,3556.8135234590363,3113.4663794072312,3564.7218668683208,3419.2139678517874,3572.6468374073147,3426.7777952239962,3580.5884665185831,3584.5655378771448,3438.1530973479457,3592.5322139018199,3445.7563821506892,3600.5156273055586,3604.5136203986872,3154.5414037779337,3612.5221991407461,3464.8339331663165,3620.5475943549886,3472.4927663102198,3628.5898377588601,3632.6172874561425,3484.010907402655,3640.6848627149357,3491.7096387434917,3648.7693656575138,3652.817974970274,3196.1216403614812,3660.9279292239089,3511.0265798197006,3669.0548909420445,3518.7814791068449,3677.1988921172124,3681.2772925113932,3530.4440524376705,3689.4469129584504,3538.2392943044715,3697.6336530445492,3701.7334529982832,3394.08749720581,3709.945932844299,3557.7982917363224,3718.175612798067,3565.6503262139636,3726.4225251273574,3730.5524535290451,3577.4589380627904,3738.8252750240499,3585.3517631138766,3747.1154097647277,3751.2669797342655,{"$f":"OF193-OF152","v":3280.8193241700883},3759.5831451609638,3605.155504862526,3767.9167049902608,3613.1057522401243,3776.2676917652225,3780.4497304395818,3625.0620218750746,3788.8269187516566,3633.0535114244522,3797.2216155677997,3801.4255398829946,3323.9476512032215,3809.846560788922,3653.1047070780032,3818.2851720440694,3661.1542537106661,3826.7414064667814,3830.9761426342511,3673.2598133625606,3839.4588734430545,3681.3510573620538,3847.9593096659728,3852.2161776118337,3367.6029494309983,3860.7432338056615,3701.6524380885839,3869.2880779468014,3709.8023789573408,3877.8507431287776,3882.1387689643425,3722.0588737890967,3890.7282278582252,3730.2509708072748,3899.3355907273303,3903.6459965426657,3577.1807970071422,3912.2802777401148,3750.805289299753,3920.9325461336257,3759.0567279885636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.0208198577952965E-2},{"$f":"(1+F198)^months-1","v":0.12961555925330925},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.2677306759958391E-3},{"$f":"(1+F200)^months-1","v":3.9925253525501914E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":-57600},{"$f":"L188+L189-L191+L192-L151","v":-57600},-57600,-57600,-57600,-57600,1680.5787349303941,1683.8479347069788,1619.0719078413974,1690.4051507639992,1625.3624627756878,1696.9875341425641,1699.8749498926686,1496.6122504983409,1705.6642507647102,1639.5994065830798,1711.4728963921721,1645.1684169228959,1717.3009496576308,1720.222273858978,1653.5567094513469,1726.0795569150541,1659.1721765972554,1731.9564056740824,1734.6203868826613,1526.6894593618895,1739.960362807298,1672.2058292500112,1745.3163954797728,1677.338245477993,1750.6885314969531,1753.3806528562177,1685.0656924665184,1758.7770315388498,1690.2366035115924,1764.1896306174094,1767.0456138790357,1626.6898564814751,1772.7711651790862,1703.7854010148064,1778.5148758985299,1709.2901460948444,1784.2768018401441,1787.1646130022234,1717.5798805223949,1792.9539667642337,1723.128192159523,1798.7616759699379,1800.7920613020976,1583.7261031488399,1804.859409442814,1733.6830027161641,1808.9355421286614,1737.5825591710807,1813.0204768772878,1815.0662505074554,1743.4475805255397,1819.1644212602246,1747.3680765513191,1823.2714379987003,1825.3282691179147,1605.0191168561621,1829.4485878831074,1757.2061232118879,1833.5777967412757,{"$f":"BX188+BX189-BX191+BX192-BX151","v":1761.156107939855},1837.7159133870377,1839.7883176679236,1767.0969576368016,1843.9398292372105,1771.0681300805861,1848.1002929601354,1850.1838874400182,1626.5830648024805,1854.3578127744643,1781.0333036233603,1858.5407348139254,1785.0343138619407,1862.7326714309386,1864.8320257993259,1791.051889569176,1869.0375178587433,1795.0743380848251,1873.252069307239,1875.362747918962,1724.772601820375,1879.5909221668126,1805.1681418798191,1883.8282008015733,1809.2207806729718,1888.0746018746315,1890.2012289747558,1815.3159887756585,1894.4613476170209,1819.3903188337488,1898.7306339569097,1900.8687206860866,1670.5362177710381,1905.1517926245431,1829.6142708105986,1909.4440777072059,1833.7191470331993,1913.7455941652229,1915.8998198654401,1839.8929026703736,1920.2152176356337,1844.0197255823607,1924.5398924905719,1926.7057145537758,1692.9317190879724,1931.0443394260426,1854.3753582900933,1935.3922872806245,1858.533086671584,1939.7495765293256,1941.9317299384143,1864.7863137713482,1946.3030658664811,1868.9662467128396,1950.6837893503277,1952.8776772112315,1715.6107473018226,1957.2725167586846,1879.4551073773755,1961.6767902126637,1883.6663085244945,1966.0905161664946,1968.3009296495625,1889.9999398378191,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":1972.7288692820218},1894.2336058709127,1977.166308030417,1979.3885954155289,1819.5887680760984,1983.8403179090906,1904.8572564502219,1988.3015863246378,1909.1225568687867,1992.7724194378613,1995.0114286318376,1915.5375340018777,1999.4966440626636,1919.8255620965297,2003.9914712637692,2006.242495177748,1761.832281777122,2010.7517754484106,1930.5855793333296,2015.2707147527699,1934.905611449017,2019.7993320497021,2022.0672758784008,1941.4028848941725,2026.6104457790439,1945.7459099485613,2031.163341203408,2033.4434419439431,1785.3813060737571,2038.0109614124135,1956.6438854204544,2042.5882541273959,1961.0192875985558,2047.1753392317444,2049.4725599204776,1967.5998167634616,2054.0743695689689,1971.9984796232918,2058.6860195984846,2060.9955407707139,1809.2268933466216,2065.6219874761355,1983.0360197902496,2070.2583227466821,1987.4674363543427,2074.9045659099511,2077.2314089996694,1994.132189589737,2081.892550308788,1998.5871370664495,2086.5636479646937,2088.9029364951425,1919.3298217849886,2093.5890051228489,2009.7658633155208,2098.2850787446214,2014.2539445650218,2102.9911768735387,2105.3479912344865,2021.0038991906674,2110.0691627789306,2025.5157840785182,2114.8004077488172,2117.1698138988418,{"$f":"GV188+GV189-GV191+GV192-GV151","v":1857.8210980660585},2121.9162058071101,2036.8373327656586,2126.6727202530697,2041.3827349922101,2131.4393769359917,2133.8265147808402,2048.2188773211024,2138.608421823375,2052.788358413045,2143.4005204871532,2145.800397865853,1882.5764554202983,2150.6078211116064,2064.2543809019521,2155.4254855575387,2068.8577664046002,2160.2534110897918,2162.6712279862418,2075.7810917653424,2167.5145825027703,2080.4088338676902,2172.3682479575536,2174.7989535341494,1907.64185550657,2179.6681228975608,2092.0209965655285,2184.5476532464932,2096.6830336646399,2189.4375646546087,2191.8864195374404,2103.6945464219198,2196.7919402409434,2108.3812203677217,2201.7078923248109,2204.1697864404468,2024.2252569331813,2209.1014234484092,2120.1412047576137,2214.0435423538884,2124.8625678074873,2218.9961634186757,2221.4764186012071,2131.9632813805733,2226.4448309645322,2136.7095640416669,2231.423796279104,2233.9172426580662,1958.7165677972539,2238.9120756064717,2148.6190667118303,2243.9175124946364,2153.4004361119505,2248.9335737730612,2251.4455949580156,2160.5913729911435,2256.477631235437,2165.39794728883,2261.5203431672353,2264.0457089275537,1984.7328408169781,2269.1044729023406,2177.4586799582321,2274.1739639927587,{"$f":"JH188+JH189-JH191+JH192-JH151","v":2182.3007421631169},2279.2542028385606,2281.7983591282914,2189.5829339240631,2286.8947583758159,2194.4504888383494,2292.0019571163498,2294.5596127797553,2011.0730780614783,2299.683049676662,2206.6641783787495,2304.8173380018693,2211.5676259063325,2309.9624985848864,2312.5391624909562,2218.942113222141,2317.7006705853059,2223.8713437995029,2322.8731031498346,2325.4634226510589,2134.5127126842121,2330.652281194054,2236.2397322537508,2335.8521166177507,2241.2052636922563,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-2.7178733337981008E-11},-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,-2.7178733337981008E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K7,K5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"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",{"$f":"IF(BW7,BW5,NA())","v":"2030-05-31"},"2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 1 - Solar'!E1)","v":"Project 1 - Solar"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"BX220","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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"LT220","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",{"$f":"OF220","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":72000},144419.46942933954,217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"BW238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"EI238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"GU238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"JG238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"LS238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"OE238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"QQ238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"TC238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"VO238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"YA238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"AAM238","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},419.46942933953937,841.38267259783481,1265.7539673475239,1692.5976341088344,2121.9280768328335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":432000},"EUR",null,{"$f":"K46","v":72000},72000,72000,72000,72000,72000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":72000},{"$f":"SUM(L235:L237)","v":144419.46942933954},217260.85210193737,290526.6060692849,364219.20370339375,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(BX235:BX237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(EJ235:EJ237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(GV235:GV237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(JH235:JH237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(LT235:LT237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(OF235:OF237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(QR235:QR237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(TD235:TD237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(VP235:VP237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(YB235:YB237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,{"$f":"SUM(AAN235:AAN237)","v":438341.1317802266},438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266,438341.1317802266]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":1},{"$f":"K240+L6","v":2},3,4,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"BW240+BX6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"EI240+EJ6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"GU240+GV6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"JG240+JH6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"LS240+LT6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"OE240+OF6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"QQ240+QR6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"TC240+TD6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"VO240+VP6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"YA240+YB6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AAM240+AAN6","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":6},{"$f":"LOOKUP(F241,240:240,238:238)","v":438341.1317802266}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,2404.47643361478,4827.6386461151233,7172.2402614889434,9632.5609874708298,12014.156076936928,14512.103331204182,17028.734687158252,19269.211142336328,21821.84024084446,24294.819045195887,26885.037835581457,29395.482471478135,32023.755991885049,34671.521404434927,37239.331307276974,39925.862742732708,42532.318541500361,45258.094992431717,48003.563192386122,50467.530651653447,53250.988971485756,55953.724288543366,58776.808083431439,61519.079794462086,64382.273298377884,67265.999399487642,70068.784827511423,72993.361173340832,75836.912251884176,78802.837540944514,81790.128383197763,84594.010043414353,87623.231842933135,90571.400874236366,93643.664513817013,96634.78424696521,99750.616777390125,102888.73375279298,105945.5754096008,109128.0670707768,112229.1970693351,115456.60622584146,118705.72311267335,121663.20361601507,124954.29924794291,128162.7335325163,131497.52709240708,134749.66125228704,138128.67451011279,141530.30075504677,144849.27683492927,148295.92049859621,151659.92206019573,155152.1203856518,158667.6069308052,161888.36877498587,165448.99558040145,{"$f":"BV247","v":168927.00606240478},172534.54755444566,176059.48962267544,179714.50529113226,183393.7800285072,186990.4874271453,190718.09152320947,194363.15182669502,198139.66135709596,201941.15378561697,205444.87823854364,209294.90241467691,213062.44815847074,216962.83671183998,220780.77998487893,224732.13284829835,228709.50978920527,232604.49836513257,236633.75640522628,240580.66644948415,244662.42330047529,248770.98016001267,252688.01751225206,256849.38062826678,260928.50781763726,265143.94219313696,269277.19148703973,273547.34050456586,277845.40991486394,282061.37818317779,286415.14520837378,290686.86976816604,295096.99685135932,299535.8762303227,303671.06972218107,308166.02931919892,312579.10160200921,317132.10023198702,321603.28154715715,326215.00909230311,330856.68654103408,335416.65986431926,340118.12002751103,344737.95455503929,349499.90774701559,354292.70264324808,358778.94965981302,363632.0113805455,368403.65324963664,373319.00894625066,378153.03555850365,383131.42496990017,388141.94040120015,393071.27164442022,398145.95052628632,403139.54518554179,408279.14915949421,413451.83517262159,418315.18904630141,423552.63255585654,428709.25250255724,434013.55283856974,439237.14288034034,444609.09323777584,{"$f":"EH247","v":450015.50292004086},455341.38155097543,460816.65240586008,466211.51543653506,471756.46413821704,477336.89703540877,482721.20883463288,488371.89121419791,493942.48979714082,499664.92988796812,505307.42386017711,511102.47226472665,516934.48586133815,522686.76983434975,528592.69032604247,534419.02964864613,540399.73281014885,546418.49997167685,552122.64402873372,558216.16007411631,564230.47949425422,570401.00079800689,576492.48952131241,582740.92814564717,589029.01479530567,595238.3255922402,601605.72174222022,607894.51773793506,614342.16243520996,620830.633118695,627001.9922107727,633570.75355750462,640061.36889054836,646712.76262953086,653286.20291469898,660021.20700490649,666798.73572113551,673498.61121510854,680361.24281448871,687146.42634710507,694095.16771663993,701087.69653678616,707760.74732439173,714839.51058013609,721841.35515422118,729008.7849331639,736099.51941241999,743356.66432762239,750659.4182246963,757885.82407022582,765279.8932289955,772597.85132527165,780084.31537030998,787617.7422085111,794952.44295821921,802579.1955372697,810130.45192255208,817852.34991486324,825499.00844353496,833317.17631486303,841184.26454896398,848976.51143028459,856941.58517529722,864832.08899217728,{"$f":"GT247","v":872896.30596207199},881010.89478361828,888801.69752353628,897015.7414559254,905155.91410420043,913472.04246872035,921714.59224203124,930134.01073534973,938605.89584121329,947004.65531038924,955581.66986972303,964085.867345848,972769.25269875024,981506.66075269715,989918.36679387907,998762.5631619097,1007534.7359132327,1016488.4574589618,1025370.486899638,1034435.026414969,1043555.8348887276,1052605.4634039144,1061839.0617908891,1071001.8288433247,1080349.5481469049,1089755.2046446388,1098833.4249859615,1108353.7344207014,1117804.1083168241,1127441.921629719,1137010.1728004282,1146766.8761662988,1156583.9254198624,1166331.9885376953,1176270.0419773012,1186139.5011337551,1196199.9858990833,1206322.6050274845,1216246.7437790448,1226493.210508747,1236672.0935684703,1247044.6285593237,1257349.9985044689,1267850.0881596324,1278414.8995702311,1288913.1908912228,1299607.8237080271,1310236.3749595627,1321062.3595057172,1331954.9833325194,1342517.3257294039,1353542.0917461957,1364501.9015564756,1375661.9104214108,1386757.4304168259,1398054.275893376,1409420.5304453182,1420723.0153390297,1432228.5367088232,1443670.7772057219,1455317.2062421481,1467035.1001079644,1478421.6370455155,1490281.3742919455,{"$f":"JF247","v":1502079.0843579879},1514083.9021872161,1526027.2126780427,1538178.8199645178,1550404.8621152514,1562570.1961674639,1574945.6332431678,1587260.9051723978,1599787.4965265889,1612390.7267029646,1624661.7864440987,1637417.2636674342,1650113.967737122,1663025.0743075444,1675877.9841414595,1688946.5523546017,1702094.9441236702,1715186.024621062,1728494.6714108165,1741746.6082394677,1755217.3964632903,1768770.3711001091,1782129.1034720233,1795846.2886766014,1809508.3096092197,1823392.4447198841,1837222.0529739701,1851275.1027278348,1865413.758639839,1879498.8661185678,1893809.4316914771,1908067.1130553777,1922551.611048586,1937124.2485651744,1951363.9773142124,1966111.9932541247,1980808.8265952456,1995735.9216681684,2010612.5371927253,2025720.8180284435,2040920.900351576,2056071.5815669349,2071456.0606956161,2086791.8706296925,2102362.9153990666,2118028.4776928127,2133361.2552847718,2149215.0271795411,2165022.0042955256,2181067.8610322136,2197067.6967063509,2213307.8970510666,2229646.5415441841,2245940.3510910654,2262476.78185143,2278969.1824484351,2295705.7249324992,2312543.6234569997,2329049.2306595496,2346089.0985116474,2363086.9966417658,2380332.8948103082,2397537.6730372263,2414992.0234078197,{"$f":"LR247","v":2432551.9402124532},2450072.0390853537,2467844.0990846734,2485577.2243640586,2503563.9209426963,2521659.3058375311,2539570.2015493447,2557883.166987801,2576159.463345034,2594693.42219414,2613191.6436572317,2631949.1928150547,2650819.9500449873,2669656.3966988167,2688754.7016651384,2707819.6637210692,2727148.1899800655,2746593.2714892924,2765708.2922050809,2785385.931836545,2805032.7047949228,2824947.3720206507,2844832.1923444266,2864986.6715927431,2885262.5471889311,2905510.1368718911,2926030.0674059857,2946522.7704909854,2967289.6225776495,2988181.4595962116,3008745.0394947091,3029886.4028708641,3051003.2468092507,3072398.8303876636,3093771.0090440596,3115423.7983216923,3137206.7634262708,3158968.0289277649,3181012.7487404267,3203036.9250796698,3225346.4732108363,3247790.044582196,3269907.6750644399,3292618.9683610564,3315312.6754921391,3338296.6236618422,3361264.2020811369,3384524.0062052873,3407923.3995182002,3431308.2836210374,3454988.4100842532,3478655.2885001237,3502619.4436633922,3526727.3129389882,3550667.9878444537,3575063.9987027878,3599449.9922082489,3624138.4349622666,3648818.1864157179,3673802.4934188942,3698936.4880310427,3724063.8188829608,3749498.907004247,3774928.7055288926,{"$f":"OD247","v":3800668.4207984582},3826562.246300153,3852136.4806491532,3878338.473395369,3904538.6903755195,3931054.3100844817,3957569.5978944143,3984402.5247639609,4011395.9613460917,4038391.2730174218,4065707.6233075955,4093027.3442719402,4120670.3970593535,4148478.7012096643,4175971.5376584185,4204110.4453003155,4232256.5473597618,4260731.808069855,4289215.8337138426,4318031.393427005,4347019.0662984038,4376017.903987715,4405351.8869301211,4434698.6607937394,4464383.0161664048,4494244.5684015779,4523795.479745728,4554011.6939286683,4584244.855900893,4614821.7908351934,4645417.3802017244,4676359.2667437028,4707485.7076377738,4738633.4101699917,4770131.2474591453,4801652.1127667073,4833525.7021300634,4865589.2962928629,4897513.2266109325,4929958.244087969,4962430.8100899821,4995262.687358968,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"QP247","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"TB247","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"VN247","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"XZ247","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"AAL247","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8259642963824909E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,14.008393853732812,28.125650388103015,41.785215688511606,56.118956395731928,69.994044355401272,84.546995873008967,99.208800299954049,112.26173613470712,127.13326212452252,141.54074834438461,156.63127053698997,171.25703135376895,186.56925904478715,201.99504580349921,216.95501461735435,232.60665084142866,247.79176926514813,263.67204554819438,279.66704525798224,294.02203170312197,310.23836049493377,325.98439995468345,342.43158534939732,358.40796242884164,375.08882555628935,391.88931086190109,408.21823869598876,425.25671606883566,441.82314312736912,459.10251796717256,476.50636775705038,492.84168220075389,510.48982025057381,527.66574776664697,545.56464603991799,562.9908028114445,581.14353188720713,599.42608934377597,617.23513969603312,635.77622248757939,653.84329513762077,672.64606565324482,691.57530463070077,708.80548045041701,727.97928609800897,746.67150968722297,766.09989790295299,785.04671540545951,804.73272600255541,824.55047905517836,843.88671519712136,863.96673812399786,883.56529111485168,903.91071387484544,924.39181297132211,943.15585648266972,963.89994112376337,{"$f":"BW244*$F$245*BW7","v":984.16270601435883},1005.1801139447074,1025.7163005810307,1047.0102913681787,1068.4456146247073,1089.3999035137076,1111.1167918884266,1132.3527830746946,1154.3545927637585,1176.5019519252903,1196.9145254924033,1219.3446288827652,1241.294215871096,1264.0177403250441,1286.2609415193826,1309.281382224073,1332.4534382750517,1355.1455026532219,1378.6198161357199,1401.6143731345996,1425.3945428149887,1449.3308483883109,1472.1513681500542,1496.3953210882389,1520.1601704539144,1544.719140619319,1568.7993034336446,1593.6770391499847,1618.7174380777551,1643.2795186836331,1668.6444099271923,1693.5313246965222,1719.2245676257157,1745.085320403505,1769.176810045705,1795.3642841716128,1821.0746857286208,1847.6002931883497,1873.6492358931835,1900.5169959158475,1927.559243007478,1954.1254847813941,1981.5160238330138,2008.4310148455886,2036.1739841230872,2064.096636068422,2090.2333510116819,2118.5071153248095,2146.3065304892584,2174.9432172817519,2203.1060837325008,2232.1100026967856,2261.3010867060129,2290.0191945340557,2319.5840925154139,2348.6765967108422,2378.6197459606346,2408.7556299895118,2437.089356018244,2467.6025149092325,2497.6447986087246,2528.5474629836231,2558.9799120659177,2590.276703050276,{"$f":"EI244*$F$245*EI7","v":2621.7742528307685},2652.80263158146,2684.7013640950413,2716.1316434956279,2748.4363166568996,2780.9477194742967,2812.3165277771673,2845.237201570711,2877.6913100244151,2911.0300416817627,2943.9030101064059,2977.6647552071199,3011.6418581969956,3045.1544592464143,3079.5621411682901,3113.506186040388,3148.3495491265649,3183.4146717178664,3216.6468113357023,3252.1474182555348,3287.1866284642983,3323.1358652700287,3358.6246610838234,3395.0278414173349,3431.662009730805,3467.8372327388879,3504.9334553695949,3541.5717563078624,3579.1355041099459,3616.9371026500544,3652.8912203806544,3691.1605894581721,3728.9746826500377,3767.7254650945315,3806.0220935003235,3845.2599868658626,3884.7456271843198,3923.7788626024148,3963.7603092796298,4003.2905462850549,4043.7736654087612,4084.5118886563587,4123.3888442928956,4164.6294662834071,4205.4219627808461,4247.1791527697951,4288.4895186810691,4330.7693858507118,4373.3149693203331,4415.4157517675576,4458.4933346915323,4501.1274972828605,4544.743369515405,4588.6328453041742,4631.3645499966242,4675.7977382195149,4719.7910883130007,4764.7785903165131,4809.327749891183,4854.8761167726652,4900.7094919410283,4946.1068440601994,4992.5110793166969,5038.4808728343096,{"$f":"GU244*$F$245*GU7","v":5085.4627129791979},5132.7380177333516,5178.126956336273,5225.9816830152886,5273.4060382305288,5321.8555051663552,5369.8763058568202,5418.9275373951959,5468.2844375450113,5517.2153103463352,5567.1846909385667,5616.7298418038572,5667.3189348415963,5718.2227622068158,5767.2290612744064,5818.7550335447486,5869.8613987956551,5922.0254608408241,5973.7718472416218,6026.5815308210886,6079.7190353433489,6132.4418479683518,6186.2364624980019,6239.6184162015606,6294.0778951168249,6348.8749140566606,6401.7643016398997,6457.229284497208,6512.2868254034838,6568.4363816596087,6624.1806713589813,6681.0228768189381,6738.2166552660283,6795.0085229494052,6852.9072674640911,6910.4063841341958,6969.0184091812989,7027.9924268092418,7085.8101048481785,7145.5056541794947,7204.8074634624954,7265.2374819821853,7325.2761993436143,7386.4493467834118,7447.9995608595746,7509.1622312686941,7571.468780222317,7633.3903403360337,7696.4621397751189,7759.9221772839937,7821.4580069744097,7885.6879001642101,7949.539360814043,8014.5571740084679,8079.199277351554,8145.0142957596854,8211.233688962895,8277.0815624140614,8344.1123191257429,8410.7744037312968,8478.6260834778677,8546.8941147689129,8613.2316724265274,8682.3260781887057,{"$f":"JG244*$F$245*JG7","v":8751.0591158125408},8820.9987558702014,8890.5800563703669,8961.3748865650323,9032.6033716212733,9103.4781734630305,9175.5770280182078,9247.3253625781454,9320.3048365630348,9393.7308055896901,9465.2215615203149,9539.5345164067876,9613.5050609985228,9688.7247069045934,9763.6053007016053,9839.7423125162113,9916.3443735176534,9992.6125410965269,10070.148242126803,10147.35355294844,10225.833884184562,10304.793030528444,10382.620528372145,10462.536359620883,10542.130805790748,10623.019281231629,10703.590085152891,10785.462651274194,10867.833955816368,10949.89328909815,11033.26613318696,11116.330875762245,11200.717043921699,11285.616709797469,11368.576861079535,11454.498275387943,11540.121501703197,11627.086224646753,11713.75685554383,11801.777160272444,11890.33229718909,11978.599625015644,12068.229051137781,12157.574932269818,12248.291283153565,12339.558289759685,12428.886504574813,12521.250013596731,12613.340897908192,12706.823486361005,12800.037957746516,12894.652785120928,12989.841144589116,13084.768297261304,13181.108952460789,13277.193089500577,13374.699588457624,13472.796584087475,13568.957662339644,13668.231324061042,13767.260471680658,13867.734458669634,13967.968882346839,14069.657304422466,{"$f":"LS244*$F$245*LS7","v":14171.960752773708},14274.032223276317,14377.571610305522,14480.884165046496,14585.674017123505,14691.097083450113,14795.445322383368,14902.136005188702,15008.613055236046,15116.59123776156,15224.36121555211,15333.642027233225,15443.582385100513,15553.322850776438,15664.588893631651,15775.660681881393,15888.267985767996,16001.554336380999,16112.917764595795,16227.558990525786,16342.020388320429,16458.042528551858,16573.890781798156,16691.310058311032,16809.436585612315,16927.398320193042,17046.946702848927,17166.336459358503,17287.323398163662,17409.038494719647,17528.841177014103,17652.010005220429,17775.035984057751,17899.685890085853,18024.199439873923,18150.347817122507,18277.254594091126,18404.03494994693,18532.466700499255,18660.778765508916,18790.753396389518,18921.508841882373,19050.365367392507,19182.680551263264,19314.893278761512,19448.796940188109,19582.605232033286,19718.116020401438,19854.440050399477,19990.67955025765,20128.639121566168,20266.521510223854,20406.135822598026,20546.587408259504,20686.064925490049,20828.195213724863,20970.267141219494,21114.101127237682,21257.884478049084,21403.442158619448,21549.871913855295,21696.262846261961,21844.446761531915,21992.599859800703,{"$f":"OE244*$F$245*OE7","v":22142.558521960244},22293.415024829876,22442.409601054467,22595.061475287996,22747.703003971827,22902.182057692695,23056.659177781668,23212.98685169109,23370.249649455251,23527.523371422136,23686.667452920166,23845.83117184557,24006.878610428055,24168.888797550713,24329.061081107437,24492.997352368333,24656.975538049006,24822.871390276192,24988.818306695306,25156.696728764469,25325.577875948453,25494.524068962972,25665.422806256123,25836.396062999571,26009.33605756185,26183.30839471853,26355.470949135113,26531.509534136771,26707.646856353698,26885.786987573745,27064.035798849935,27244.302125106216,27425.643658428537,27607.109061295578,27790.614336755454,27974.253772628392,28159.948166256861,28346.74952106303,28532.737199296305,28721.760712713025,28910.944722852677,29102.222067605002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"BW70","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"EI70","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"GU70","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"JG70","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"LS70","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"OE70","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,2404.47643361478,4827.6386461151233,7172.2402614889434,9632.5609874708298,12014.156076936928,14512.103331204182,17028.734687158252,19269.211142336328,21821.84024084446,24294.819045195887,26885.037835581457,29395.482471478135,32023.755991885049,34671.521404434927,37239.331307276974,39925.862742732708,42532.318541500361,45258.094992431717,48003.563192386122,50467.530651653447,53250.988971485756,55953.724288543366,58776.808083431439,61519.079794462086,64382.273298377884,67265.999399487642,70068.784827511423,72993.361173340832,75836.912251884176,78802.837540944514,81790.128383197763,84594.010043414353,87623.231842933135,90571.400874236366,93643.664513817013,96634.78424696521,99750.616777390125,102888.73375279298,105945.5754096008,109128.0670707768,112229.1970693351,115456.60622584146,118705.72311267335,121663.20361601507,124954.29924794291,128162.7335325163,131497.52709240708,134749.66125228704,138128.67451011279,141530.30075504677,144849.27683492927,148295.92049859621,151659.92206019573,155152.1203856518,158667.6069308052,161888.36877498587,165448.99558040145,168927.00606240478,{"$f":"SUM(BW244:BW246)","v":172534.54755444566},176059.48962267544,179714.50529113226,183393.7800285072,186990.4874271453,190718.09152320947,194363.15182669502,198139.66135709596,201941.15378561697,205444.87823854364,209294.90241467691,213062.44815847074,216962.83671183998,220780.77998487893,224732.13284829835,228709.50978920527,232604.49836513257,236633.75640522628,240580.66644948415,244662.42330047529,248770.98016001267,252688.01751225206,256849.38062826678,260928.50781763726,265143.94219313696,269277.19148703973,273547.34050456586,277845.40991486394,282061.37818317779,286415.14520837378,290686.86976816604,295096.99685135932,299535.8762303227,303671.06972218107,308166.02931919892,312579.10160200921,317132.10023198702,321603.28154715715,326215.00909230311,330856.68654103408,335416.65986431926,340118.12002751103,344737.95455503929,349499.90774701559,354292.70264324808,358778.94965981302,363632.0113805455,368403.65324963664,373319.00894625066,378153.03555850365,383131.42496990017,388141.94040120015,393071.27164442022,398145.95052628632,403139.54518554179,408279.14915949421,413451.83517262159,418315.18904630141,423552.63255585654,428709.25250255724,434013.55283856974,439237.14288034034,444609.09323777584,450015.50292004086,{"$f":"SUM(EI244:EI246)","v":455341.38155097543},460816.65240586008,466211.51543653506,471756.46413821704,477336.89703540877,482721.20883463288,488371.89121419791,493942.48979714082,499664.92988796812,505307.42386017711,511102.47226472665,516934.48586133815,522686.76983434975,528592.69032604247,534419.02964864613,540399.73281014885,546418.49997167685,552122.64402873372,558216.16007411631,564230.47949425422,570401.00079800689,576492.48952131241,582740.92814564717,589029.01479530567,595238.3255922402,601605.72174222022,607894.51773793506,614342.16243520996,620830.633118695,627001.9922107727,633570.75355750462,640061.36889054836,646712.76262953086,653286.20291469898,660021.20700490649,666798.73572113551,673498.61121510854,680361.24281448871,687146.42634710507,694095.16771663993,701087.69653678616,707760.74732439173,714839.51058013609,721841.35515422118,729008.7849331639,736099.51941241999,743356.66432762239,750659.4182246963,757885.82407022582,765279.8932289955,772597.85132527165,780084.31537030998,787617.7422085111,794952.44295821921,802579.1955372697,810130.45192255208,817852.34991486324,825499.00844353496,833317.17631486303,841184.26454896398,848976.51143028459,856941.58517529722,864832.08899217728,872896.30596207199,{"$f":"SUM(GU244:GU246)","v":881010.89478361828},888801.69752353628,897015.7414559254,905155.91410420043,913472.04246872035,921714.59224203124,930134.01073534973,938605.89584121329,947004.65531038924,955581.66986972303,964085.867345848,972769.25269875024,981506.66075269715,989918.36679387907,998762.5631619097,1007534.7359132327,1016488.4574589618,1025370.486899638,1034435.026414969,1043555.8348887276,1052605.4634039144,1061839.0617908891,1071001.8288433247,1080349.5481469049,1089755.2046446388,1098833.4249859615,1108353.7344207014,1117804.1083168241,1127441.921629719,1137010.1728004282,1146766.8761662988,1156583.9254198624,1166331.9885376953,1176270.0419773012,1186139.5011337551,1196199.9858990833,1206322.6050274845,1216246.7437790448,1226493.210508747,1236672.0935684703,1247044.6285593237,1257349.9985044689,1267850.0881596324,1278414.8995702311,1288913.1908912228,1299607.8237080271,1310236.3749595627,1321062.3595057172,1331954.9833325194,1342517.3257294039,1353542.0917461957,1364501.9015564756,1375661.9104214108,1386757.4304168259,1398054.275893376,1409420.5304453182,1420723.0153390297,1432228.5367088232,1443670.7772057219,1455317.2062421481,1467035.1001079644,1478421.6370455155,1490281.3742919455,1502079.0843579879,{"$f":"SUM(JG244:JG246)","v":1514083.9021872161},1526027.2126780427,1538178.8199645178,1550404.8621152514,1562570.1961674639,1574945.6332431678,1587260.9051723978,1599787.4965265889,1612390.7267029646,1624661.7864440987,1637417.2636674342,1650113.967737122,1663025.0743075444,1675877.9841414595,1688946.5523546017,1702094.9441236702,1715186.024621062,1728494.6714108165,1741746.6082394677,1755217.3964632903,1768770.3711001091,1782129.1034720233,1795846.2886766014,1809508.3096092197,1823392.4447198841,1837222.0529739701,1851275.1027278348,1865413.758639839,1879498.8661185678,1893809.4316914771,1908067.1130553777,1922551.611048586,1937124.2485651744,1951363.9773142124,1966111.9932541247,1980808.8265952456,1995735.9216681684,2010612.5371927253,2025720.8180284435,2040920.900351576,2056071.5815669349,2071456.0606956161,2086791.8706296925,2102362.9153990666,2118028.4776928127,2133361.2552847718,2149215.0271795411,2165022.0042955256,2181067.8610322136,2197067.6967063509,2213307.8970510666,2229646.5415441841,2245940.3510910654,2262476.78185143,2278969.1824484351,2295705.7249324992,2312543.6234569997,2329049.2306595496,2346089.0985116474,2363086.9966417658,2380332.8948103082,2397537.6730372263,2414992.0234078197,2432551.9402124532,{"$f":"SUM(LS244:LS246)","v":2450072.0390853537},2467844.0990846734,2485577.2243640586,2503563.9209426963,2521659.3058375311,2539570.2015493447,2557883.166987801,2576159.463345034,2594693.42219414,2613191.6436572317,2631949.1928150547,2650819.9500449873,2669656.3966988167,2688754.7016651384,2707819.6637210692,2727148.1899800655,2746593.2714892924,2765708.2922050809,2785385.931836545,2805032.7047949228,2824947.3720206507,2844832.1923444266,2864986.6715927431,2885262.5471889311,2905510.1368718911,2926030.0674059857,2946522.7704909854,2967289.6225776495,2988181.4595962116,3008745.0394947091,3029886.4028708641,3051003.2468092507,3072398.8303876636,3093771.0090440596,3115423.7983216923,3137206.7634262708,3158968.0289277649,3181012.7487404267,3203036.9250796698,3225346.4732108363,3247790.044582196,3269907.6750644399,3292618.9683610564,3315312.6754921391,3338296.6236618422,3361264.2020811369,3384524.0062052873,3407923.3995182002,3431308.2836210374,3454988.4100842532,3478655.2885001237,3502619.4436633922,3526727.3129389882,3550667.9878444537,3575063.9987027878,3599449.9922082489,3624138.4349622666,3648818.1864157179,3673802.4934188942,3698936.4880310427,3724063.8188829608,3749498.907004247,3774928.7055288926,3800668.4207984582,{"$f":"SUM(OE244:OE246)","v":3826562.246300153},3852136.4806491532,3878338.473395369,3904538.6903755195,3931054.3100844817,3957569.5978944143,3984402.5247639609,4011395.9613460917,4038391.2730174218,4065707.6233075955,4093027.3442719402,4120670.3970593535,4148478.7012096643,4175971.5376584185,4204110.4453003155,4232256.5473597618,4260731.808069855,4289215.8337138426,4318031.393427005,4347019.0662984038,4376017.903987715,4405351.8869301211,4434698.6607937394,4464383.0161664048,4494244.5684015779,4523795.479745728,4554011.6939286683,4584244.855900893,4614821.7908351934,4645417.3802017244,4676359.2667437028,4707485.7076377738,4738633.4101699917,4770131.2474591453,4801652.1127667073,4833525.7021300634,4865589.2962928629,4897513.2266109325,4929958.244087969,4962430.8100899821,4995262.687358968,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(QQ244:QQ246)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(TC244:TC246)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(VO244:VO246)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(YA244:YA246)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,{"$f":"SUM(AAM244:AAM246)","v":5028123.9661545614},5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614,5028123.9661545614]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F250,8:8,247:247)","v":5028123.9661545614}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":438341.1317802266}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":11.470801167423955}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":420}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.8259642963824909E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":7.2195813626358296E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":4.8835112654799229E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","v":false},false,false,false,false,false,2404.47643361478,2409.1538186466105,2316.4759649857174,2418.535510293375,2325.4761330703664,2427.9532099118533,2432.0843600810608,2141.2676548781187,2440.3673623734267,2345.845542226903,2448.6780420411842,2353.8133653596879,2457.016489053146,2461.1961535050937,2365.8148570385429,2469.5764208383762,2373.8491479262198,2477.9846816662075,2481.7961544062132,2184.3004140093399,2489.43628812919,2392.4969565626716,2497.0993949333888,2399.8401256812522,2504.7855414869555,2508.6372755534649,2410.8961171618812,2516.3581071334193,2418.294362474508,2524.1021459329704,2528.1883242860858,2327.3752924595433,2536.3801173180227,2437.6792110526653,2544.5978918140058,2445.5550871082769,2552.8417276134746,2556.9734435156379,2457.4155674640488,2565.2565214799615,2465.3537760707272,2573.5658613687478,2576.4708211786419,2265.905198711012,2582.290151477418,2480.4549984753789,2588.1220502035512,2486.0342619769999,2593.9665424202954,2596.893518931427,2494.4256008273205,2602.756948469806,2500.0348234755274,2608.6330343412219,2611.575831278541,2296.3700312093315,2617.4709489329343,2514.1105408795802,{"$f":"IF(BW7,BW70)","v":2623.3787860265356},2519.7619542850512,2629.2993678757971,2632.2644460067654,2528.261784013378,2638.2041925504718,2533.9435115971178,2644.1567473262508,2647.1378357572521,2327.2225010013917,2653.1096506408667,2548.2011149110585,2659.0943374981289,2553.9255327139035,2665.0919219000475,2668.0955586828268,2562.5351376522517,2674.1125374404701,2568.2902281221473,2680.1424778565524,2683.1623167223779,2467.7065038510718,2689.2117478646769,2582.7318682822556,2695.2742050457523,2588.5301532834592,2701.3497140925024,2704.392371148107,2597.2508302361489,2710.4875065123861,2603.0801498650517,2716.5957584968082,2719.6548113376398,2390.1081714548736,2725.78278697213,2617.7079986386843,2731.9239442491476,2623.5810219817758,2738.0783092527822,2741.1604528151151,2632.414080277671,2747.3346784104033,2638.31850369523,2753.5221771307033,2756.6209121093966,2422.1503804965032,2762.8283697207726,2653.1347537663369,2769.0491661247929,2659.0833949712251,2775.2833276640195,2778.4054286031956,2668.0301565140853,2784.6596873320409,2674.0105667400439,2790.92737724157,2794.0662671667451,2454.5982436903369,2800.3541535369172,2689.0174317914398,2806.6555374037825,2695.0425787869349,2812.9704453696149,2816.1329792147199,{"$f":"IF(EI7,EI70)","v":2704.1043781037783},2822.4682233032145,2710.1616665799356,2828.8170581863164,2831.9965805348734,2603.3640797497878,2838.3658517878534,2725.3613813722122,2844.7487808028736,2731.4639305271917,2851.1453944431241,2854.3488414043791,2740.6421148146028,2860.7660324463409,2746.7771814353855,2867.1969754623346,2870.4176124013652,2520.7293853389747,2876.8692340469415,2762.1720018823107,2883.334675288359,2768.35285803545,2889.8139632508983,2893.0588082412123,2777.6487872037278,2899.5589172411378,2783.8625403453257,2906.0729409670475,2909.3351793751226,2554.4219894276644,2915.8701263512717,2799.454743585577,2922.4190563324596,2805.7148200736137,2928.9819967071917,2932.2687293630702,2815.1298667886881,2938.8527367777765,2821.4232233366729,2945.450823249761,2948.755154737562,2588.538898949123,2955.3744114515425,2837.2151078017741,2962.0078161618717,2843.5553264862224,2968.6553965213766,2971.9845112231515,2853.0908762092331,2978.6534070020734,2859.4647615846129,2985.3365477554898,2988.683468685751,2746.0679044038975,2995.3880290538127,2875.458647062901,3002.1069039981271,2881.8799383551655,3008.8401214368978,3012.2121173282649,2891.5373893796223,3018.966900952335,2897.992737563276,3025.7360970603777,{"$f":"IF(GU7,GU70)","v":3029.1261085671176},2658.0647221846393,3035.9169760527784,2914.1909652597483,3042.7223262894227,2920.6942681445698,3049.5421874616472,3052.957568468456,2930.4750316309878,3059.7992489875114,2937.0127851863899,3066.6555110983659,3070.0891191053647,2693.4832789751053,3076.967306756183,2953.4177177782667,3083.8601469335208,2960.0039798354378,3090.7676680893392,3094.2269429376252,2969.9094798433516,3101.1565390062774,2976.5305899375498,3108.1008873787209,3111.5786026172291,2729.345427265981,3118.5451331000077,2993.1446116253878,3125.5264874913582,2999.8147890496639,3132.5226945115332,3136.0263767447582,3009.8464625669221,3143.0449166566486,3016.5518889896739,3150.0783811940469,3153.6007192196716,2896.1463247511851,3160.6566248540357,3033.377405543853,3167.7275273909754,3040.1324631629955,3174.8134558199094,3178.3620638153543,3050.2917601322279,3185.4705855357543,3057.0824713132465,3192.5942058183641,3196.1616870271191,2802.4202196003557,3203.3080098173937,3074.1219101156576,3210.4695041213404,3080.962821406536,3217.6461991983724,3221.2402561826848,3091.2512047486871,3228.4398073793482,3098.1281777729141,3235.6546326948778,3239.2677823383519,2839.6428227823517,3246.5055740036723,3115.3839878536637,{"$f":"IF(JG7,JG70)","v":3253.7587134156947},3122.3117349563449,3261.0272301046025,3264.6672641684299,3132.7306805911562,3271.9589022406394,3139.694901211984,3279.265991612986,3282.9253398125898,2877.3289355444808,3290.2556618151675,3157.1695532809308,3297.601509423941,3164.1851270106722,3304.9629124405874,3308.6494565522785,3174.7361238740159,3316.0342486580112,3181.7885865243966,3323.4346708741032,3327.1407526343751,3053.9393413858206,3334.5646762058641,3199.4845729973322,3342.0043048737057,3206.5889728544171,3349.4596687117391,3353.1932607300719,3217.2735229123491,3360.6722838112037,3224.4152307136974,3368.1671174458784,3371.9204726667958,2954.1120392404882,3379.4390788326591,3242.3350657329638,3386.9735712195579,3249.5292999102858,3394.5239801741022,3398.3051628600047,3260.3489181697087,3405.8795036654901,3267.5808829385255,3413.4698371043223,3417.2710105925826,2993.2193021991225,3424.8853901943976,3285.7271023878784,3432.5158387799693,3293.0121877761985,3440.1623869692316,3443.9917079964462,3303.9684022920028,3451.6624631033819,3311.2916445441442,3459.3493945633854,3463.1989360426287,3032.8106184623884,3470.91018975825,3329.6668060576471,3478.637696861535,3337.0437682484426,3486.3814882462279,3490.2595002108874,{"$f":"IF(LS7,LS70)","v":3348.1381201270128},3498.0277760433883,3355.5536690795016,3505.8124135915214,3509.7108777114372,3219.7986283630844,3517.5201160729348,3374.1603520442513,3525.3457938699548,3381.6302253300655,3533.1879422704769,3537.1152026995496,3392.8642687290012,3544.9821155453437,3400.37316229932,3552.8655771147246,3556.813523459009,3113.4663794072039,3564.7218668682935,3419.2139678517601,3572.6468374072874,3426.777795223969,3580.5884665185558,3584.5655378771175,3438.1530973479184,3592.5322139017926,3445.7563821506619,3600.5156273055313,3604.5136203986599,3154.5414037779065,3612.5221991407188,3464.8339331662892,3620.5475943549613,3472.4927663101926,3628.5898377588328,3632.6172874561153,3484.0109074026277,3640.6848627149084,3491.7096387434644,3648.7693656574866,3652.8179749702467,3196.121640361454,3660.9279292238816,3511.0265798196733,3669.0548909420172,3518.7814791068176,3677.1988921171851,3681.2772925113659,3530.4440524376432,3689.4469129584231,3538.2392943044442,3697.6336530445219,3701.7334529982559,3394.0874972057827,3709.9459328442717,3557.7982917362951,3718.1756127980398,3565.6503262139363,3726.4225251273301,3730.5524535290178,3577.4589380627631,3738.8252750240226,3585.3517631138493,3747.1154097647004,{"$f":"IF(OE7,OE70)","v":3751.2669797342382},3280.819324170061,3759.5831451609365,3605.1555048624987,3767.9167049902335,3613.105752240097,3776.2676917651952,3780.4497304395545,3625.0620218750473,3788.8269187516294,3633.0535114244249,3797.2216155677725,3801.4255398829673,3323.9476512031943,3809.8465607888947,3653.1047070779759,3818.2851720440422,3661.1542537106388,3826.7414064667541,3830.9761426342238,3673.2598133625334,3839.4588734430272,3681.3510573620265,3847.9593096659455,3852.2161776118064,3367.602949430971,3860.7432338056342,3701.6524380885567,3869.2880779467741,3709.8023789573135,3877.8507431287503,3882.1387689643152,3722.0588737890694,3890.7282278581979,3730.2509708072475,3899.335590727303,3903.6459965426384,3577.180797007115,3912.2802777400875,3750.8052892997257,3920.9325461335984,3759.0567279885363,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":467336.38842157408}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":6.6147697624426849E-2}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":420}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":2.7128151910758071E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":3.1421802381842228E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":3.8364674143203548E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 2 - Wind ","index":11,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,2,"PIRR",{"$f":"G73","v":9.5917831694535494E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2025-12-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"SUM(K6:XFD6)","v":18},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2057-06-01"},{"$f":"SUM(K7:XFD7)","v":360},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":101},102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":229},230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":357},358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QQ8+QR7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TC8+TD7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VO8+VP7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"YA8+YB7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAM8+AAN7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","v":0.35},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"L15*L20*L24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"BX15*BX20*BX24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"EJ15*EJ20*EJ24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"GV15*GV20*GV24","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"JH15*JH20*JH24","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"LT15*LT20*LT24","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"OF15*OF20*OF24","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(BX32:BX34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(EJ32:EJ34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(GV32:GV34)","v":188160},208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,{"$f":"SUM(JH32:JH34)","v":201600},208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,{"$f":"SUM(LT32:LT34)","v":208320},201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,{"$f":"SUM(OF32:OF34)","v":188160},208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":850},{"$f":"F41*F15","v":680000},null,null,null,{"$f":"$G41","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":680000},null,null,"USD",null,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,{"$f":"$F$44","v":680000},680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000,680000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.5555555555555552E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":679999.99999999977},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":2},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":11},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+EI49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+JG49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+OE49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+TC49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+YA49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,{"$f":"BV51*(1+BW50*BW7)","v":1.0927270000000031},1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,{"$f":"EH51*(1+EI50*EI7)","v":1.2793131751589666},1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,{"$f":"GT51*(1+GU50*GU7)","v":1.4977594587992347},1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,{"$f":"JF51*(1+JG50*JG7)","v":1.7535060530771356},1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,{"$f":"LR51*(1+LS50*LS7)","v":2.0529220898015428},2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,{"$f":"OD51*(1+OE50*OE7)","v":2.403464247756288},2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"QP51*(1+QQ50*QQ7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"TB51*(1+TC50*TC7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"VN51*(1+VO50*VO7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"XZ51*(1+YA50*YA7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,{"$f":"IF($F$52,BX51,1)","v":1.0954219595694832},1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,{"$f":"IF($F$52,EJ51,1)","v":1.2824683065721709},1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,{"$f":"IF($F$52,GV51,1)","v":1.5014533376786532},1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,{"$f":"IF($F$52,JH51,1)","v":1.7578306720513912},1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,{"$f":"IF($F$52,LT51,1)","v":2.0579851494965147},2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,2.1779450450704609,2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,{"$f":"IF($F$52,OF51,1)","v":2.4093918389793418},2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,QR51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,TD51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,VP51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,YB51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,{"$f":"IF($F$52,AAN51,1)","v":2.4272624711897364},2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364,2.4272624711897364]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":2.7E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":2.7E-2},{"$f":"$F55*L$52","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7066589283852201E-2,2.7133342794842322E-2,2.7200260937998794E-2,2.726734411934895E-2,2.7334592745921503E-2,2.7402007225748998E-2,2.7469587967870312E-2,2.7537335382333109E-2,2.7605249880196348E-2,2.7673331873532766E-2,2.7741581775431391E-2,2.7810000000000026E-2,2.787858696236779E-2,2.7947343078687618E-2,2.8016268766138785E-2,2.8085364442929452E-2,2.8154630528299179E-2,2.8224067442521501E-2,2.8293675606906449E-2,2.8363455443803129E-2,2.8433407376602261E-2,2.8503531829738773E-2,2.8573829228694354E-2,2.8644300000000053E-2,2.8714944571238851E-2,2.8785763371048271E-2,2.8856756829122976E-2,2.8927925376217363E-2,2.8999269444148185E-2,2.9070789465797178E-2,2.9142485875113675E-2,2.9214359107117255E-2,2.9286409597900364E-2,2.9358637784630971E-2,2.9431044105555217E-2,2.9503629000000083E-2,{"$f":"$F55*BX$52","v":2.9576392908376044E-2},2.9649336272179753E-2,2.9722459533996694E-2,2.979576313750391E-2,2.9869247527472657E-2,2.9942913149771117E-2,3.0016760451367114E-2,3.0090789880330801E-2,3.01650018858374E-2,3.0239396918169924E-2,3.0313975428721902E-2,3.0388737870000116E-2,3.0463684695627359E-2,3.0538816360345177E-2,3.0614133320016629E-2,3.0689636031629063E-2,3.0765324953296876E-2,3.0841200544264293E-2,3.0917263264908169E-2,3.099351357674077E-2,3.1069951942412567E-2,3.1146578825715063E-2,3.1223394691583601E-2,3.1300400006100161E-2,3.137759523649622E-2,3.1454980851155577E-2,3.1532557319617169E-2,3.1610325112577976E-2,3.1688284701895823E-2,3.1766436560592262E-2,3.1844781162855447E-2,3.1923318984043027E-2,3.2002050500684984E-2,3.2080976190486554E-2,3.2160096532331151E-2,3.2239412006283205E-2,3.2318923093591148E-2,3.239863027669028E-2,3.2478534039205725E-2,3.2558634865955352E-2,3.2638933242952729E-2,3.2719429657410065E-2,3.2800124597741155E-2,3.2881018553564352E-2,3.2962112015705571E-2,3.3043405476201188E-2,3.3124899428301123E-2,3.3206594366471741E-2,3.3288490786398915E-2,3.3370589184991029E-2,3.3452890060381928E-2,3.3535393911934046E-2,3.3618101240241345E-2,3.3701012547132404E-2,3.3784128335673416E-2,3.3867449110171317E-2,3.3950975376176765E-2,3.4034707640487258E-2,3.4118646411150179E-2,3.4202792197465914E-2,3.4287145509990909E-2,3.4371706860540779E-2,3.4456476762193412E-2,3.4541455729292098E-2,{"$f":"$F55*EJ$52","v":3.4626644277448618E-2},3.4712042923546398E-2,3.4797652185743648E-2,3.4883472583476488E-2,3.4969504637462102E-2,3.5055748869701905E-2,3.5142205803484719E-2,3.522887596338993E-2,3.5315759875290675E-2,3.5402858066357033E-2,3.5490171065059251E-2,3.5577699401170892E-2,3.5665443605772111E-2,3.5753404211252823E-2,3.5841581751315993E-2,3.5929976760980815E-2,3.6018589776586001E-2,3.6107421335792998E-2,3.6196471977589302E-2,3.6285742242291669E-2,3.6375232671549435E-2,3.6464943808347791E-2,3.6554876197011067E-2,3.6645030383206059E-2,3.6735406913945307E-2,3.682600633759045E-2,3.6916829203855514E-2,3.7007876063810279E-2,3.7099147469883617E-2,3.7190643975866827E-2,3.728236613691701E-2,3.7374314509560448E-2,3.7466489651695946E-2,3.7558892122598254E-2,3.7651522482921439E-2,3.7744381294702277E-2,3.7837469121363709E-2,3.7930786527718197E-2,3.8024334079971217E-2,3.8118112345724625E-2,3.8212121893980162E-2,3.8306363295142865E-2,3.8400837121024566E-2,3.8495543944847305E-2,3.8590484341246865E-2,3.8685658886276238E-2,3.8781068157409115E-2,3.887671273354338E-2,3.8972593195004651E-2,3.9068710123549781E-2,3.9165064102370389E-2,3.9261655716096404E-2,3.9358485550799606E-2,3.945555419399719E-2,3.9552862234655331E-2,3.9650410263192756E-2,3.9748198871484307E-2,3.9846228652864565E-2,3.994450020213143E-2,4.0043014115549724E-2,4.0141770990854836E-2,4.0240771427256322E-2,4.0340016025441544E-2,4.0439505387579337E-2,{"$f":"$F55*GV$52","v":4.0539240117323634E-2},4.0639220819817155E-2,4.0739448101695046E-2,4.0839922571088587E-2,4.0940644837628895E-2,4.1041615512450558E-2,4.1142835208195422E-2,4.1244304539016265E-2,4.1346024120580527E-2,4.1447994570074059E-2,4.1550216506204843E-2,4.1652690549206769E-2,4.1755417320843397E-2,4.1858397444411721E-2,4.1961631544745949E-2,4.2065120248221295E-2,4.2168864182757809E-2,4.2272863977824128E-2,4.2377120264441334E-2,4.2481633675186807E-2,4.2586404844197998E-2,4.2691434407176328E-2,4.2796723001391035E-2,4.2902271265683016E-2,4.3008079840468741E-2,4.3114149367744117E-2,4.322048049108837E-2,4.3327073855667982E-2,4.3433930108240586E-2,4.3541049897158887E-2,4.3648433872374617E-2,4.3756082685442448E-2,4.3863996989523972E-2,4.3972177439391656E-2,4.4080624691432799E-2,4.4189339403653542E-2,4.4298322235682842E-2,4.4407573848776472E-2,4.4517094905821057E-2,4.4626886071338058E-2,4.4736948011487844E-2,4.48472813940737E-2,4.4957886888545899E-2,4.5068765166005768E-2,4.5179916899209742E-2,4.5291342762573461E-2,4.5403043432175841E-2,4.5515019585763206E-2,4.5627271902753383E-2,4.5739801064239825E-2,4.5852607752995746E-2,4.5965692653478253E-2,4.607905645183253E-2,4.619269983589596E-2,4.6306623495202329E-2,4.6420828120985996E-2,4.6535314406186093E-2,4.6650083045450715E-2,4.6765134735141163E-2,4.6880470173336151E-2,4.6996090059836036E-2,4.7111995096167078E-2,4.7228185985585674E-2,4.7344663433082662E-2,{"$f":"$F55*JH$52","v":4.7461428145387563E-2},4.7578480830972901E-2,4.7695822200058455E-2,4.781345296461563E-2,4.7931373838371732E-2,4.8049585536814293E-2,4.8168088777195459E-2,4.8286884278536293E-2,4.8405972761631173E-2,4.8525354949052142E-2,4.8645031565153297E-2,4.8765003336075197E-2,4.8885270989749249E-2,4.9005835255902144E-2,4.912669686606027E-2,4.924785655355416E-2,4.9369315053522933E-2,4.9491073102918774E-2,4.9613131440511375E-2,4.9735490806892435E-2,4.9858151944480157E-2,4.9981115597523759E-2,5.0104382512107949E-2,5.0227953436157505E-2,5.0351829119441777E-2,5.0476010313579255E-2,5.0600497772042126E-2,5.0725292250160828E-2,5.0850394505128668E-2,5.0975805296006385E-2,5.1101525383726767E-2,5.1227555531099263E-2,5.1353896502814619E-2,5.1480549065449521E-2,5.160751398747123E-2,5.1734792039242271E-2,5.186238399302507E-2,5.1990290622986678E-2,5.2118512705203429E-2,5.2247051017665698E-2,5.2375906340282573E-2,5.2505079454886625E-2,5.2634571145238611E-2,5.2764382197032285E-2,5.2894513397899107E-2,5.3024965537413059E-2,5.315573940709542E-2,5.3286835800419589E-2,5.3418255512815878E-2,5.3549999341676334E-2,5.3682068086359593E-2,5.3814462548195725E-2,5.3947183530491105E-2,5.4080231838533277E-2,5.4213608279595822E-2,5.4347313662943313E-2,5.4481348799836134E-2,5.4615714503535508E-2,5.4750411589308344E-2,5.4885440874432243E-2,5.5020803178200413E-2,5.5156499321926677E-2,5.5292530128950433E-2,5.5428896424641654E-2,{"$f":"$F55*LT$52","v":5.5565599036405892E-2},5.5702638793689328E-2,5.584001652798376E-2,5.5977733072831666E-2,5.6115789263831269E-2,5.6254185938641628E-2,5.6392923936987645E-2,5.6532004100665258E-2,5.6671427273546481E-2,5.6811194301584537E-2,5.6951306032819005E-2,5.7091763317380959E-2,5.7232567007498132E-2,5.7373717957500077E-2,5.7515217023823333E-2,5.765706506501668E-2,5.7799262941746268E-2,5.7941811516800938E-2,5.8084711655097342E-2,5.8227964223685279E-2,5.8371570091752936E-2,5.8515530130632133E-2,5.865984521380363E-2,5.8804516216902442E-2,5.8949544017723128E-2,5.9094929496225121E-2,5.9240673534538081E-2,5.9386777016967228E-2,5.9533240829998717E-2,5.9680065862305023E-2,5.9827253004750315E-2,5.9974803150395904E-2,6.0122717194505584E-2,6.0270996034551161E-2,6.0419640570217807E-2,6.0568651703409589E-2,6.0718030338254902E-2,6.0867777381111959E-2,6.1017893740574307E-2,6.1168380327476325E-2,6.1319238054898757E-2,6.1470467838174253E-2,6.1622070594892907E-2,6.1774047244907856E-2,6.1926398710340835E-2,6.2079125915587778E-2,6.2232229787324428E-2,6.2385711254511957E-2,6.2539571248402634E-2,6.2693810702545399E-2,6.2848430552791615E-2,6.3003431737300691E-2,6.3158815196545787E-2,6.331458187331955E-2,6.3470732712739758E-2,6.3627268662255168E-2,6.3784190671651128E-2,6.3941499693055473E-2,6.4099196680944215E-2,6.4257282592147386E-2,6.4415758385854782E-2,6.4574625023621823E-2,6.4733883469375419E-2,6.4893534689419774E-2,{"$f":"$F55*OF$52","v":6.5053579652442226E-2},6.5214019329519202E-2,6.537485469412202E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*QR$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*TD$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*VP$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*YB$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,{"$f":"$F55*AAN$52","v":6.5536086722122883E-2},6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2,6.5536086722122883E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(BW32:BW33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(EI32:EI33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(GU32:GU33)","v":208320},188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,{"$f":"SUM(JG32:JG33)","v":208320},201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,{"$f":"SUM(LS32:LS33)","v":201600},208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,188160,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,208320,194880,208320,201600,208320,201600,208320,208320,201600,208320,201600,208320,{"$f":"SUM(OE32:OE33)","v":208320},188160,208320,201600,208320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":3203930.9096238394},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5456.6243996246039,5652.4179710215521,5666.3583586039085,5497.0965744607483,5694.3423608303674,5524.2446567109982,5722.4645654667438,5736.5777068476336,5379.7110966526643,5764.9084958943458,5592.7028859269685,5793.3792000000058,5620.323131613346,5821.9905101522045,5836.3491093620314,5662.0094716945778,5865.1726316552849,5689.9719964123342,5894.1385024307519,5908.6750380530675,5350.0299319814812,5937.8557507711812,5760.4839725047814,5967.1805760000107,5788.932825561752,5996.6502254567758,6011.4395826428981,5831.8697558454205,6041.1278106049494,5860.6711563047111,6070.9626575036809,6085.9352891946664,5510.5308299409326,6115.9914232943238,5933.2984916799314,6146.1959932800173,{"$f":"BX55*BX57+BX56*BX58","v":5962.6008103286104},6176.5497322204865,6191.7827701221913,6006.825848520788,6222.361644923104,6036.4912909938575,6253.0915372287973,6268.5133478705129,5675.8467548391654,6299.4711659931581,6111.2974464303352,6330.581873078424,6141.4788346384757,6361.8462241871075,6377.5362532258641,6187.0306239764195,6409.0324942708048,6217.5860297236813,6440.6842833456694,6456.5687483066376,6054.9122345373607,6488.4553009729616,6294.6363698232535,6520.4993292707859,6325.7231996776381,6552.7016109127298,6568.8623408226485,6372.6415426957201,6601.303469098938,6404.1136106153999,6633.9048118460469,6650.2658107558436,6021.5058222088865,6683.1089600021587,6483.4754609179599,6716.1143091489175,6515.4948956679755,6749.2826592401188,6765.9282110473368,6563.820788976599,6799.3425731719126,6596.237018933869,6832.9219562014378,6849.7737850785261,6202.1509968751598,6883.6022288022314,6677.9797247455062,6917.5977384233929,6710.9597425380216,6951.7611390173315,6968.9060573787629,6760.735412645904,7003.3228503670771,6794.1241295018926,7037.909614887486,7055.2669986308892,6388.2155267814196,7090.1102956663053,6878.3191164878763,7125.1256705760989,6912.2885348141672,7160.3139731878555,7177.9732391001317,6963.5574750252872,{"$f":"EJ55*EJ57+EJ56*EJ58","v":7213.4225358780959},6997.9478533869542,7249.0469033341169,7266.925008589822,6814.8570637486146,7302.8136045363008,7084.668689982519,7338.8794406933903,7119.6571908586002,7375.123392383497,7393.3124362731432,7172.4641992760517,7429.8252119544459,7207.8862889885695,7466.5183104341477,7484.9327588475235,6777.2578523624215,7521.8980126723973,7297.2087506820035,7559.0458239142008,7333.2469065843661,7596.3770941550119,7615.1118093613459,7387.6381252543415,7652.7199683130866,7424.1228776582348,7690.5138597471805,7709.480741612957,6980.575587933301,7747.5549530525777,7516.1250132024688,7785.8171986316329,7553.2443137819027,7824.2684069796687,7843.5651636421944,7609.2672690119789,7882.3015673624877,7646.8465639879887,7921.2292755396038,7940.7651638613543,7189.9928555713077,7979.9816016441619,7741.6087635985523,8019.3917145905907,7779.8416431953683,8058.9964591890657,8078.8721185514669,7837.5452870823456,8118.7706143833693,7876.2519609076362,8158.8661538057995,8178.9881187772025,7670.1816641398273,8219.3810496934948,7973.8570265065146,8259.9734660283157,8013.2368924912362,8300.7663529647471,8321.2382821080191,8072.6716456948243,8362.3337328148791,8112.5395197348744,8403.6321384199819,8424.3577623405272,{"$f":"GV55*GV57+GV56*GV58","v":7627.8634204756154},8465.9624811843096,8213.0727373017216,8507.7726700091753,8253.633999265985,8549.7893435537007,8570.87543057127,8314.8517950656787,8613.2037447993353,8355.91570532693,8655.7411025725924,8677.0884952107535,7856.6993230898934,8719.9413556198506,8459.4649194207832,8763.0058501094609,8501.2430192439751,8806.2830238603219,8828.0016934884188,8564.2973489176602,8871.5998571433265,8606.5931764867473,8915.4133356497805,8937.4011500670858,8092.4003027825984,8981.539596288454,8713.2488670034145,9025.8960256127539,8756.2803098213026,9070.4715145761402,9092.8417442930804,8821.2262693851972,9137.7478528576339,8864.7909717813582,9182.8757357192808,9205.5231845691051,8632.8570372898721,9250.9857841771154,8974.6463330135248,9296.6729063811435,9018.9687191159501,9342.5856600134339,9365.6269966218824,9085.8630574667623,9411.8802884433735,9130.7347009348105,9458.3620077908708,9481.6888801061905,8585.2274812220767,9528.5153577024412,9243.885723003943,9575.5730935725896,9289.5377806894376,9622.8632298138473,9646.5958065205486,9358.4389491907768,9694.2366970966868,9404.6567419628645,9742.1128680246075,9766.1395465093865,8842.7843056587481,9814.3708184335264,9521.2022946940724,9862.8402863797801,{"$f":"JH55*JH57+JH56*JH58","v":9568.2239141101327},9911.5491267082743,9935.9936807161776,9639.192117666511,9985.0637980095999,9686.7964442217617,10034.376254065359,10059.12373290468,9108.0678348285219,10108.801942986542,9806.8383635349055,10158.725494971184,9855.270631533449,10208.895600509535,10234.073491137675,9928.3678811965183,10284.615711949897,9977.4003375484244,10335.407541687329,10360.897444891832,9716.3566509402935,10412.066001276149,10101.043514440962,10463.487259820331,10150.928750479463,10515.16246852483,10541.095695871816,10226.218917632423,10593.154183308405,10276.722347674888,10645.469767937961,10671.724368238598,9662.7491659695988,10724.427981314444,10404.0748198742,10777.391877614949,10455.456612993854,10830.617342580585,10857.328566747978,10533.005485161404,10910.948808807665,10585.024018105143,10964.833860976107,10991.876099285766,9952.6316409486953,11046.160820753888,10716.197064470436,11100.713633943409,10769.120311383682,11155.535862858014,11183.04842375043,10848.995649716258,11238.277273071906,10902.574738648309,11293.778876805402,11321.632382264352,10251.210590177167,11377.545645376516,11037.682976404561,11433.735042961725,11092.193920725203,11490.201938743765,11518.539876462954,11174.465519207757,{"$f":"LT55*LT57+LT56*LT58","v":11575.425591264075},11229.651980807768,11632.592243109577,11661.281353732293,10935.845011735437,11718.872014737824,11368.813465696709,11776.747094250586,11424.95973834697,11834.907996906091,11864.096072756854,11509.699484784001,11922.688359002012,11566.541540232016,11981.570010402877,12011.119794344275,10875.509315118978,12070.438175179972,11709.877869667624,12130.049507078118,11767.708530497392,12189.955236813286,12220.018954939573,11854.990469327533,12280.369009772083,11913.537786438985,12341.017110714973,12371.453388174614,11201.774594572558,12432.551320435383,12061.174205757663,12493.950992290474,12120.739786412325,12555.653893917697,12586.619523587773,12210.640183407373,12648.780080065262,12270.94392003217,12711.247624036439,12742.596989819867,11537.82783240975,12805.52786004846,12423.00943193041,12868.769522059205,12484.361980004713,12932.323510735247,12964.218109295425,12576.95938890961,13028.243482467236,12639.072237633152,13092.585052757549,13124.87489951448,12308.389905502843,13189.693695849928,12795.699714888335,13254.832607720997,12858.892839404867,13320.293216057316,13353.144652574299,12954.268170576914,13419.090786941268,13018.244404762159,13485.362604340287,13518.621146499927,{"$f":"OF55*OF57+OF56*OF58","v":12240.481547403529},13585.384506725441,13179.570706335,13652.477585952638,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":16},{"$f":"F64/(months/Months_Period)","v":1.3333333333333333},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(BW14+BW15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(EI14+EI15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(GU14+GU15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(JG14+JG15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(LS14+LS15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"$G64*(OE14+OE15)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":384000.00000000128},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(BX64:BX65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(EJ64:EJ65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(GV64:GV65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(JH64:JH65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(LT64:LT65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,1066.6666666666665,{"$f":"SUM(OF64:OF65)","v":1066.6666666666665},1066.6666666666665,1066.6666666666665,1066.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":618816.31995431974},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1069.2973544237905,1071.9345301666101,1074.5782098962484,1077.2284096532917,1079.8851455178863,1082.5484336098368,1085.2182900887035,1087.8947311539005,1090.5777730447937,1093.2674320408005,1095.9637244614869,1098.6666666666674,1101.3762750565052,1104.0925660716096,1106.8155561931371,1109.5452619428918,1112.2816998834242,1115.0248866181332,1117.7748387913657,1120.5315730885186,1123.2951062361385,1126.0654550020254,1128.8426361953323,1131.6266666666686,1134.4175633082014,1137.2153430537587,1140.0200228789322,1142.8316198011796,1145.6501508799281,1148.4756332166785,1151.308083955108,1154.1475202811755,1156.9939594232242,1159.8474186520875,1162.7079152811937,1165.5754666666699,{"$f":"BX66*BX51","v":1168.4500902074485},1171.3318033453727,1174.2206235653014,1177.1165683952161,1180.019655406327,1182.9299022131797,1185.8473264737625,1188.7719458896117,1191.7037782059219,1194.6428412116511,1197.5891527396304,1200.5427306666711,1203.5035929136734,1206.4717574457352,1209.4472422722617,1212.430065447074,1215.4202450685184,1218.4177992795769,1221.4227462679769,1224.4351042663018,1227.4548915521013,1230.4821264480024,1233.5168273218212,1236.5590125866729,1239.6087007010851,1242.6659101691089,1245.7306595404311,1248.8029674104878,1251.8828524205755,1254.9703332579656,1258.0654286560177,1261.1681573942922,1264.2785382986658,1267.3965902414441,1270.5223321414774,1273.6557829642747,1276.7969617221192,1279.9458874741838,1283.1025793266458,1286.2670564328039,1289.4393379931942,1292.6194432557061,1295.8073915156997,1299.0032021161226,1302.2068944476273,1305.4184879486888,1308.6380021057232,1311.8654564532044,1315.1008705737843,1318.3442640984108,1321.5956567064466,1324.8550681257893,1328.1225181329914,1331.3980265533787,1334.6816132611718,1337.9732981796076,1341.2731012810573,1344.5810425871507,1347.8971421688959,1351.2214201468014,1354.5538966909987,1357.8945920213639,1361.2435264076407,1364.6007201695641,{"$f":"EJ66*EJ51","v":1367.9661936769821},1371.339967349981,1374.7220616590082,1378.1124971249969,1381.5112943194902,1384.9184738647666,1388.3340564339642,1391.7580627512068,1395.19051359173,1398.6314297820061,1402.0808321998716,1405.5387417746524,1409.0051794872929,1412.4801663704818,1415.9637235087798,1419.4558720387481,1422.9566331490764,1426.4660280807109,1429.9840781269845,1433.5108046337446,1437.0462289994837,1440.590372675468,1444.1432571658693,1447.7049040278935,1451.2753348719132,1454.8545713615977,1458.4426352140447,1462.0395481999121,1465.6453321435499,1469.2600089231337,1472.8836004707953,1476.5161287727583,1480.1576158694693,1483.8080838557335,1487.4675548808466,1491.1360511487317,1494.8135949180721,1498.5002085024471,1502.1959142704677,1505.9007346459109,1509.614692107858,1513.3378091908291,1517.0701084849209,1520.8116126359425,1524.5623443455549,1528.3223263714069,1532.0915815272733,1535.8701326831952,1539.6580027656157,1543.4552147575221,1547.261791698583,1551.0777566852896,1554.9031328710953,1558.7379434665554,1562.5822117394698,1566.4359610150223,1570.2992146759232,1574.1719961625506,1578.0543289730933,1581.9462366636926,1585.847742848586,1589.7588712002496,1593.6796454495422,1597.6100893858502,{"$f":"GV66*GV51","v":1601.5502268572297},1605.5000817705541,1609.4596780916559,1613.429039845475,1617.4081911162029,1621.3971560474292,1625.3959588422881,1629.4046237636053,1633.4231751340453,1637.451637336259,1641.4900348130304,1645.5383920674276,1649.5967336629487,1653.6650842236727,1657.7434684344078,1661.8319110408413,1665.930436849691,1670.0390707288541,1674.1578376075588,1678.2867624765156,1682.4258703880687,1686.5751864563485,1690.7347358574232,1694.9045438294525,1699.0846356728391,1703.2750367503847,1707.4757724874416,1711.6868683720681,1715.9083499551834,1720.1402428507213,1724.3825727357871,1728.6353653508124,1732.8986464997122,1737.1724420500404,1741.4567779331476,1745.7516801443373,1750.0571747430256,1754.3732878528976,1758.7000456620663,1763.0374744232317,1767.3856004538404,1771.7444501362445,1776.1140499178625,1780.4944263113389,1784.8856058947056,1789.2876153115437,1793.7004812711441,1798.1242305486696,1802.5588899853185,1807.0044864884865,1811.4610470319303,1815.928598655931,1820.4071684674577,1824.896783640334,1829.3974714154003,1833.9092591006811,1838.4321740715491,1842.9662437708923,1847.5114957092803,1852.0679574651317,1856.6356566848804,1861.2146210831436,1865.8048784428906,1870.406456615611,{"$f":"JH66*JH51","v":1875.0193835214836},1879.6436871495464,1884.2793955578647,1888.9265368737038,1893.5851392936977,1898.2552310840213,1902.936840580561,1907.6299961890879,1912.3347263854289,1917.0510597156401,1921.7790247961793,1926.5186503140815,1931.2699650271304,1936.0329977640349,1940.8077774246028,1945.594332979917,1950.3926934725107,1955.202888016544,1960.0249457979799,1964.8588960747625,1969.7047681769936,1974.5625915071112,1979.4323955400669,1984.314209823506,1989.2080639779465,1994.1139876969578,1999.0320107473428,2003.9621629693165,2008.904474276688,2013.8589746570422,2018.8256941719214,2023.8046629570076,2028.7959112223057,2033.7994692523264,2038.8153674062708,2043.843636118213,2048.8843058972866,2053.9374073278682,2059.002971069765,2064.0810278583976,2069.1716085049902,2074.2747438967554,2079.3904649970809,2084.5188028457196,2089.6597885589767,2094.813453329898,2099.9798284284607,2105.1589452017615,2110.3508350742072,2115.5555295477066,2120.7730602018601,2126.003458694152,2131.2467567601425,2136.5029862136603,2141.7721789469952,2147.0543669310932,2152.3495822157483,2157.6578569297976,2162.979223281317,2168.3137135578168,2173.6613601264357,2179.02219543414,2184.3962520079181,2189.7835624549784,{"$f":"LT66*LT51","v":2195.1841594629486},2200.5980758000719,2206.0253443154074,2211.4659979390285,2216.9200696822227,2222.3875926376936,2227.8685999797585,2233.3631249645532,2238.8712009302312,2244.3928612971667,2249.9281395681578,2255.47706932863,2261.0396842468394,2266.6160180740767,2272.2061046448721,2277.8099778772016,2283.4276717726921,2289.059220416827,2294.704657979154,2300.364018713492,2306.0373369581403,2311.7246471360841,2317.4259837552049,2323.1413814084913,2328.8708747742467,2334.6144986163008,2340.3722877842201,2346.1442772135197,2351.930501925875,2357.730997029334,2363.5457977185306,2369.3749392748996,2375.2184570668869,2381.076386550169,2386.9487632678638,2392.8356228507487,2398.7370010174773,2404.6529335747932,2410.5834564177499,2416.5286055299289,2422.4884169836546,2428.4629269402171,2434.4521716500899,2440.4561874531496,2446.4750107788968,2452.5086781466775,2458.5572261659031,2464.6206915362745,2470.6991110480049,2476.7925215820401,2482.9009601102857,2489.0244636958291,2495.1630694931669,2501.3168147484262,2507.4857367995951,2513.6698730767471,2519.8692611022666,2526.0839384910801,2532.3139429508824,2538.5593122823657,2544.820084379448,2551.0962972295038,2557.3879889135969,2563.6951976067066,{"$f":"OF66*OF51","v":2570.0179615779643},2576.3563191908815,2582.7103089035854,2589.0799692690516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2585114.5896695228},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX59-BX68","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ59-EJ68","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV59-GV68","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH59-JH68","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,8984.6819567527782,{"$f":"LT59-LT68","v":9380.2414318011251},9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,10954.92594889322,{"$f":"OF59-OF68","v":9670.4635858255642},11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,-37777.777777777774,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70-BW46","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70-EI46","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70-GU46","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70-JG46","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70-LS46","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70-OE46","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.6618877418455078E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.5917831694535494E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YA82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAM82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K80:XFD80)","v":46148.505601912868},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":726148.5056019125},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX79+BX80+BX81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ79+EJ80+EJ81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV79+GV80+GV81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH79+JH80+JH81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT79+LT80+LT81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF79+OF80+OF81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR79+QR80+QR81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD79+TD80+TD81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP79+VP80+VP81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB79+YB80+YB81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN79+AAN80+AAN81","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BX82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EJ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GV82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JH82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LT82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OF82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QR82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TD82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VP82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YB82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAN82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.7777777777777779E-3},null,{"$f":"SUM(K85:XFD85)","v":726148.50560190913},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*BW84*BW7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*EI84*EI7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*GU84*GU7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*JG84*JG7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*LS84*LS7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,{"$f":"$F$85*OE84*OE7","v":2017.0791822275348},2017.0791822275348,2017.0791822275348,2017.0791822275348,2017.0791822275348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":46148.505601909128},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2370.2478629732786,2563.4042586274072,2574.7009664801253,2402.7889825799211,2597.3780330849459,2424.6170408736261,2620.167093150505,2631.6037934661981,2272.0541413803358,2654.5618816260103,2479.6599792379466,2677.6333511058037,2501.8676743293054,2700.8187618530601,2712.4543709413592,2535.3850275241512,2735.8117495443257,2557.8679275666655,2759.2844814118507,2771.0642827370139,2209.6556435178081,2794.7111135416208,2614.5621540819138,2818.4747271058068,2637.4360800260156,2842.3557001754816,2854.3403775364313,2671.9589538167056,2878.3984774974861,2695.1163408604971,2902.5753913210374,2914.7085866859561,2336.4576882901729,2939.0648224147008,2753.5113941712025,2963.5413443858124,{"$f":"BX70-BX85","v":2777.0715378936266},2988.138746647579,3000.4829643293551,2812.6300978980371,3025.2628072892421,2836.4822065531425,3050.1650285275,3062.6622197533661,2467.0637944057089,3087.749142553972,2896.6291114631695,3112.9599601842183,2920.8960594972668,3138.295284513837,3151.0098287260671,2957.521376301811,3176.5330669747509,2982.0890482165696,3202.1823548501579,3215.0544618128006,2810.3781607577239,3240.8939922974241,3044.040360273897,3266.8611344565779,3069.0353167490175,3292.9565185160864,3306.0524990546819,3106.7593930576968,3332.3414344508274,3132.0640951298992,3358.7602009624943,3372.0184711340162,2740.1481016826856,3398.6331875331798,3195.8739465489471,3425.3793439571073,3221.6187517183207,3452.2575895383998,3465.7464494931555,3260.4745503162603,3492.8240529511831,3286.5383934506281,3520.0353824582035,3533.6914007348687,2882.8649201999979,3561.1045586260079,3352.2625404122482,3588.6530997426535,3378.7796897367025,3616.3376926913861,3630.231218444781,3418.8011622925796,3658.121150006551,3445.6469207209793,3686.1488193987789,3700.2145182237464,3029.8632432728273,3728.4500708516198,3513.3427920914455,3756.8250682017624,3540.6554558956332,3785.3401989389567,3799.6505304649563,3581.8775726281883,{"$f":"EJ70-EJ85","v":3828.3771599735792},3609.5287038094384,3857.2456594475734,3871.7333292372896,3416.2665872015896,3900.8159484439993,3679.2554513210198,3930.0421957146482,3707.3874950393347,3959.4127803739557,3974.1524218457362,3749.8462752738642,4003.7408502396174,3778.3269403905524,4033.4754046978323,4048.3977045812408,3337.2220369858096,4078.3528023641511,3850.1454903274844,4108.4558370529212,3879.1214953573472,4138.7075392520092,4153.8893699679411,3922.854038998913,4184.3654512136382,3952.189124069102,4214.992042305601,4230.3620111855098,3497.8510735622158,4261.215761901909,4026.1622305041383,4292.22188763134,4056.007515684898,4323.3811408964002,4339.018426533813,4101.0520356357119,4370.4087902168803,4131.2671732580066,4401.9541790416006,4417.7852469879081,3663.2989812359147,4449.5646102257979,4207.4594728860966,4481.5009197271129,4238.2001166222781,4513.5949505901235,4529.7013547966581,4284.5959721716154,4562.0334293902188,4315.7175639225788,4594.5251798796817,4610.8311798643781,4098.1993490411969,4643.5639239994043,4394.1956325395095,4676.4583227857584,4425.8584955877777,4709.5151745746616,4726.104770907391,4473.6462268035966,4759.4068077387583,4505.7014663070895,4792.8733107429043,4809.6684907271419,{"$f":"GV70-GV85","v":4009.2340113908504},4843.3832171862205,4586.5338769825303,4877.2644479361652,4619.146625922247,4911.3130052787365,4928.4002895014473,4668.3679890745389,4962.7013874377553,4701.3848857631365,4997.1718855320269,5014.4709209157909,4190.0234071994091,5049.1970891686433,4784.6422687588401,5084.0947568410847,4818.2334001667496,5119.1647709039325,5136.7646736533252,4868.9314042136093,5172.0948045277228,4902.9388078028642,5207.599417564822,5225.4174240100983,4376.2364848822244,5261.185377310534,4988.6939122884378,5297.1299750131511,5023.2927776385841,5333.2520894978843,5351.3799893297582,5075.5117218068499,5387.7700241303864,5110.5393475037827,5424.3397755585984,5442.6923221972329,4865.7206803193112,5479.5333140966832,5198.8671051239235,5516.5562497303763,5234.5039364345748,5553.7620276496546,5572.4337644764846,5288.2894489278879,5609.9155003211326,5324.3679033957314,5647.5823442921919,5666.485467329986,4765.5894090092233,5704.4316889864194,5415.3454937444776,5742.5653126891239,5452.0514299944443,5780.8872639459787,5800.1191528776135,5507.4505078625607,5838.7253407976023,5544.6113159644374,5877.5221900877923,5896.9924068167202,4969.0694667463322,5936.077015122848,5638.3182340236472,5975.3546475366338,{"$f":"JH70-JH85","v":5676.1253483611144},6014.8262573311931,6034.635102930778,5733.1863985652726,6074.3994764883673,5771.4620309102056,6114.360231257263,6134.4145544880566,5178.6539262155584,6174.6717010433667,5867.9801565111911,6215.1276624295679,5906.9214842787833,6255.7834205179643,6276.1865314855368,5965.6943659890658,6317.1438362498502,6005.1182673043459,6358.3034136618153,6378.9593665895354,5729.5727005357649,6420.4242275415036,6104.5319366733602,6462.0938677692902,6144.6415042739809,6503.9692986003374,6524.9845028969376,6205.1775724355721,6567.1705268041824,6245.7841907903112,6609.5648915385045,6630.8405230540557,5616.8740725197586,6673.5493298345827,6348.1802702403947,6716.4690592692023,6389.4931248690318,6759.6007530251809,6781.2464134506772,6451.8452750754714,6824.6980180751398,6493.6700919808536,6868.3642137514908,6890.2781142125114,5845.892670162184,6934.2681851964553,6599.1380538144404,6978.4755065141126,6641.69029408194,7022.9011510827731,7045.1961813210346,6705.9130087945705,7089.9513340842277,6748.9925702071141,7134.9275156308722,7157.498833105723,6081.7818257338831,7202.8086062191833,6857.6245708957103,7248.3421471763741,6901.4533783712322,7294.1005610820903,7317.0644422275,6967.6027745252431,{"$f":"LT70-LT85","v":7363.1622495735901},7011.9747227801618,7409.4877165666348,7432.7361735657287,6701.8457598256791,7479.4052398725962,7123.8656834894155,7526.3047870584978,7169.0093551892041,7573.4359533813895,7597.0887509611621,7237.1432332278364,7644.5694925276366,7282.8463399304037,7692.2847235304689,7716.2306342395386,6575.0024611187509,7764.2997725356108,7398.0940294609354,7812.6063061370915,7444.5920113117172,7861.1514074496663,7885.5137889568323,7514.7699056915062,7934.418952770302,7561.844105595148,7983.5656407032184,8008.2299287335591,6832.7649104191478,8057.7411411785142,7680.5492258115974,8107.4968707880398,7728.442147117903,8157.4983251399935,8182.5915780923751,7800.7253783290889,8232.9638968202489,7849.2118042298425,8283.584985391155,8308.9892020624029,7098.2602331985599,8359.9857508807072,7971.4780780527853,8411.2341523785199,8020.8077869982808,8462.7356503610335,8488.5817009019866,8095.2595151458008,8540.4651891916965,8145.2005338235776,8592.6049104197282,8618.771253591116,7796.1476537821418,8671.2976988739665,8271.1347958612041,8724.0835524167142,8321.944396075065,8777.1300953387017,8803.7515273958816,8398.629676067012,8857.1915203342851,8450.0689253051205,8910.8954331991554,8937.8467666656852,{"$f":"OF70-OF85","v":7653.3844035980292},8991.949005307024,8579.7812152038787,9046.3184344560505,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BY82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EK82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GW82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JI82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LU82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OG82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QS82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TE82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VQ82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YC82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAO82","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2017.0791822275348,4034.1583644550697,6051.2375466826043,8068.3167289101393,10085.395911137673,12102.475093365209,14119.554275592744,16136.633457820279,18153.712640047812,20170.791822275347,22187.871004502882,24204.950186730417,26222.029368957952,28239.108551185487,30256.187733413022,32273.266915640557,34290.346097868089,36307.425280095624,38324.504462323159,40341.583644550694,42358.662826778229,44375.742009005764,46392.821191233299,48409.900373460834,50426.979555688369,52444.058737915904,54461.137920143439,56478.217102370974,58495.296284598509,60512.375466826044,62529.454649053579,64546.533831281115,66563.613013508642,68580.692195736177,70597.771377963712,72614.850560191247,{"$f":"BW89+BX85","v":74631.929742418783},76649.008924646318,78666.088106873853,80683.167289101388,82700.246471328923,84717.325653556458,86734.404835783993,88751.484018011528,90768.563200239063,92785.642382466598,94802.721564694133,96819.800746921668,98836.879929149203,100853.95911137674,102871.03829360427,104888.11747583181,106905.19665805934,108922.27584028688,110939.35502251441,112956.43420474195,114973.51338696948,116990.59256919702,119007.67175142455,121024.75093365209,123041.83011587962,125058.90929810716,127075.98848033469,129093.06766256223,131110.14684478976,133127.22602701728,135144.30520924481,137161.38439147233,139178.46357369985,141195.54275592737,143212.62193815489,145229.70112038241,147246.78030260993,149263.85948483745,151280.93866706497,153298.01784929249,155315.09703152001,157332.17621374753,159349.25539597505,161366.33457820257,163383.41376043009,165400.49294265761,167417.57212488513,169434.65130711265,171451.73048934017,173468.80967156769,175485.88885379522,177502.96803602274,179520.04721825026,181537.12640047778,183554.2055827053,185571.28476493282,187588.36394716034,189605.44312938786,191622.52231161538,193639.6014938429,195656.68067607042,197673.75985829794,199690.83904052546,201707.91822275298,{"$f":"EI89+EJ85","v":203724.9974049805},205742.07658720802,207759.15576943554,209776.23495166306,211793.31413389058,213810.3933161181,215827.47249834563,217844.55168057315,219861.63086280067,221878.71004502819,223895.78922725571,225912.86840948323,227929.94759171075,229947.02677393827,231964.10595616579,233981.18513839331,235998.26432062083,238015.34350284835,240032.42268507587,242049.50186730339,244066.58104953091,246083.66023175843,248100.73941398595,250117.81859621347,252134.89777844099,254151.97696066851,256169.05614289604,258186.13532512356,260203.21450735108,262220.2936895786,264237.37287180615,266254.4520540337,268271.53123626125,270288.6104184888,272305.68960071635,274322.76878294389,276339.84796517144,278356.92714739899,280374.00632962654,282391.08551185409,284408.16469408164,286425.24387630919,288442.32305853674,290459.40224076429,292476.48142299184,294493.56060521939,296510.63978744694,298527.71896967449,300544.79815190204,302561.87733412959,304578.95651635714,306596.03569858469,308613.11488081224,310630.19406303979,312647.27324526734,314664.35242749489,316681.43160972244,318698.51079194999,320715.58997417754,322732.66915640509,324749.74833863263,326766.82752086018,328783.90670308773,330800.98588531528,{"$f":"GU89+GV85","v":332818.06506754283},334835.14424977038,336852.22343199793,338869.30261422548,340886.38179645303,342903.46097868058,344920.54016090813,346937.61934313568,348954.69852536323,350971.77770759078,352988.85688981833,355005.93607204588,357023.01525427343,359040.09443650098,361057.17361872853,363074.25280095608,365091.33198318363,367108.41116541118,369125.49034763873,371142.56952986628,373159.64871209383,375176.72789432138,377193.80707654892,379210.88625877647,381227.96544100402,383245.04462323157,385262.12380545912,387279.20298768667,389296.28216991422,391313.36135214177,393330.44053436932,395347.51971659687,397364.59889882442,399381.67808105197,401398.75726327952,403415.83644550707,405432.91562773462,407449.99480996217,409467.07399218972,411484.15317441727,413501.23235664482,415518.31153887237,417535.39072109992,419552.46990332747,421569.54908555502,423586.62826778257,425603.70745001012,427620.78663223766,429637.86581446521,431654.94499669276,433672.02417892031,435689.10336114786,437706.18254337541,439723.26172560296,441740.34090783051,443757.42009005806,445774.49927228561,447791.57845451316,449808.65763674071,451825.73681896826,453842.81600119581,455859.89518342336,457876.97436565091,459894.05354787846,{"$f":"JG89+JH85","v":461911.13273010601},463928.21191233356,465945.29109456111,467962.37027678866,469979.44945901621,471996.52864124376,474013.60782347131,476030.68700569886,478047.76618792641,480064.84537015395,482081.9245523815,484099.00373460905,486116.0829168366,488133.16209906415,490150.2412812917,492167.32046351925,494184.3996457468,496201.47882797435,498218.5580102019,500235.63719242945,502252.716374657,504269.79555688455,506286.8747391121,508303.95392133965,510321.0331035672,512338.11228579475,514355.1914680223,516372.27065024985,518389.3498324774,520406.42901470495,522423.5081969325,524440.58737915999,526457.66656138748,528474.74574361497,530491.82492584246,532508.90410806995,534525.98329029744,536543.06247252494,538560.14165475243,540577.22083697992,542594.30001920741,544611.3792014349,546628.45838366239,548645.53756588988,550662.61674811738,552679.69593034487,554696.77511257236,556713.85429479985,558730.93347702734,560748.01265925483,562765.09184148232,564782.17102370982,566799.25020593731,568816.3293881648,570833.40857039229,572850.48775261978,574867.56693484727,576884.64611707476,578901.72529930226,580918.80448152975,582935.88366375724,584952.96284598473,586970.04202821222,588987.12121043971,{"$f":"LS89+LT85","v":591004.2003926672},593021.2795748947,595038.35875712219,597055.43793934968,599072.51712157717,601089.59630380466,603106.67548603215,605123.75466825964,607140.83385048714,609157.91303271463,611174.99221494212,613192.07139716961,615209.1505793971,617226.22976162459,619243.30894385208,621260.38812607958,623277.46730830707,625294.54649053456,627311.62567276205,629328.70485498954,631345.78403721703,633362.86321944452,635379.94240167201,637397.02158389951,639414.100766127,641431.17994835449,643448.25913058198,645465.33831280947,647482.41749503696,649499.49667726445,651516.57585949195,653533.65504171944,655550.73422394693,657567.81340617442,659584.89258840191,661601.9717706294,663619.05095285689,665636.13013508439,667653.20931731188,669670.28849953937,671687.36768176686,673704.44686399435,675721.52604622184,677738.60522844933,679755.68441067683,681772.76359290432,683789.84277513181,685806.9219573593,687824.00113958679,689841.08032181428,691858.15950404177,693875.23868626927,695892.31786849676,697909.39705072425,699926.47623295174,701943.55541517923,703960.63459740672,705977.71377963421,707994.79296186171,710011.8721440892,712028.95132631669,714046.03050854418,716063.10969077167,718080.18887299916,{"$f":"OE89+OF85","v":720097.26805522665},722114.34723745415,724131.42641968164,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"QQ89+QR85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"TC89+TD85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"VO89+VP85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"YA89+YB85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,{"$f":"AAM89+AAN85","v":726148.50560190913},726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913,726148.50560190913]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,724131.42641968501,722114.3472374574,720097.26805522991,718080.18887300242,716063.10969077481,714046.03050854732,712028.95132631972,710011.87214409222,707994.79296186473,705977.71377963712,703960.63459740963,701943.55541518214,699926.47623295453,697909.39705072704,695892.31786849943,693875.23868627194,691858.15950404445,689841.08032181684,687824.00113958935,685806.92195736186,683789.84277513425,681772.76359290676,679755.68441067915,677738.60522845166,675721.52604622417,673704.44686399656,671687.36768176907,669670.28849954158,667653.20931731397,665636.13013508648,663619.05095285887,661601.97177063138,659584.89258840389,657567.81340617628,655550.73422394879,653533.6550417213,{"$f":"BX88-BX89","v":651516.57585949369},649499.4966772662,647482.41749503859,645465.3383128111,643448.25913058361,641431.179948356,639414.10076612851,637397.02158390102,635379.94240167341,633362.86321944592,631345.78403721843,629328.70485499082,627311.62567276333,625294.54649053572,623277.46730830823,621260.38812608074,619243.30894385313,617226.22976162564,615209.15057939803,613192.07139717054,611174.99221494305,609157.91303271544,607140.83385048795,605123.75466826046,603106.67548603285,601089.59630380536,599072.51712157787,597055.43793935026,595038.35875712277,593021.27957489528,591004.20039266767,588987.12121044018,586970.04202821269,584952.96284598508,582935.88366375759,580918.8044815301,578901.7252993026,576884.64611707511,574867.56693484751,572850.48775262001,570833.40857039252,568816.32938816492,566799.25020593742,564782.17102370993,562765.09184148244,560748.01265925495,558730.93347702734,556713.85429479985,554696.77511257236,552679.69593034475,550662.61674811726,548645.53756588977,546628.45838366228,544611.37920143479,542594.30001920718,540577.22083697969,538560.14165475219,536543.06247252459,534525.9832902971,532508.9041080696,530491.82492584211,528474.74574361462,526457.66656138701,524440.58737915952,{"$f":"EJ88-EJ89","v":522423.50819693203},520406.42901470448,518389.34983247693,516372.27065024944,514355.19146802195,512338.1122857944,510321.03310356685,508303.95392133936,506286.87473911187,504269.79555688432,502252.71637465677,500235.63719242928,498218.55801020178,496201.47882797424,494184.39964574669,492167.32046351919,490150.2412812917,488133.16209906415,486116.0829168366,484099.00373460911,482081.92455238162,480064.84537015407,478047.76618792652,476030.68700569903,474013.60782347154,471996.52864124399,469979.44945901644,467962.37027678895,465945.29109456146,463928.21191233391,461911.13273010636,459894.05354787881,457876.97436565126,455859.89518342371,453842.81600119616,451825.73681896861,449808.65763674106,447791.57845451351,445774.49927228596,443757.42009005841,441740.34090783086,439723.26172560331,437706.18254337576,435689.10336114821,433672.02417892066,431654.94499669311,429637.86581446556,427620.78663223801,425603.70745001046,423586.62826778291,421569.54908555537,419552.46990332782,417535.39072110027,415518.31153887272,413501.23235664517,411484.15317441762,409467.07399219007,407449.99480996252,405432.91562773497,403415.83644550742,401398.75726327987,399381.67808105232,397364.59889882477,395347.51971659722,{"$f":"GV88-GV89","v":393330.44053436967},391313.36135214212,389296.28216991457,387279.20298768702,385262.12380545947,383245.04462323192,381227.96544100437,379210.88625877682,377193.80707654927,375176.72789432172,373159.64871209417,371142.56952986663,369125.49034763908,367108.41116541153,365091.33198318398,363074.25280095643,361057.17361872888,359040.09443650133,357023.01525427378,355005.93607204623,352988.85688981868,350971.77770759113,348954.69852536358,346937.61934313603,344920.54016090848,342903.46097868093,340886.38179645338,338869.30261422583,336852.22343199828,334835.14424977073,332818.06506754318,330800.98588531563,328783.90670308808,326766.82752086053,324749.74833863298,322732.66915640543,320715.58997417788,318698.51079195034,316681.43160972279,314664.35242749524,312647.27324526769,310630.19406304014,308613.11488081259,306596.03569858504,304578.95651635749,302561.87733412994,300544.79815190239,298527.71896967484,296510.63978744729,294493.56060521974,292476.48142299219,290459.40224076464,288442.32305853709,286425.24387630954,284408.16469408199,282391.08551185444,280374.00632962689,278356.92714739934,276339.84796517179,274322.76878294424,272305.68960071669,270288.61041848914,268271.5312362616,266254.45205403405,{"$f":"JH88-JH89","v":264237.3728718065},262220.29368957895,260203.2145073514,258186.13532512385,256169.0561428963,254151.97696066875,252134.8977784412,250117.81859621365,248100.7394139861,246083.66023175855,244066.581049531,242049.50186730345,240032.4226850759,238015.34350284835,235998.2643206208,233981.18513839325,231964.1059561657,229947.02677393815,227929.9475917106,225912.86840948305,223895.7892272555,221878.71004502795,219861.6308628004,217844.55168057285,215827.47249834531,213810.39331611776,211793.31413389021,209776.23495166266,207759.15576943511,205742.07658720756,203724.99740498001,201707.91822275252,199690.83904052502,197673.75985829753,195656.68067607004,193639.60149384255,191622.52231161506,189605.44312938757,187588.36394716008,185571.28476493258,183554.20558270509,181537.1264004776,179520.04721825011,177502.96803602262,175485.88885379513,173468.80967156764,171451.73048934015,169434.65130711265,167417.57212488516,165400.49294265767,163383.41376043018,161366.33457820269,159349.2553959752,157332.17621374771,155315.09703152021,153298.01784929272,151280.93866706523,149263.85948483774,147246.78030261025,145229.70112038276,143212.62193815527,141195.54275592777,139178.46357370028,137161.38439147279,{"$f":"LT88-LT89","v":135144.3052092453},133127.22602701781,131110.14684479032,129093.06766256283,127075.98848033533,125058.90929810784,123041.83011588035,121024.75093365286,119007.67175142537,116990.59256919788,114973.51338697039,112956.43420474289,110939.3550225154,108922.27584028791,106905.19665806042,104888.11747583293,102871.03829360544,100853.95911137795,98836.879929150455,96819.800746922963,94802.721564695472,92785.64238246798,90768.563200240489,88751.484018012998,86734.404835785506,84717.325653558015,82700.246471330523,80683.167289103032,78666.088106875541,76649.008924648049,74631.929742420558,72614.850560193066,70597.771377965575,68580.692195738084,66563.613013510592,64546.533831283101,62529.454649055609,60512.375466828118,58495.296284600627,56478.217102373135,54461.137920145644,52444.058737918152,50426.979555690661,48409.90037346317,46392.821191235678,44375.742009008187,42358.662826780695,40341.583644553204,38324.504462325713,36307.425280098221,34290.34609787073,32273.266915643238,30256.187733415747,28239.108551188256,26222.029368960764,24204.950186733273,22187.871004505781,20170.79182227829,18153.712640050799,16136.633457823307,14119.554275595816,12102.475093368324,10085.395911140833,8068.3167289133416,{"$f":"OF88-OF89","v":6051.2375466858502},4034.1583644583588,2017.0791822308674,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"QR88-QR89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"TD88-TD89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"VP88-VP89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"YB88-YB89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,{"$f":"AAN88-AAN89","v":3.3760443329811096E-9},3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9,3.3760443329811096E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2641365294948229E-3,3.5399710123086613E-3,3.5655031316438727E-3,3.3367561427765789E-3,3.6171141793529004E-3,3.3860381969972931E-3,3.6694652462172616E-3,3.6959224601250036E-3,3.2000227468298409E-3,3.7494087640401546E-3,3.5123771343466858E-3,3.8036691535132845E-3,3.5642006469444867E-3,3.8587178133180867E-3,3.8865422680993168E-3,3.6433582645228378E-3,3.9428006607125704E-3,3.6970987368281703E-3,3.9998842633793578E-3,4.0287403145948739E-3,3.2219792083918153E-3,4.0870907093316792E-3,3.834946618141957E-3,4.1463054914344863E-3,3.8915240472940011E-3,4.2064009959940866E-3,4.2367842320516083E-3,3.9779800579525289E-3,4.2982323195893983E-3,4.0367009448157923E-3,4.3606037291455003E-3,4.3921412179184207E-3,3.5315156060329754E-3,4.455931079441422E-3,4.1874181461347961E-3,{"$f":"IF(BV90,BW86/BV90)","v":4.5206895357902373E-3},4.2493167971836728E-3,4.586435491231465E-3,4.6196848183552687E-3,4.3439482245393778E-3,4.6869485125212293E-3,4.4082522041255486E-3,4.7552490803036427E-3,4.7897946199243462E-3,3.8705292162727304E-3,4.8596893551322773E-3,4.5734116723221158E-3,4.9306735530536246E-3,4.6412884665260837E-3,5.0027692076456539E-3,5.0392408608248753E-3,4.7451119788979217E-3,5.1130462004123373E-3,4.8156984583372477E-3,5.1880205351720861E-3,5.2259535782016465E-3,4.5831938993506887E-3,5.302726769876801E-3,4.997128486961662E-3,5.3807303879367498E-3,5.0717482053427515E-3,5.4599901681777136E-3,5.5000993518838446E-3,5.1859487862755691E-3,5.5812931642527496E-3,5.2636339305451672E-3,5.6638105859712264E-3,5.7055744593585318E-3,4.6523056328487246E-3,5.7901305759823166E-3,5.4634716798424065E-3,5.8760824988651674E-3,5.5457298453156717E-3,5.963460529943179E-3,6.0076940386966102E-3,5.6716968182791662E-3,6.0972699292865503E-3,5.7574387625305701E-3,6.1883514951908188E-3,6.2344673170456003E-3,5.1043837219128035E-3,6.3278703854450988E-3,5.9781978085213291E-3,6.422864539484467E-3,6.069149642443635E-3,6.5194856991145694E-3,6.5684179194133189E-3,6.2085223480067816E-3,6.6675492636577363E-3,6.3034532283765257E-3,6.7684021307152804E-3,6.8194865262918595E-3,5.6048666619390062E-3,6.9229966766492894E-3,6.5481096259097701E-3,7.0283301198502427E-3,6.6490070467949917E-3,7.1355297500920256E-3,7.1898431496825524E-3,{"$f":"IF(EH90,EI86/EH90)","v":6.8037333296399579E-3},7.2999253911782821E-3,6.9092003846978412E-3,7.4119869478756649E-3,7.4687748320610399E-3,6.6158986091557652E-3,7.5838953570404807E-3,7.181303446089608E-3,7.7011174158621593E-3,7.2936428419226058E-3,7.820492645428008E-3,7.881004289493343E-3,7.4660547430004465E-3,8.003709757086877E-3,7.5836736300641484E-3,8.1287049249125255E-3,8.1920791256933894E-3,6.78066563591187E-3,8.3206177593690717E-3,7.8874901139089522E-3,8.4515941385872317E-3,8.0130747335393077E-3,8.5850709775000273E-3,8.6527672459854547E-3,8.2059875946722659E-3,8.7901170353825164E-3,8.3377123754239252E-3,8.93013356356555E-3,9.0011638084494788E-3,7.4746417569714367E-3,9.1453135021319805E-3,8.6784164599693313E-3,9.292310973893058E-3,8.8194389216268345E-3,9.4422331389038914E-3,9.5183157640746797E-3,9.0362828077131079E-3,9.6727752185749357E-3,9.1844990155666544E-3,9.8303639256332054E-3,9.9103588343429586E-3,8.2551836102086277E-3,1.0072805669234089E-2,9.5684259603978847E-3,1.0238605481162025E-2,9.7275788720131949E-3,1.0407853628870336E-2,1.0493801605426668E-2,9.972575308392094E-3,1.0668408954856663E-2,1.0140225492348382E-2,1.0846719120168061E-2,1.0937296562016707E-2,9.7680257965958184E-3,1.1121366061879891E-2,1.0575215364794872E-2,1.1309418102900136E-2,1.0755841899242641E-2,1.1501572345385916E-2,1.1599226484495793E-2,1.1034245258249481E-2,1.1797768896912527E-2,1.1225001036442604E-2,1.2000734069153311E-2,{"$f":"IF(GT90,GU86/GT90)","v":1.2103917923377363E-2},1.0141037470691226E-2,1.2313776707966238E-2,1.1720872144856606E-2,1.2528412603250615E-2,1.1927174478483696E-2,1.2747977809930609E-2,1.2859658222969474E-2,1.224560738526664E-2,1.3086916982787158E-2,1.2464109424810937E-2,1.3319514548726515E-2,1.3437870193689222E-2,1.1289525242299722E-2,1.3678809026202322E-2,1.303332237354534E-2,1.3925542217680635E-2,1.3270655693694117E-2,1.4178266338255049E-2,1.4306938844017592E-2,1.3637584122541594E-2,1.4569037525834719E-2,1.3889783521787654E-2,1.48376586048565E-2,1.4974486505245585E-2,1.2613900139073535E-2,1.5253325809057776E-2,1.4548391836145964E-2,1.5539283051137312E-2,1.4823687890541032E-2,1.5832616555593343E-2,1.5982133540133676E-2,1.5250108856851893E-2,1.6287043430995869E-2,1.5543763679768278E-2,1.6600031945446826E-2,1.675965062341438E-2,1.5076628879988733E-2,1.7085335061316671E-2,1.6312806395627613E-2,1.7419891724276916E-2,1.6635198413969394E-2,1.7763666927274945E-2,1.7939124627870527E-2,1.7135660132169831E-2,1.8297416949762023E-2,1.7481076054280148E-2,1.8665875536115095E-2,1.8854046059602773E-2,1.5963641250658279E-2,1.9238539612189375E-2,1.8388672005646881E-2,1.9634280625743634E-2,1.8770442230254213E-2,2.0041744230345812E-2,2.0250027806146684E-2,1.9364600568997522E-2,2.0676025697533924E-2,1.9775768048361134E-2,2.1115056306737597E-2,2.1339638312169663E-2,1.8113952001840832E-2,2.1799313205048892E-2,2.0860361912008841E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.2273532416953529E-2},2.1318424178722067E-2,2.2762965707539249E-2,2.3013608207130935E-2,2.2033495663841215E-2,2.3527210199878124E-2,2.2529895366014727E-2,2.4057889709838808E-2,2.4329890897842148E-2,2.070485803562799E-2,2.4887760172049224E-2,2.3845468451602191E-2,2.5464885998334474E-2,2.4403774594492163E-2,2.6062243385867885E-2,2.6368831685888473E-2,2.527855187055205E-2,2.6998512006482223E-2,2.5888135763725159E-2,2.7651166022306037E-2,2.7986490735373321E-2,2.5361869560039888E-2,2.8675948974747071E-2,2.7512923323893986E-2,2.9391639834609483E-2,2.820654203591888E-2,3.0135038988839579E-2,3.051762078398956E-2,2.9298269389716528E-2,3.1305598216677936E-2,3.0062618264206347E-2,3.2125489356266503E-2,3.2547996600892172E-2,2.7846572023597332E-2,3.3419406528109485E-2,3.2114430740787694E-2,3.4327828909604237E-2,3.2996830584121027E-2,3.5275606810105394E-2,3.5765040821233836E-2,3.439363262900906E-2,3.6776692184462383E-2,3.5377397490655493E-2,3.7834487908548389E-2,3.8381663892031563E-2,3.2934055891255934E-2,3.9514676823808284E-2,3.8042216732268673E-2,4.0702275133630061E-2,3.9199126287593866E-2,4.1948411161069996E-2,4.2594771369656788E-2,4.1044025549787325E-2,4.3936991892495621E-2,4.2353461605052337E-2,4.5349449091313221E-2,4.6083728947825038E-2,3.9672931920834639E-2,4.7612135869086053E-2,4.5942967001950726E-2,4.9225810793826118E-2,4.7520950088925193E-2,5.0931967185350216E-2,5.182220556973148E-2,{"$f":"IF(LR90,LS86/LR90)","v":5.0062363066938391E-2},5.368247252855339E-2,5.1885092101538799E-2,5.5657193030243864E-2,5.6690777582338356E-2,5.1914838505067333E-2,5.885773802995059E-2,5.6964079756268916E-2,6.1168667435865111E-2,5.9235894309911337E-2,6.363821627567201E-2,6.4937603820303905E-2,6.2946177950303467E-2,6.7677149569640466E-2,6.5647094653221424E-2,7.0621777448073339E-2,7.21782558327837E-2,6.2685865847803821E-2,7.5476051387519116E-2,7.3354522664706295E-2,7.904545663255888E-2,7.6891213924010424E-2,8.2921157512182209E-2,8.4986357657063707E-2,8.2790446832495368E-2,8.9400408799473516E-2,8.7183904932673584E-2,9.423769670623354E-2,9.6834414290527554E-2,8.4686374370208595E-2,0.10242966613811136,0.10020415571664046,0.10863308638500559,0.10643060045563985,0.11554894957613418,0.11931334193504799,0.11719203668745798,0.1275508289622527,0.12552823062800197,0.1368907586503868,0.14204542467203152,0.12568137943044771,0.15350369217658738,0.15199964056727822,0.16680027688529911,0.16568527770395997,0.18241476661824083,0.19128878338933061,0.19111225366698029,0.21170376612978611,0.21253244231326163,0.23666246901648882,0.25134687264431843,0.24156673305370446,0.28659584529537913,0.29289645531367769,0.33270054844586078,0.34381167207013386,0.39558234738052578,0.43646038316018365,0.46263978297959391,0.54888719778413086,0.59846569943855721,0.73628702926081391,{"$f":"IF(OD90,OE86/OD90)","v":0.88621674800019423},0.94857262806399567,1.4859686032705404,2.1267834428100922,4.484860343683148,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.9169638353937872E-2,4.2479652147703939E-2,4.2786037579726474E-2,4.0041073713318949E-2,4.3405370152234807E-2,4.0632458363967519E-2,4.4033582954607138E-2,4.4351069521500044E-2,3.8400272961958089E-2,4.4992905168481853E-2,4.2148525612160231E-2,4.5644029842159414E-2,4.2770407763333837E-2,4.6304613759817037E-2,4.6638507217191802E-2,4.3720299174274058E-2,4.7313607928550841E-2,4.4365184841938042E-2,4.799861116055229E-2,4.8344883775138486E-2,3.8663750500701782E-2,4.9045088511980153E-2,4.6019359417703486E-2,4.9755665897213835E-2,4.6698288567528015E-2,5.0476811951929039E-2,5.0841410784619304E-2,4.7735760695430347E-2,5.1578787835072776E-2,4.8440411337789507E-2,5.2327244749746003E-2,5.2705694615021045E-2,4.2378187272395701E-2,5.3471172953297064E-2,5.024901775361755E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":5.4248274429482851E-2},5.0991801566204073E-2,5.5037225894777581E-2,5.5436217820263228E-2,5.2127378694472537E-2,5.6243382150254748E-2,5.2899026449506587E-2,5.7062988963643715E-2,5.7477535439092155E-2,4.6446350595272766E-2,5.8316272261587324E-2,5.488094006786539E-2,5.9168082636643499E-2,5.5695461598313005E-2,6.0033230491747844E-2,6.0470890329898504E-2,5.6941343746775064E-2,6.1356554404948048E-2,5.7788381500046976E-2,6.2256246422065037E-2,6.2711442938419765E-2,5.4998326792208264E-2,6.3632721238521608E-2,5.9965541843539943E-2,6.4568764655241001E-2,6.0860978464113022E-2,6.5519882018132566E-2,6.6001192222606142E-2,6.2231385435306832E-2,6.6975517971032988E-2,6.3163607166542013E-2,6.796572703165471E-2,6.8466893512302382E-2,5.5827667594184699E-2,6.9481566911787807E-2,6.5561660158108881E-2,7.0512989986382002E-2,6.6548758143788064E-2,7.1561526359318145E-2,7.2092328464359326E-2,6.806036181934999E-2,7.3167239151438607E-2,6.9089265150366841E-2,7.4260217942289819E-2,7.4813607804547211E-2,6.1252604662953639E-2,7.5934444625341185E-2,7.1738373702255942E-2,7.7074374473813601E-2,7.2829795709323616E-2,7.8233828389374829E-2,7.8821015032959824E-2,7.4502268176081382E-2,8.0010591163892836E-2,7.5641438740518305E-2,8.1220825568583371E-2,8.1833838315502311E-2,6.7258399943268071E-2,8.3075960119791473E-2,7.8577315510917234E-2,8.4339961438202909E-2,7.9788084561539907E-2,8.5626357001104311E-2,8.6278117796190629E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":8.1644799955679498E-2},8.7599104694139382E-2,8.2910404616374098E-2,8.8943843374507975E-2,8.9625297984732483E-2,7.9390783309869178E-2,9.1006744284485769E-2,8.6175641353075288E-2,9.2413408990345919E-2,8.7523714103071276E-2,9.3845911745136096E-2,9.4572051473920116E-2,8.9592656916005362E-2,9.6044517085042524E-2,9.1004083560769777E-2,9.7544459098950306E-2,9.8304949508320666E-2,8.136798763094244E-2,9.9847413112428868E-2,9.4649881366907426E-2,0.10141912966304678,9.6156896802471692E-2,0.10302085173000033,0.10383320695182546,9.8471851136067184E-2,0.1054814044245902,0.1000525485050871,0.10716160276278661,0.10801396570139374,8.9695701083657237E-2,0.10974376202558377,0.10414099751963198,0.1115077316867167,0.10583326705952201,0.1133067976668467,0.11421978916889616,0.10843539369255729,0.11607330262289922,0.11021398818679985,0.11796436710759847,0.11892430601211551,9.9062203322503539E-2,0.12087366803080907,0.11482111152477462,0.1228632657739443,0.11673094646415834,0.12489424354644403,0.12592561926512003,0.11967090370070513,0.12802090745827996,0.12168270590818059,0.13016062944201673,0.13124755874420047,0.11721630955914983,0.13345639274255869,0.12690258437753846,0.13571301723480164,0.12907010279091169,0.13801886814463099,0.13919071781394951,0.13241094309899376,0.14157322676295031,0.13470001243731125,0.14400880882983974,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.14524701508052834},0.1216924496482947,0.14776532049559485,0.14065046573827927,0.15034095123900737,0.14312609374180435,0.15297573371916731,0.15431589867563369,0.14694728862319967,0.15704300379344588,0.14956931309773125,0.15983417458471819,0.16125444232427066,0.13547430290759666,0.16414570831442787,0.15639986848254409,0.16710650661216761,0.15924786832432941,0.17013919605906058,0.17168326612821111,0.16365100947049913,0.17482845031001665,0.16667740226145183,0.17805190325827799,0.17969383806294703,0.15136680166888242,0.1830399097086933,0.17458070203375156,0.18647139661364776,0.17788425468649238,0.18999139866712011,0.19178560248160412,0.18300130628222272,0.19544452117195044,0.18652516415721934,0.19920038334536191,0.20111580748097257,0.18091954655986481,0.20502402073580006,0.19575367674753136,0.20903870069132299,0.19962238096763274,0.21316400312729933,0.21526949553444633,0.20562792158603799,0.21956900339714427,0.20977291265136178,0.22399050643338114,0.22624855271523328,0.19156369500789935,0.23086247534627249,0.22066406406776257,0.23561136750892361,0.22524530676305055,0.24050093076414975,0.24300033367376023,0.23237520682797025,0.2481123083704071,0.2373092165803336,0.25338067568085115,0.25607565974603597,0.21736742402208997,0.26159175846058669,0.2503243429441061,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.26728238900344237},0.25582109014466481,0.273155588490471,0.2761632984855712,0.26440194796609456,0.2823265223985375,0.27035874439217672,0.28869467651806568,0.29195869077410574,0.24845829642753586,0.29865312206459071,0.28614562141922628,0.30557863198001367,0.29284529513390595,0.31274692063041465,0.31642598023066171,0.30334262244662458,0.32398214407778669,0.31065762916470191,0.33181399226767244,0.33583788882447985,0.30434243472047867,0.34411138769696487,0.33015507988672782,0.35269967801531377,0.33847850443102656,0.36162046786607493,0.3662114494078747,0.35157923267659835,0.37566717860013521,0.36075141917047615,0.38550587227519806,0.39057595921070609,0.33415886428316799,0.40103287833731383,0.38537316888945233,0.41193394691525087,0.3959619670094523,0.42330728172126475,0.42918048985480606,0.41272359154810873,0.44132030621354856,0.42452876988786592,0.45401385490258067,0.46057996670437873,0.39520867069507121,0.47417612188569941,0.45650660078722405,0.48842730160356074,0.47038951545112639,0.50338093393283989,0.51113725643588148,0.4925283065974479,0.52724390270994748,0.50824153926062809,0.54419338909575865,0.55300474737390048,0.47607518305001567,0.57134563042903264,0.55131560402340873,0.59070972952591339,0.57025140106710226,0.61118360622420265,0.62186646683677771,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.60074835680326066},0.64418967034264063,0.62262110521846559,0.66788631636292639,0.68028933098806021,0.62297806206080797,0.70629285635940708,0.68356895707522702,0.73402400923038136,0.71083073171893607,0.76365859530806413,0.77925124584364691,0.7553541354036416,0.81212579483568559,0.78776513583865704,0.84746132937688001,0.8661390699934044,0.75223039017364579,0.9057126166502294,0.88025427197647554,0.94854547959070656,0.92269456708812503,0.9950538901461865,1.0198362918847645,0.99348536198994442,1.0728049055936821,1.046206859192083,1.1308523604748024,1.1620129714863308,1.0162364924425031,1.2291559936573364,1.2024498685996856,1.3035970366200671,1.2771672054676781,1.3865873949136103,1.4317601032205758,1.4063044402494957,1.5306099475470325,1.5063387675360236,1.6426891038046416,1.7045450960643782,1.5081765531653726,1.8420443061190486,1.8239956868073386,2.0016033226235894,1.9882233324475196,2.1889771994188898,2.2954654006719672,2.2933470440037635,2.5404451935574333,2.5503893077591395,2.839949628197866,3.0161624717318212,2.8988007966444536,3.4391501435445493,3.5147574637641323,3.9924065813503296,4.1257400648416063,4.7469881685663093,5.2375245979222038,5.5516773957551271,6.5866463734095699,7.1815883932626861,8.835444351129766,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":10.63460097600233},11.382871536767947,17.831623239246483,25.521401313721107,53.818324124197773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":9.5917831694535494E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99239637041446938,0.98485055601181282,0.97736211718679511,0.96993061767677691,0.96255562453629773,0.95523670811185479,0.94797344201687073,0.94076540310685386,0.93361217145474706,0.92651333032646244,0.91946846615660349,0.91247716852437288,0.90553903012965975,0.89865364676931325,0.89182061731359319,0.88503954368280136,0.87831003082409043,0.87163168668844804,0.86500412220785783,0.85842695127263235,0.85189979070891897,0.84542226025637734,0.83899398254602586,0.83261458307825675,0.82628369020101866,0.82000093508816485,0.81376595171796573,0.80757837685178557,0.80143785001292067,0.79534401346559835,0.78929651219413677,0.78329499388226131,0.77733910889258018,0.77142851024621462,0.76556285360258469,{"$f":"1/(1+$F$95)^BW8","v":0.75974179723934898},0.75396500203249561,0.74823213143658684,0.74254285146515098,0.73689683067122635,0.73129374012805082,0.72573325340989991,0.72021504657306901,0.71473879813700192,0.7093041890655607,0.70391090274844104,0.69855862498272558,0.69324704395457937,0.68797585022108476,0.68274473669221303,0.67755339861293484,0.67240153354546484,0.66728884135164246,0.66221502417544664,0.65717978642564334,0.65218283475856464,0.64722387806101922,0.64230262743333277,0.63741879617251651,0.63257209975556594,0.62776225582288336,0.62298898416182902,0.61825200669039659,0.61355104744101185,0.60888583254445616,0.6042560902139108,0.59966155072912319,0.59510194642069414,0.59057701165448284,0.58608648281613263,0.58163009829571233,0.57720759847247605,0.57281872569973769,0.56846322428986129,0.56414084049936464,0.55985132251413772,0.55559442043477081,0.55136988626199723,0.54717747388224491,0.54301693905329795,0.53888803939006813,0.53479053435047319,0.53072418522142417,0.52668875510491808,0.52268400890423605,0.51870971331024807,0.51476563678782017,0.51085154956232581,0.50696722360625956,0.50311243262595273,0.49928695204838974,0.49549055900812528,0.49172303233430004,0.48798415253775612,0.48427370179824997,0.48059146395176244,0.47693722447790537,0.47331077048742431,0.46971189070979591,{"$f":"1/(1+$F$95)^EI8","v":0.46614037548091947},0.46259601673090228,0.45907860797193867,0.45558794428627902,0.45212382231429288,0.44868604024262077,0.4452743977924174,0.44188869620768356,0.43852873824368749,0.43519432815547227,0.43188527168645424,0.42860137605710424,0.42534244995371734,0.42210830351726725,0.41889874833234519,0.41571359741618363,0.41255266520776263,0.40941576755699943,0.40630272171402032,0.40321334631851397,0.40014746138916568,0.39710488831317214,0.39408544983583527,0.39108897005023635,0.38811527438698773,0.38516418960406257,0.38223554377670216,0.37932916628740032,0.3764448878159628,0.37358254032964361,0.3707419570733555,0.36792297255995499,0.36512542256060182,0.36234914409519059,0.35959397542285676,0.35685975603255304,0.35414632663369866,0.3514535291468997,0.34878120669473922,0.34612920359263805,0.34349736533978492,0.34088553861013554,0.33829357124348003,0.33572131223657831,0.33316861173436307,0.33063532102120957,0.32812129251227123,0.32562637974488245,0.32315043737002508,0.32069332114386118,0.31825488791932965,0.31583499563780654,0.31343350332082898,0.31105027106188227,0.30868516001824881,0.30633803240291979,0.30400875147656775,0.30169718153958036,0.29940318792415477,0.29712663698645253,0.29486739609881318,0.29262533364202786,0.29040031899767155,0.28819222254049337,{"$f":"1/(1+$F$95)^GU8","v":0.28600091563086472},0.28382627060728499,0.28166816077894469,0.27952646041834389,0.27740104475396832,0.27529178996301995,0.27319857316420348,0.27112127241056738,0.26905976668239978,0.26701393588017747,0.26498366081756997,0.26296882321449538,0.26096930569022947,0.25898499175656786,0.25701576581103924,0.25506151313017056,0.25312211986280386,0.25119747302346285,0.24928746048577111,0.24739197097591969,0.24551089406618448,0.24364412016849279,0.24179154052803906,0.23995304721694907,0.23812853312799201,0.23631789196834105,0.23452101825338034,0.23273780730056021,0.23096815522329817,0.22921195892492691,0.22746911609268794,0.22573952519177107,0.22402308545939928,0.22231969689895834,0.22062926027417126,0.21895167710331687,0.21728684965349251,0.21563468093492053,0.21399507469529733,0.21236793541418628,0.21075316829745297,0.20915067927174216,0.20756037497899774,0.2059821627710236,0.20441595070408627,0.20286164753355834,0.20131916270860267,0.19978840636689729,0.19826928932940002,0.19676172309515283,0.19526561983612656,0.19378089239210361,0.19230745426560053,0.19084521961682849,0.18939410325869294,0.18795402065183006,0.18652488789968241,0.18510662174361062,0.18369913955804329,0.18230235934566322,0.18091619973263054,0.17954057996384173,0.17817541989822536,0.17682064000407288,{"$f":"1/(1+$F$95)^JG8","v":0.1754761613544055},0.17414190562237578,0.17281779507670483,0.17150375257715342,0.17019970157002828,0.16890556608372193,0.16762127072428695,0.16634674067104352,0.16508190167222064,0.16382668004063006,0.16258100264937389,0.16134479692758391,0.16011799085619391,0.15890051296374405,0.15769229232221693,0.15649325854290555,0.15530334177231267,0.15412247268808096,0.15295058249495475,0.15178760292077198,0.15063346621248677,0.14948810513222252,0.14835145295335425,0.14722344345662167,0.14610401092627121,0.14499309014622755,0.14389061639629419,0.14279652544838312,0.14171075356277282,0.14063323748439507,0.13956391443914978,0.13850272213024781,0.13744959873458176,0.13640448289912419,0.13536731373735339,0.13433803082570628,0.13331657420005799,0.13230288435222887,0.13129690222651724,0.13029856921625915,0.12930782716041414,0.1283246183401765,0.12734888547561324,0.12638057172232653,0.12541962066814236,0.12446597632982408,0.12351958314981068,0.12258038599298035,0.12164833014343839,0.12072336130132934,0.11980542557967387,0.11889446950122919,0.11799043999537366,0.11709328439501508,0.11620295043352219,0.11531938624167991,0.11444254034466747,0.11357236165905947,0.11270879948985008,0.11185180352749943,0.11100132384500278,0.11015731089498183,0.10931971550679828,0.108488488883689,{"$f":"1/(1+$F$95)^LS8","v":0.10766358259992351},0.10684494859798248,0.1060325391857584,0.10522630703377663,0.10442620517243847,0.10363218698928463,0.1028442062262797,0.10206221697711713,0.10128617368454511,0.10051603113771208,9.9751744469533263E-2,9.8993269154076455E-2,9.8240561003968135E-2,9.7493576167819229E-2,9.6752271127670431E-2,9.6016602696456788E-2,9.5286528015491881E-2,9.4562004551970807E-2,9.3842990096492371E-2,9.3129442760600034E-2,9.2421320974341539E-2,9.1718583483847232E-2,9.1021189348926487E-2,9.0329097940682807E-2,8.9642268939146744E-2,8.8960662330926976E-2,8.8284238406879129E-2,8.7612957759792554E-2,8.6946781282094376E-2,8.6285670163571179E-2,8.5629585889108115E-2,8.4978490236444965E-2,8.4332345273949408E-2,8.3691113358407232E-2,8.3054757132829254E-2,8.2423239524275022E-2,8.1796523741692967E-2,8.1174573273777084E-2,8.0557351886839781E-2,7.9944823622701E-2,7.9336952796593418E-2,7.8733703995083393E-2,7.8135042074007968E-2,7.7540932156427364E-2,7.6951339630593141E-2,7.6366230147931743E-2,7.5785569621043505E-2,7.5209324221716639E-2,7.4637460378956647E-2,7.4069944777030342E-2,7.3506744353525111E-2,7.2947826297422608E-2,7.2393158047187378E-2,7.1842707288869795E-2,7.1296441954223536E-2,7.0754330218837327E-2,7.0216340500280985E-2,6.9682441456265357E-2,6.9152601982816503E-2,6.8626791212463539E-2,6.810497851244042E-2,6.758713348290131E-2,6.7073225955149501E-2,6.6563225989879959E-2,{"$f":"1/(1+$F$95)^OE8","v":6.6057103875434967E-2},6.555483012607323E-2,6.5056375480252199E-2,6.4561710898923166E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^QQ8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^TC8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^VO8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^YA8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,{"$f":"1/(1+$F$95)^AAM8","v":6.4070807563839649E-2},6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2,6.4070807563839649E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":62615703.318118155},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,720627.14134122897,713161.23793505388,705767.20726696192,698444.38799216878,691192.12466779549,684009.76770135376,676896.67329967103,669852.20341825555,662875.72571109619,655966.61348089157,649124.24562970863,642348.006610065,635637.28637642914,628991.48033713968,622409.98930673697,615892.21945870365,609437.58227861265,603045.4945176756,596715.37814669358,590446.66031040135,584238.77328220452,578091.1544193069,572003.24611822306,565974.49577067269,560004.35571985645,554092.28321710555,548237.74037890579,542440.19414429157,536699.11623260495,531013.98310161976,525384.27590602625,519809.48045627167,514289.08717775659,508822.59107038192,503409.49166844424,498049.29300087766,{"$f":"BX95*BW90*BX7","v":492741.50355183566},487485.63622161571,482281.2082879176,477127.74136743776,472024.76137779327,466971.79849977477,461968.38713992381,457014.06589343451,452108.37750737258,447250.86884421442,442441.09084569826,437678.59849698795,432962.95079114643,428293.71069391491,423670.4451087963,419092.72484243975,414560.12457032409,410072.22280273726,405628.60185105022,401228.84779428045,396872.55044594611,392559.30332120461,388288.703604276,384060.35211614834,379873.85328256025,375728.81510226149,371624.84911554807,367561.57037306763,363538.59740489617,359555.55218988139,355612.0601252506,351707.74999648251,347842.25394743844,344015.20745075273,340226.24927847844,336475.02147298818,332761.16931812512,329084.34131060512,325444.18913166528,321840.36761895899,318272.53473869269,314740.3515580055,311243.48221758701,307781.59390453249,304354.35682543321,300961.44417969952,297602.53213311592,294277.2997916243,290985.42917533475,287726.60519276158,284500.51561528275,281306.85105182085,278145.30492374289,275015.5734399787,271917.35557235416,268850.35303113941,265814.2702408082,262808.81431600812,259833.69503773918,256888.62482973919,253973.31873507379,251087.49439293015,248230.87201561188,245403.17436573363,{"$f":"EJ95*EI90*EJ7","v":242604.1267336139},239833.45691486425,237090.89518817261,234376.17429328061,231689.02940915129,229029.19813232703,226396.42045547548,223790.43874612224,221210.9977255674,218657.84444798715,216130.72827971526,213629.40087870604,211153.61617417552,208703.13034641944,206277.70180680745,203877.0911779509,201501.06127404343,199149.37708137257,196821.80573900128,194518.11651961732,192238.08081054984,189981.4720949505,187748.06593313953,185537.63994411365,183349.97378721522,181184.8491439611,179042.04970003015,176921.36112740741,174822.57106668412,172745.46910951202,170689.8467812106,168655.49752352631,166642.21667754164,164649.801466734,162678.05098018178,160726.76615591723,158795.74976442481,156884.80639228338,154993.74242595106,153122.3660356921,151270.48715964373,149437.91748802245,147624.4704474679,145829.96118552421,144054.20655525618,142297.02510000038,140558.23703824953,138837.66424866871,137135.13025524284,135450.46021255426,133783.4808911884,132134.02066326779,130501.90948811232,128886.97889802487,127289.0619842017,125707.99338276584,124143.60926092276,122595.74730323747,121064.2466980317,119548.94812390003,118049.69373634436,116566.32715452541,115098.69344813032,113646.63912435518,{"$f":"GV95*GU90*GV7","v":112210.01211500187},110788.66176368798,109382.43881316866,107991.19539276995,106614.78500593211,105253.06251786224,103905.88414329532,102573.10743436261,101254.59126856631,99950.19583686025,98659.782631834722,97383.214436005146,96120.35531020393,94871.070582073837,93635.226834662666,92412.691895118216,91203.334823482175,90007.025901583067,88823.636622026403,87653.039677281777,86495.108948865905,85349.719496620775,84216.747548086161,83096.07048796551,81987.566847684648,80891.116295042229,79806.599623951406,78733.898744271733,77672.896671730559,76623.477517933279,75585.526480461413,74558.929833058137,73543.574915899968,72539.350125954457,71546.144907422684,70563.849742266073,69592.356140816759,68631.556632470543,67681.344756462262,66741.615052722249,65812.263052813505,64893.185270948925,63984.27919508778,63085.443278110703,62196.576929072631,61317.580504532991,60448.355299962481,59588.803541225665,58738.828376138765,57898.333866102344,57067.224977807527,56245.407575015837,55432.788410411449,54629.275117525838,53834.776202733345,53049.20103731806,52272.459849610437,51504.463717193845,50745.124559179792,49994.355128551775,49252.069004576668,48518.180585283517,47792.605080008769,47075.258502007673,{"$f":"JH95*JG90*JH7","v":46366.057661130973},45664.920156566703,44971.764369646051,44286.509456713262,43609.075342058481,42939.382710913487,42277.353002509393,41622.90840319603,40975.971839622245,40336.466971976894,39704.318187289638,39079.450592791312,38461.790009333243,37851.262964864924,37247.79668796972,36651.319101457957,36061.758816016831,35479.045123916949,34903.107992774647,34333.878059369817,33771.286623518754,33215.265642001315,32665.747722542328,32122.666117846398,31585.954719685826,31055.548053041137,30531.381270293812,30013.390145470647,29501.511068539432,28995.681039755433,28495.83766405817,28001.919145518212,27513.864281833386,27031.612458874089,26555.103645277235,26084.278387088343,25619.077802451535,25159.443576346741,24705.317955373994,24256.643742584238,23813.364292356186,23375.423505319079,22942.765823320617,22515.336224439932,22093.08021804511,21675.943839894782,21263.873647283603,20856.81671423107,20454.720626713315,20057.533477937613,19665.203863659084,19277.680877539344,18894.914106546643,18516.853626397173,18143.449997037216,17774.654258165694,17410.417924796828,17050.692982862562,16695.431884854355,16344.587545504015,15998.113337503295,15655.963087261793,15318.091070702905,14984.452009097526,{"$f":"LT95*LS90*LT7","v":14655.001064935026},14329.693837831395,14008.486360473955,13691.335094602611,13378.196927027084,13069.029165679951,12763.789535705095,12462.43617558135,12164.9276332809,11871.222862462275,11581.281218697502,11295.062455733212,11012.526721785363,10733.634555867297,10458.346884150798,10186.625016359943,9918.4306421973615,9653.725827802702,9392.4730122429683,9134.6350040344696,8880.1749776961078,8629.0564703337022,8381.2433782551198,8136.6999536158964,7895.3908010951163,7657.2808746012579,7422.3354740077684,7190.5202419180723,6961.8011604597796,6736.1445481078454,6513.5170565363869,6293.8856674989447,6077.2176897369191,5863.4807559159353,5652.6428195898989,5444.6721521924819,5239.5373400558219,5037.2072814561625,4837.6511836862328,4640.8385601541067,4446.739227508303,4255.323302788931,4066.5612006046031,3880.4236303349289,3696.8815933583351,3515.906380305014,3337.4695683347481,3161.5430184394281,2988.0988727700064,2817.1095519877085,2648.5477526392556,2482.3864445559107,2318.5988682761231,2157.1585324915659,1998.0392115163668,1841.2149427793172,1686.6600243388605,1534.3490124206633,1384.2567189775591,1236.3582092716777,1090.6287994785553,947.04405431303542,805.57978467676935,666.21204532711704,{"$f":"OF95*OE90*OF7","v":528.91713256726894},393.67158195739484,260.45216604663329,129.23589212574095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999878},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1508728691908058E-2,1.1389494969206826E-2,1.127140908537467E-2,1.1154460478447913E-2,1.1038638680718863E-2,1.0923933317913116E-2,1.0810334108373862E-2,1.0697830862253217E-2,1.0586413480710516E-2,1.0476071955117438E-2,1.0366796366270015E-2,1.0258576883607384E-2,1.0151403764437225E-2,1.0045267353167906E-2,9.9401580805471793E-3,9.8360664629074321E-3,9.7329831014174514E-3,9.6308986813405557E-3,9.5298039712991799E-3,9.4296898225457258E-3,9.3305471682396997E-3,9.2323670227310757E-3,9.135140480849813E-3,9.03885871720146E-3,8.9435129854688791E-3,8.8490946177199013E-3,8.7555950237209988E-3,8.6630056902568392E-3,8.5713181804556761E-3,8.4805241331205854E-3,8.3906152620664368E-3,8.3015833554625634E-3,8.2134202751811079E-3,8.1261179561509713E-3,8.0396684057173293E-3,7.9540637030066658E-3,{"$f":"BX96/$H$96","v":7.8692959982972592E-3},7.7853575123951278E-3,7.7022405360153033E-3,7.619937429168484E-3,7.5384406205529376E-3,7.4577426069516693E-3,7.3778359526347611E-3,7.2987132887668976E-3,7.2203673128199593E-3,7.1427907879907217E-3,7.0659765426235466E-3,6.9899174696380602E-3,6.9146065259617796E-3,6.8400367319676192E-3,6.7662011709162615E-3,6.69309298840333E-3,6.6207053918113405E-3,6.5490316497663755E-3,6.4780650915994683E-3,6.4077991068126026E-3,6.338227144549363E-3,6.2693427130701201E-3,6.2011393792317715E-3,6.1336107679719797E-3,6.066750561797841E-3,6.000552500278992E-3,5.9350103795451047E-3,5.8701180517876884E-3,5.8058694247662395E-3,5.7422584613186362E-3,5.6792791788757655E-3,5.6169256489803599E-3,5.5551919968099854E-3,5.4940724007041582E-3,5.4335610916955452E-3,5.3736523530452385E-3,5.3143405197820254E-3,5.2556199782456646E-3,5.1974851656341045E-3,5.1399305695546335E-3,5.0829507275788914E-3,5.0265402268017626E-3,4.9706937034040659E-3,4.9154058422190465E-3,4.8606713763026093E-3,4.8064850865072832E-3,4.7528418010598823E-3,4.6997363951428103E-3,4.6471637904790045E-3,4.5951189549204748E-3,4.5435969020404046E-3,4.4925926907288024E-3,4.4421014247916337E-3,4.3921182525534551E-3,4.3426383664634744E-3,4.293657002705043E-3,4.245169440808526E-3,4.1971710032675325E-3,4.1496570551584787E-3,4.1026230037634545E-3,4.0560642981963503E-3,4.0099764290322483E-3,3.9643549279400189E-3,3.9191953673181059E-3,{"$f":"EJ96/$H$96","v":3.8744933599334855E-3},3.8302445585637508E-3,3.7864446556423047E-3,3.7430893829066476E-3,3.7001745110497061E-3,3.6576958493741989E-3,3.6156492454500083E-3,3.5740305847745289E-3,3.5328357904359582E-3,3.4920608227795385E-3,3.4517016790766731E-3,3.4117543931969437E-3,3.3722150352829658E-3,3.3330797114280784E-3,3.294344563356841E-3,3.2560057681083028E-3,3.2180595377220354E-3,3.1805021189268944E-3,3.1433297928324948E-3,3.1065388746233658E-3,3.0701257132557803E-3,3.0340866911572075E-3,2.9984182239284011E-3,2.9631167600480731E-3,2.9281787805801427E-3,2.8936007988835349E-3,2.8593793603245128E-3,2.825511041991512E-3,2.7919924524124665E-3,2.7588202312745927E-3,2.7259910491466231E-3,2.6935016072034607E-3,2.6613486369532306E-3,2.6295288999667243E-3,2.5980391876091902E-3,2.5668763207744752E-3,2.5360371496214833E-3,2.5055185533129358E-3,2.4753174397564083E-3,2.4454307453476358E-3,2.4158554347160528E-3,2.3865885004725621E-3,2.3576269629594984E-3,2.3289678700027889E-3,2.3006082966662679E-3,2.2725453450081435E-3,2.2447761438395969E-3,2.2172978484854828E-3,2.1901076405471298E-3,2.1632027276672146E-3,2.136580343296687E-3,2.1102377464637403E-3,2.0841722215447982E-3,2.0583810780375089E-3,2.0328616503357236E-3,2.0076112975064456E-3,1.9826274030687319E-3,1.9579073747745287E-3,1.9334486443914329E-3,1.9092486674873452E-3,1.8853049232170184E-3,1.8616149141104734E-3,1.8381761658632677E-3,1.8149862271286024E-3,{"$f":"GV96/$H$96","v":1.7920426693112518E-3},1.7693430863633013E-3,1.7468850945816705E-3,1.7246663324074199E-3,1.7026844602268103E-3,1.6809371601741118E-3,1.6594221359361406E-3,1.6381371125585135E-3,1.6170798362535968E-3,1.5962480742101508E-3,1.575639614404635E-3,1.5552522654141753E-3,1.5350838562311739E-3,1.5151322360795465E-3,1.495395274232572E-3,1.4758708598323475E-3,1.4565569017108214E-3,1.4374513282124086E-3,1.4185520870181594E-3,1.3998571449714747E-3,1.3813644879053547E-3,1.3630721204711666E-3,1.3449780659689186E-3,1.3270803661790261E-3,1.3093770811955592E-3,1.2918662892609559E-3,1.2745460866021923E-3,1.2574145872683937E-3,1.2404699229698747E-3,1.2237102429185987E-3,1.2071337136700399E-3,1.1907385189664419E-3,1.1745228595814524E-3,1.1584849531661309E-3,1.1426230340963121E-3,1.1269353533213142E-3,1.111420178213983E-3,1.0960757924220533E-3,1.0809004957208288E-3,1.0658926038671554E-3,1.0510504484546835E-3,1.0363723767704094E-3,1.0218567516524825E-3,1.0075019513492653E-3,9.9330636937964016E-4,9.7926841439454769E-4,9.6538651003975006E-4,9.5165909481980315E-4,9.3808462196323206E-4,9.2466155928890102E-4,9.1138838907355772E-4,8.9826360792055434E-4,8.8528572662972393E-4,8.7245327006841417E-4,8.5976477704365246E-4,8.4721880017545081E-4,8.3481390577122452E-4,8.2254867370132659E-4,8.1042169727568074E-4,7.984315831215086E-4,7.8657695106213626E-4,7.7485643399687802E-4,7.6326867778197974E-4,7.5181234111262028E-4,{"$f":"JH96/$H$96","v":7.4048609540595435E-4},7.2928862468519683E-4,7.1821862546472836E-4,7.0727480663622519E-4,6.9645588935579334E-4,6.8576060693210754E-4,6.7518770471553956E-4,6.6473593998827196E-4,6.5440408185538416E-4,6.4419091113690876E-4,6.3409522026084157E-4,6.2411581315710443E-4,6.1425150515244853E-4,6.0450112286629029E-4,5.9486350410747348E-4,5.8533749777194824E-4,5.759219637413573E-4,5.6661577278252679E-4,5.5741780644784778E-4,5.4832695697654404E-4,5.3934212719681889E-4,5.3046223042886944E-4,5.2168619038876686E-4,5.1301294109318979E-4,5.0444142676500572E-4,4.9597060173969278E-4,4.8759943037259489E-4,4.7932688694700214E-4,4.7115195558304987E-4,4.6307363014742967E-4,4.5509091416390371E-4,4.4720282072461718E-4,4.3940837240220084E-4,4.3170660116265694E-4,4.2409654827902234E-4,4.1657726424580032E-4,4.091478086941576E-4,4.0180725030787502E-4,3.9455466674005068E-4,3.873891445305456E-4,3.803097790241649E-4,3.7331567428957213E-4,3.6640594303892482E-4,3.595797065482296E-4,3.5283609457840862E-4,3.461742452970698E-4,3.3959330520097822E-4,3.3309242903921914E-4,3.2667077973704792E-4,3.2032752832042167E-4,3.1406185384120507E-4,3.0787294330304608E-4,3.0175999158791385E-4,2.9572220138329475E-4,2.8975878311004007E-4,2.8386895485085946E-4,2.7805194227945436E-4,2.7230697859028697E-4,2.6663330442897786E-4,2.6103016782332667E-4,2.5549682411495273E-4,2.5003253589154633E-4,2.4463657291972859E-4,2.3930821207851388E-4,{"$f":"LT96/$H$96","v":2.340467372933673E-4},2.2885143947085602E-4,2.2372161643388475E-4,2.1865657285751445E-4,2.136556202053557E-4,2.087180766665343E-4,2.0384326709322183E-4,1.9903052293872875E-4,1.9427918219615237E-4,1.8958858933757722E-4,1.8495809525382115E-4,1.8038705719472341E-4,1.7587483870996998E-4,1.7142080959045089E-4,1.6702434581014481E-4,1.6268482946852716E-4,1.5840164873349617E-4,1.541741977848127E-4,1.5000187675804979E-4,1.4588409168904629E-4,1.4182025445886169E-4,1.378097827392261E-4,1.3385209993848246E-4,1.299466351480157E-4,1.2609282308916503E-4,1.2229010406061488E-4,1.1853792388626065E-4,1.1483573386354443E-4,1.1118299071225714E-4,1.0757915652380303E-4,1.0402369871092177E-4,1.0051608995786491E-4,9.7055808171022276E-5,9.3642336429994373E-5,9.0275162939106989E-5,8.6953780979364003E-5,8.3677688860834632E-5,8.0446389875471095E-5,7.7259392250353197E-5,7.4116209101355852E-5,7.1016358387235713E-5,6.7959362864133683E-5,6.4944750040489034E-5,6.1972052132361967E-5,5.9040806019160768E-5,5.6150553199770087E-5,5.3300839749076734E-5,5.0491216274889634E-5,4.772123787525015E-5,4.4990464096129766E-5,4.2298458889511277E-5,3.964479057185037E-5,3.7029031782914199E-5,3.4450759444993435E-5,3.1909554722484841E-5,2.9405002981840703E-5,2.6936693751882162E-5,2.4504220684473125E-5,2.2107181515551511E-5,1.974517802651482E-5,1.7417816005956713E-5,1.5124705211751628E-5,1.2865459333484336E-5,1.0639695955221274E-5,{"$f":"OF96/$H$96","v":8.4470365186207882E-6},6.2871062863791883E-6,4.1595343060096268E-6,2.0639533739509387E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":7.6618877418455E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":9.5917831694535494E-2},{"$f":"SUM(K98:XFD98)","v":7.6618877418455E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7566061731302259E-5,4.0318482035827496E-5,4.0188244391942585E-5,3.7219714520819652E-5,3.9928016492781595E-5,3.6988855475905188E-5,3.9668145310674951E-5,3.95383533584201E-5,3.3876763945619721E-5,3.9279076001232598E-5,3.641209851331511E-5,3.9020232451121844E-5,3.6181639864601853E-5,3.8761852075211628E-5,3.8632844531635588E-5,3.5836314038029712E-5,3.8375212202973012E-5,3.5606383349304257E-5,3.8118112937889695E-5,3.7989771542214949E-5,3.0062828978987442E-5,3.7733521483744356E-5,3.5032776093286682E-5,3.7477869535432888E-5,3.480389585023831E-5,3.7222840413622907E-5,3.7095566938730659E-5,3.4461263877770987E-5,3.6841516824718779E-5,3.4233339780700994E-5,3.6588148201592053E-5,3.6461726429512635E-5,2.9005821880709737E-5,3.6209421556020118E-5,3.3665453371007352E-5,3.5957852549191178E-5,{"$f":"BX92*BX97","v":3.3439131667574802E-5},3.5707040006774527E-5,3.5581923671550443E-5,3.3100613666537587E-5,3.5332283053230201E-5,3.2875610284895712E-5,3.5083447628397595E-5,3.495933764290602E-5,2.7946642636490277E-5,3.47117443583354E-5,3.2315619596388795E-5,3.4465001205571893E-5,3.2092683519512397E-5,3.4219125141852812E-5,3.4096517413042343E-5,3.1759475715150329E-5,3.385197254765045E-5,3.1538161619381779E-5,3.3608334723399484E-5,3.3486860670644635E-5,2.9049323981597578E-5,3.3244611434128977E-5,3.098789024357884E-5,3.3003305847002898E-5,3.076903127406033E-5,3.2762957655157495E-5,3.2643146741959918E-5,3.0442131585962671E-5,3.2404259332991859E-5,3.0225146474956858E-5,3.2166361534002534E-5,3.2047787522938185E-5,2.584445101831525E-5,3.1811396593977715E-5,2.96861071451722E-5,3.1576024546714749E-5,2.9471896828725578E-5,3.1341682300648852E-5,3.1224900645794073E-5,2.9152127857518838E-5,3.0992122623311967E-5,2.893999754320767E-5,3.076039981159614E-5,3.0644937073329651E-5,2.4810731850766541E-5,3.0414814636992961E-5,2.8413428439344756E-5,3.0185770237287315E-5,2.8204332457362658E-5,2.9957812312334322E-5,2.9844243309953037E-5,2.7892362120881688E-5,2.9617930083962438E-5,2.7685511978469541E-5,2.9392722772497305E-5,2.9280536078465731E-5,2.3793608673069961E-5,2.9057000906949893E-5,2.7172409307107623E-5,2.8834588827741163E-5,2.6968800100961115E-5,2.8613306106527392E-5,2.8503090121559813E-5,2.6665160145992716E-5,{"$f":"EJ92*EJ97","v":2.8283512456130106E-5},2.6463927177515479E-5,2.8065078366474327E-5,2.7956291777208058E-5,2.4479979401287363E-5,2.7739582569535225E-5,2.5965074386201435E-5,2.7524029181231141E-5,2.5767242474601218E-5,2.730963598193466E-5,2.7202875738854634E-5,2.5472345069280651E-5,2.6990230380889341E-5,2.5276988714458941E-5,2.6778754876517557E-5,2.6673456886057298E-5,2.1820585721750243E-5,2.6463742414454082E-5,2.4792982665721776E-5,2.6255205744060212E-5,2.4601146781679239E-5,2.6047849595472831E-5,2.594461499777355E-5,2.4315299374519966E-5,2.5739034181823115E-5,2.4126011190387805E-5,2.5534639596600526E-5,2.5432887731548373E-5,2.086914336995131E-5,2.5230275911030406E-5,2.3657285590643118E-5,2.5028854542815309E-5,2.3471601752763845E-5,2.48286249189713E-5,2.4728957355104329E-5,2.3195020366940265E-5,2.4530517294244099E-5,2.3011932686386647E-5,2.4333271264272142E-5,2.4235096190929829E-5,1.9943330189301399E-5,2.4039642177688906E-5,2.2558779037315688E-5,2.3845383199260802E-5,2.2379348659429053E-5,2.3652319315815397E-5,2.3556235502047445E-5,2.2112169775157241E-5,2.3364963964512998E-5,2.1935363444208644E-5,2.3174886861411415E-5,2.3080296049435749E-5,2.0358248024598005E-5,2.2892009463702093E-5,2.1497949759132605E-5,2.2704915551606227E-5,2.1324826892513294E-5,2.2519013316533859E-5,2.2426508722437597E-5,2.106711805604138E-5,2.2242391784325802E-5,2.0896629340347073E-5,2.2059463338780924E-5,2.1968444325224946E-5,{"$f":"GV92*GV97","v":1.8173171858562931E-5},2.1787295685261516E-5,2.0475016845347501E-5,2.1607331415335135E-5,2.0308214638927999E-5,2.142854961778735E-5,2.1339601515768761E-5,2.0059983923625903E-5,2.116258957158987E-5,1.989581066609905E-5,2.0986754767612371E-5,2.0899278061076786E-5,1.7330367943968633E-5,2.0725204506775008E-5,1.9489968684949351E-5,2.0552301966439974E-5,1.9329465140878174E-5,2.0380567779674003E-5,2.0295137956022329E-5,1.9090669574089389E-5,2.0125151061148573E-5,1.8932776677928566E-5,1.9956325373866979E-5,1.9872347034724198E-5,1.6516351746592362E-5,1.9705257411835837E-5,1.8542595881115121E-5,1.9539321184192571E-5,1.8388338975708899E-5,1.9374535051282158E-5,1.9292572212672066E-5,1.8158892034284842E-5,1.9129504824700576E-5,1.8007216338581759E-5,1.8967578867602157E-5,1.8887042796839268E-5,1.6756469556663161E-5,1.872682216612896E-5,1.7632520519631795E-5,1.8567733749073433E-5,1.7484432753135173E-5,1.8409773713577849E-5,1.8331215619724825E-5,1.7264211020818914E-5,1.8174940799393606E-5,1.7118665629585417E-5,1.8019784440646501E-5,1.7942624406772451E-5,1.4975246367780429E-5,1.7789138036248317E-5,1.6759222156428538E-5,1.7636759753805118E-5,1.6617204588971856E-5,1.7485485291639976E-5,1.7410260641879466E-5,1.6406053659942932E-5,1.7260633768384501E-5,1.6266531779604523E-5,1.7112099770177849E-5,1.7038241200826021E-5,1.4248017137293842E-5,1.6891338093645238E-5,1.5922060854632559E-5,1.6745516551237673E-5,{"$f":"JH92*JH97","v":1.5785996680309792E-5},1.6600771954607598E-5,1.6528802053509371E-5,1.5583736385163401E-5,1.6385664103816813E-5,1.5450114720315136E-5,1.6243591333485664E-5,1.6172952895789202E-5,1.3549343612751207E-5,1.6032468901389259E-5,1.512029757004164E-5,1.5893038031803484E-5,1.4990055276067896E-5,1.5754655391171684E-5,1.5685855615887795E-5,1.4796484299207339E-5,1.5549036052867854E-5,1.4668626051662101E-5,1.5413252309879091E-5,1.5345747301379496E-5,1.3678724678200162E-5,1.5211507852808783E-5,1.4353112155300502E-5,1.5078291595104766E-5,1.4228548308706029E-5,1.4946093420743869E-5,1.4880374510600173E-5,1.4043448259507468E-5,1.4749693820485049E-5,1.3921205771342454E-5,1.4620018319106081E-5,1.4555555888854232E-5,1.2236016889869565E-5,1.4427378405123255E-5,1.3619619227113788E-5,1.4300193054660828E-5,1.3500580927345478E-5,1.4173994575310199E-5,1.4111263762166225E-5,1.332371992144968E-5,1.3986535677912621E-5,1.3206936998834273E-5,1.3862781221526472E-5,1.3801267439129489E-5,1.1620323659297773E-5,1.3678963427639448E-5,1.2918882117283075E-5,1.3557619691683445E-5,1.28052091493793E-5,1.3437230864194341E-5,1.3377392860296697E-5,1.2636344951018447E-5,1.3258426303877718E-5,1.2524858902048929E-5,1.3140401183409631E-5,1.3081739972049392E-5,1.1031135776508636E-5,1.2965116862741051E-5,1.2249925107001613E-5,1.2849421652751756E-5,1.2141451826645567E-5,1.2734648913298139E-5,1.267760677172078E-5,1.1980334597974453E-5,{"$f":"LT92*LT97","v":1.2564207545148743E-5},1.1873978014515097E-5,1.2451717190898901E-5,1.2395811138781714E-5,1.1091897018661042E-5,1.2284673878554019E-5,1.1611744124476716E-5,1.2174431867225421E-5,1.1508301103187291E-5,1.2065079651664303E-5,1.201073551295067E-5,1.1354675802110629E-5,1.1902707764911031E-5,1.1253278112716176E-5,1.1795556178214088E-5,1.1742307241492143E-5,9.9295445025788854E-6,1.1636459674636059E-5,1.1003316068396844E-5,1.1531474642986752E-5,1.0904731524353927E-5,1.1427346701238977E-5,1.1375602438520905E-5,1.0758339988283469E-5,1.1272749930851047E-5,1.0661728806627409E-5,1.1170740919380028E-5,1.1120051028299227E-5,9.4156843750576339E-6,1.1019297086152768E-5,1.0423606903850096E-5,1.0919373083475731E-5,1.0329707941349296E-5,1.0820273610340813E-5,1.0771031383995843E-5,1.0190290690646812E-5,1.0673158579844917E-5,1.0098292981478299E-5,1.0576096818018665E-5,1.052786839688318E-5,8.9254338842348304E-6,1.0432013117612981E-5,9.8715786628860604E-6,1.0336955454828168E-5,9.7821923411502825E-6,1.0242690057421175E-5,1.0195852789230562E-5,9.6494901326810711E-6,1.0102765782565849E-5,9.5619332151575674E-6,1.0010457716384189E-5,9.9645941268735514E-6,8.9449822359403725E-6,9.87344452420566E-6,9.3461954688536344E-6,9.7830606191105742E-6,9.2611497188757333E-6,9.6934371390943133E-6,9.6489089148693429E-6,9.1349048770802625E-6,9.5604162190291621E-6,9.051617283352929E-6,9.4726708327269923E-6,9.4290767491470181E-6,{"$f":"OF92*OF97","v":8.012627629820666E-6},9.3424425469843163E-6,8.8464286918218427E-6,9.2565426380436003E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":586421.83150734019},{"$f":"NPV($F$100,M70:ACA70)","v":590914.92974971724},595442.45360644034,600004.66684270219,604601.83524463419,609234.2266347924,613902.11088775692,618605.75994586165,623345.44783502631,628121.45068072819,632934.04672408826,637783.51633808133,642670.14204386261,647594.20852723904,652556.00265524443,657555.81349285645,662593.93231983553,667670.65264769935,672786.27023680962,677941.08311361971,683135.39158802188,688369.49827085005,693643.70809151174,698958.32831574697,704313.66856353031,709710.04082710994,715147.75948918902,720627.14134122652,726148.50560191134,727324.84689054056,728317.04477841605,729305.54806727334,730473.53714126151,731455.88616591459,732618.52283072926,733594.51743487746,734566.55329980329,735905.58644649247,736872.37137458881,738021.465602663,738981.39068984962,740124.43629207113,741077.28869385738,742025.80613469135,743158.66035309632,744099.76765133068,745226.02943001362,746159.50394616846,747088.35083795141,748585.72308956622,749509.51256925741,750620.52897969831,751536.14530013374,752639.81561710814,753547.02251200681,754449.19564693107,755540.66255486,756434.05263602932,757517.56990834861,758401.9299179134,759280.93259922985,760744.92099881137,761617.51917904173,762682.35653681529,763545.32260867348,{"$f":"NPV($F$100,BY70:AEM70)","v":764601.3704361897},765454.44237485819,766301.70623727492,767343.31460672338,768180.27095317945,769212.42056594288,770038.79557119729,770859.00497774861,772281.09716204589,773093.3999088686,774103.04645924107,774904.09795942146,775903.35092695779,776692.86083354079,777475.705332187,778458.03634992405,779228.88218697254,780200.07817704859,780958.62205514277,781710.10570431559,782872.02343790291,783612.32782319048,784555.1579695961,785282.39120056038,786213.02222861082,786926.86244535993,787633.07604517683,788543.99368031416,789236.30862272123,790134.20534381818,790812.28554296668,791482.30284630752,792789.32411646273,793447.87455101614,794314.2299660549,794957.7179016209,795809.89676175104,796437.96608282311,797057.35874057293,797886.76901451091,798490.18463422603,799304.50921618065,799891.57607266004,800469.48495121417,801702.64818325604,802267.02013512235,803044.55825974233,803591.66323485901,804352.83347688336,804882.27771689987,805401.88497349469,806136.90345871169,806638.23358533764,807355.87907640089,807838.52118797658,808310.79555040586,809457.03970093559,809913.47941789089,810588.52360347903,811025.25762572861,811681.50746733428,812098.10067851527,812503.57544858672,813129.92987866665,{"$f":"NPV($F$100,EK70:AGY70)","v":813514.58377873118},814121.03330996074,814484.41243378038,814836.08805786713,815645.92492314195,815977.41730632575,816533.01004405925,816842.07292658545,817376.15851489874,817662.31092169881,817935.91615464573,818435.92386674392,818685.86800683825,819163.14110072388,819388.92254317028,819601.51159779879,820526.90515349479,820718.25820535258,821139.28469485021,821305.22669532115,821701.77446646697,821841.77449822403,821967.66536379361,822325.55612201162,822424.67758682859,822756.73483632517,822828.53335295501,822885.51201287936,823675.43817452341,823708.05197340227,823975.9691869457,823979.87949497509,824220.0341352931,824194.65518829343,824153.44450501376,824349.8844610037,824278.47276330274,824445.65553414903,824343.43223483488,824224.59464413091,824859.33279889845,824712.66861716402,824806.98584827245,824627.98428057751,824690.91202606959,824478.92708291614,824249.21153071872,824262.84130637243,823999.13805461861,823979.73020362097,823681.36603588948,823364.40983541415,823557.65698293631,823207.02019344969,823103.06515570346,822716.05093588238,822576.67128375208,822152.56704138685,821708.62376359315,821513.73758634483,821031.59763214958,820799.46891717974,820278.38981362036,819736.52308047935,{"$f":"NPV($F$100,GW70:AJK70)","v":819990.93910459417},819413.15522992972,819087.79378028284,818469.20887678012,818104.00226720108,817443.8311062206,816761.51450369169,816334.00236837636,815608.88128470909,815139.52090637374,814370.7773417416,813578.84471482993,813605.2919027484,812772.76804408256,812198.42030147847,811320.21948286355,810701.15134483681,809776.40860549419,808826.98068834352,808138.11163051252,807140.80113497749,806405.00535510655,805358.91138080636,804286.98434546439,804056.0252646365,802938.34770883073,802084.59809808258,800915.87109093321,800012.02662602789,798791.29769443686,797543.08777497814,796561.18247876037,795259.49563206616,794225.06608350482,792868.91042381024,791484.01150505187,790665.47328812222,789226.85088948451,788057.87213649938,786562.24765492918,785337.21617977216,783783.54055975797,782199.28911472904,780887.04362852161,779243.11781331652,777872.14401998429,776167.45153845439,774430.79477145895,773581.72799358983,771787.31348140549,770268.23656190839,768410.30082663835,766828.6436790271,764906.03221795498,762949.45803476369,761270.56144483807,759247.52650477458,757503.10532293667,755412.4077077047,753286.221185314,752071.66700054123,749880.79948957101,747970.90457877493,745709.33985405997,{"$f":"NPV($F$100,JI70:ALW70)","v":743729.6765734792},741396.14442610508,739024.92417177674,736936.98459841369,734491.83438850509,732330.88715775439,729810.48479155882,727250.71706213744,725627.09730800078,722995.01978674496,720649.46712752606,717938.79560122069,715515.56139212695,712724.89869831188,709892.45114924293,707348.79387051542,704434.19790500391,701809.29620133678,698811.0976491255,695769.27128325205,693353.52545128716,690228.41891893861,687395.26046202623,684182.83273196605,681263.24410475441,677961.9581229029,674614.36285415769,671560.92561671953,668122.10033157351,664978.31348914199,661446.65860409138,657866.66894425335,655273.21625605808,651603.2175671882,648230.46881994582,644463.58966139134,640994.82503198704,637129.37548923341,633212.663645586,629595.34353385027,625577.4551784927,621859.81013969088,617738.98680016783,613564.67627435201,610402.76809393801,606128.25821296149,602156.12764850771,597774.22561287333,593695.53514817858,589204.38335800846,584656.52583675215,580413.10631422873,575753.13586239237,571398.42000395095,566624.40385603043,561791.23841483227,557996.75880995777,553052.17954782641,548414.89950978174,543351.37157637731,538595.93622917437,533411.41808746685,528164.21286861645,523226.26582012337,{"$f":"NPV($F$100,LU70:AOI70)","v":517854.92530062085},512793.61769982852,507296.01793458528,501733.04772009206,496858.34506604419,491168.7335074392,485791.06834016071,479969.7610024882,474461.14689335297,468505.89980310813,462481.37148060324,456770.62941612687,450608.70602773008,444761.29382665496,438459.64102611493,432085.75975851965,426804.27070129319,420293.01815638359,414098.08286849078,407441.17040517798,401101.26772068918,394296.23001739988,387414.69049764168,380851.16927785752,373817.71004821704,367102.93609069753,359914.9927537957,352647.31191392132,346499.41193762282,339079.43121109821,331979.79134056723,324398.80718136451,317138.7930962313,309394.0974201514,301564.96950225433,294057.72188489704,286060.7160605542,278386.1901679046,270218.48973823246,261962.80508808786,254854.5952777857,246430.19764418929,238329.76089445956,229727.50343336773,221449.76280666274,212666.67119715718,203790.43847517227,195239.51924025716,186177.87814802866,177442.07243436269,168191.92958138799,158844.7468291063,150248.57061168307,140711.38141198107,131501.28224227089,121767.66757007565,112361.61419128135,102428.30698814125,92392.270468248273,82684.460814495673,72443.709168689529,62531.616628410273,52082.752239906586,41526.878491961877,{"$f":"NPV($F$100,OG70:AQU70)","v":32174.58918741098},21412.07909037036,10979.275639248881,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":726148.50560191134},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-1176.3412886292208,-992.19788787548896,-988.50328885728959,-1167.9890739881666,-982.34902465308551,-1162.636664814665,-975.99460414820351,-972.0358649258269,-1339.0331466891803,-966.7849280963419,-1149.0942280741874,-959.9250871866243,-1143.0456022215076,-952.85240178625099,-948.51744083396625,-1132.8542184049729,-941.10729823436122,-1126.261778682936,-933.47451615484897,-928.84689178294502,-1497.3722516148118,-923.78947969118599,-1111.016410440905,-915.6163204354234,-1103.6703169743996,-907.20689489867073,-902.17313492426183,-1091.4669079289306,-893.39008116931655,-1083.5172723192954,-884.36000956478529,-879.00268131645862,-1463.988399581518,-872.59818023035768,-1064.837357773562,{"$f":"IF(BW7,BV100-BW100)","v":-862.96607185818721},-1056.0478275162168,-853.07193866849411,-847.26386241673026,-1041.6083694484551,-836.95634645607788,-1032.1496127634309,-826.37500525440555,-820.2094065513229,-1422.0921842972748,-812.30274682270829,-1009.6465503724758,-801.05150018038694,-999.25296753633302,-789.50990658299997,-782.84449864621274,-982.33101773704402,-770.84583704848774,-971.19599007605575,-758.54387809417676,-751.48364917282015,-1161.9177335873246,-740.30438528757077,-942.83014640561305,-727.23323096428066,-930.63102805044036,-713.84021674911492,-706.21359981689602,-910.91763513733167,-692.31494240707252,-897.8967210969422,-678.08019914850593,-670.0173033408355,-1307.0212701552082,-658.55043455341365,-866.35541503876448,-643.48793556599412,-852.17886013013776,-628.06932107207831,-619.3926577498205,-829.41027393797413,-603.41561971511692,-814.32458195462823,-587.06685647938866,-577.90887855412439,-1233.1632320418721,-564.37195186631288,-777.53812461998314,-547.10497511667199,-761.17024202435277,-529.4442400165135,-519.6072565948125,-735.01848521700595,-501.33012662595138,-717.64549106324557,-482.64211157569662,-472.27436242927797,-1146.244150529732,-456.43971695529763,-675.04418558813632,-436.73402224958409,-656.24984160566237,-416.59321118099615,-405.47477007145062,{"$f":"IF(EI7,EH100-EI100)","v":-626.35443007992581},-384.65390006452799,-606.44953122956213,-363.3791238196427,-351.6756240867544,-809.83686527481768,-331.49238318379503,-555.59273773350287,-309.06288252619561,-534.08558831328992,-286.15240680007264,-273.60523294692393,-500.00771209818777,-249.9441400943324,-477.27309388562571,-225.78144244640134,-212.58905462850817,-925.39355569600593,-191.35305185778998,-421.02648949762806,-165.94200047093909,-396.54777114582248,-140.00003175705206,-125.890865569585,-357.89075821801089,-99.121464816969819,-332.05724949657451,-71.798516629845835,-56.978659924352542,-789.92616164404899,-32.613798878854141,-267.91721354343463,-3.9103080293862149,-240.15464031801093,25.378946999670006,41.210683279670775,-196.43995598994661,71.411697700968944,-167.18277084629517,102.22329931415152,118.83759070397355,-634.7381547675468,146.66418173443526,-94.317231108434498,179.0015676949406,-62.927745492081158,211.98494315345306,229.71555219742004,-13.629775653709657,263.70325175381731,19.407850997638889,298.36416773148812,316.95620047533885,-193.24714752216823,350.63678948662709,103.95503774622921,387.0142198210815,139.37965213030111,424.10424236522522,443.9432777937036,194.88617724832147,482.13995419524144,232.12871496984735,521.07910355937202,{"$f":"IF(GU7,GT100-GU100)","v":541.86673314101063},-254.41602411482017,577.78387466445565,325.36144964687992,618.58490350272041,365.20660957903601,660.171160980477,682.31660252891015,427.51213531533722,725.12108366726898,469.36037833534647,768.74356463213917,791.93262691167183,-26.447187918471172,832.52385866583791,574.34774260409176,878.20081861491781,619.06813802674878,924.74273934261873,949.42791715066414,688.86905783100519,997.31049553502817,735.79577987093944,1046.0939743001945,1071.9270353419706,230.9590808278881,1117.6775558057707,853.749610748142,1168.7270071493695,903.84446490532719,1220.7289315910311,1248.2099194587208,981.90529621776659,1301.6868466942105,1034.4295485613402,1356.1556596945738,1384.8989187583793,818.53821692964993,1438.6223986377008,1168.978752985131,1495.6244815702084,1225.0314751570113,1553.6756200141972,1584.2514450289309,1312.2454862074228,1643.9258152050897,1370.9737933322322,1704.6924815298989,1736.6567669954384,849.06677786912769,1794.4145121843321,1519.0769194971072,1857.9357352700317,1581.6571476112586,1922.6114610721124,1956.5741831912892,1678.8965899256291,2023.0349400634877,1744.4211818379117,2090.6976152319694,2126.1865223906934,1214.5541847727727,2190.8675109702162,1909.8949107960798,{"$f":"IF(JG7,JF100-JG100)","v":2261.5647247149609},1979.6632805807749,2333.5321473741205,2371.2202543283347,2087.9395733630517,2445.1502099086065,2160.9472307506949,2520.4023661955725,2559.767729421379,1623.6197541366564,2632.0775212558219,2345.552659218898,2710.6715263053775,2423.2342090937309,2790.662693815073,2832.447549068951,2543.6572787275072,2914.5959655115148,2624.9017036671285,2998.1985522112809,3041.8263658734504,2415.7458319648867,3125.1065323485527,2833.1584569123806,3212.4277300601825,2919.5886272116331,3301.2859818515135,3347.5952687452082,3053.4372374381637,3438.8252851460129,3143.7868424315238,3531.6548850506078,3579.9896598380292,2593.452688195277,3669.9986888698768,3372.7487472423818,3766.8791585544823,3468.7646294042934,3865.4495427536312,3916.711843647412,3617.3201117357239,4017.8883553575724,3717.6450388018275,4120.8233395230491,4174.3105258158175,3161.9081804140005,4274.5098809765186,3972.1305644537788,4381.9020356343826,4078.6904646947514,4491.1517901701154,4547.8575212563155,4243.4195225234143,4659.9704518363578,4354.7158584414283,4774.0161479205126,4833.1654411981581,3794.4796048745047,4944.5792621313594,4637.2800380446715,5063.5279334044317,4755.4353472029325,5184.5181417075219,5247.2052188504022,{"$f":"IF(LS7,LR100-LS100)","v":4937.9470484930789},5371.3405195025261,5061.3076007923228,5497.5997652432416,5562.9702144932235,4874.7026540478691,5689.6115586049855,5377.6651672784938,5821.3073376725079,5508.6141091352329,5955.2470902448404,6024.5283225048915,5710.7420644763624,6161.9233883967972,5847.4122010751162,6301.6528005400323,6373.8812675952795,5281.4890572264558,6511.2525449095992,6194.9352878928185,6656.912463312794,6339.9026844887994,6805.0377032893011,6881.5395197581965,6563.5212197841611,7033.459229640488,6714.773957519501,7187.943336901837,7267.6808398743742,6147.899976298504,7419.9807265246054,7099.6398705309839,7580.9841592027224,7260.0140851332108,7744.695676079893,7829.1279178970726,7507.2476173572941,7997.0058243428357,7674.5258926496026,8167.7004296721425,8255.684650144598,7108.2098103021563,8424.3976335964107,8100.4367497297353,8602.2574610918236,8277.7406267049955,8783.0916095055582,8876.2327219849103,8550.9192349151126,9061.6410922284995,8735.8057136659627,9250.1428529747063,9347.1827522816893,8596.1762174232281,9537.1891997019993,9210.0991697101854,9733.6146721952391,9406.0533787942986,9933.3072031400952,10036.036519892979,9707.8096537525998,10240.751645806144,9912.0925402792564,10448.864388503687,{"$f":"IF(OE7,OD100-OE100)","v":10555.873747944708},9352.2893045508972,10762.51009704062,10432.803451121479,10979.275639248881,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":1858966.0840676099},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5563.6683338300345,5572.6813287304312,5580.28343756495,5587.8572387956228,5596.8062399655664,5604.3328879158262,5613.2408795262436,5620.7188406195601,5628.1664702970511,5638.4259919498872,5645.833389539669,5654.6376205199631,5661.992458778348,5670.7503458668461,5678.0509940028605,5685.3184281566591,5693.998230006222,5701.2088884771365,5709.8381797942347,5716.9903567474939,5724.107077360155,5735.5797754603418,5742.6577467503539,5751.1702297687652,5758.1855792279503,5766.6417773016874,5773.5926946882282,5780.5050439731713,5788.8677408943377,5795.7127954073276,5804.0145831133577,5810.7904502299498,5817.525270099226,5828.7421848725935,5835.4279341722995,5843.5865984715347,{"$f":"BX70-BX101","v":5850.1985476373784},5858.2898675436081,5864.8260089736204,5871.3176495740272,5879.2983359728551,5885.7110015441085,5893.6192160094406,5899.9508085322241,5906.2351609305188,5917.1310716042153,5923.3548440631803,5931.0906425921403,5937.2282092611349,5944.8843733243721,5950.9335095998149,5956.93157626639,5964.4580862507737,5970.3642205201604,5977.8054151718698,5983.6172932131558,5989.3750765725836,5998.2775598125299,6003.9496889070451,6011.1735476483937,6016.7455270269929,6023.8759174927363,6029.345281099113,6034.7562104225635,6041.7355590854349,6047.0399984543765,6053.9195823385353,6059.1149567023867,6064.2485540654288,6074.2628043141285,6079.3085438152466,6085.9464617506364,6090.8767940759935,6097.4060928380131,6102.2182894705111,6106.9640064817695,6113.3188548938351,6117.9421576327913,6124.1814211651272,6128.6794615165281,6133.107334469405,6142.5556927198559,6146.8798472597664,6152.8372570868605,6157.0291139885903,6162.8611149354347,6166.9176572671286,6170.8988297371206,6176.5304588600375,6180.37159401176,6185.8701132020105,6189.5680628805594,6193.1865760300943,6201.9689700344525,6205.4661599071169,6210.6382726788815,6213.9844797288306,6219.012592347488,6222.204482763942,6225.3111849356492,{"$f":"EJ70-EJ101","v":6230.1102422656422},6233.0574172665356,6237.7039654947512,6240.488135551579,6243.1826347039423,6249.3875138553294,6251.9273712820577,6256.1842604683789,6258.5522655801597,6262.6443694015634,6264.8368370201952,6266.933169599587,6270.7641725614849,6272.6792165037132,6276.3360293717687,6278.065941437284,6279.6947749093506,6286.7850364494761,6288.2511620526475,6291.4770197513953,6292.7484487307047,6295.7867532365963,6296.8594177650612,6297.8239794444589,6300.566098258143,6301.3255557932116,6303.8697411629819,6304.4198533373974,6304.8564174337998,6310.9087430082982,6311.158626275108,6313.2113778882613,6313.2413382304439,6315.0813761242653,6314.8869254816773,6314.5711738531936,6316.0762747434464,6315.5291263318368,6316.8100619549841,6316.0268385114696,6315.1163182309965,6319.9796107188977,6318.8558862220661,6319.5785342597073,6318.2070443418943,6318.6891896642055,6317.0649848267731,6315.3049300528601,6315.4093598639365,6313.388895152475,6313.2401943757286,6310.9541616165743,6308.5256787909002,6310.0063167403123,6307.3197770208153,6306.5232851922119,6303.5580256850117,6302.4901144369715,6299.2406753412224,6295.8392317828102,6294.3460357710519,6290.6519335647772,6288.8733894110674,6284.8809398136664,{"$f":"GV70-GV101","v":6280.7292177332056},6282.6785247492999,6278.2516095631854,6275.7587266609798,6271.0191985707461,6268.2210265257945,6263.1628692000722,6257.9350359867367,6254.6594859980214,6249.1036896553251,6245.5075031274228,6239.6174762316541,6233.5497773454154,6233.7524127303404,6227.3737083822834,6222.973120453702,6216.2444443675358,6211.5012137888489,6204.4159387301961,6197.1415286101392,6191.8634912202297,6184.2222101594598,6178.5846254921626,6170.5695708956628,6162.3565862818714,6160.5870037322984,6152.0234837678308,6145.4821500913167,6136.527494960792,6129.6023401343882,6120.2492520985725,6110.6856078166184,6103.162359663711,6093.1889811699775,6085.2632980915596,6074.8725856663887,6064.2616456171963,6057.9900976865174,6046.9675343663275,6038.0109503877029,6026.5516435050986,6017.1655898629924,6005.2615016750888,5993.1231449480001,5983.0688673435779,5970.4732922910343,5959.969044989828,5946.9078825620827,5933.6018133676307,5927.0963590296224,5913.3477564749055,5901.7087596466272,5887.4734646107208,5875.3549851014013,5860.6241519138594,5845.6331001644667,5832.7695829616496,5817.2693163540607,5803.903757083358,5787.8850666535618,5771.5944642010945,5762.2886863801668,5745.5025054551024,5730.869105049208,{"$f":"JH70-JH101","v":5713.5412500078746},5698.3732921846076,5680.4940308299783,5662.3260074297559,5646.3284488072959,5627.5939823870458,5611.0370472892255,5591.7260072942126,5572.113354306437,5559.6733620150799,5539.5066795198281,5521.5353183517254,5500.7664574125874,5482.1999089304263,5460.8181646441208,5439.1162694890936,5419.6270529658705,5397.2957458647525,5377.1840436780694,5354.2121829436201,5330.9060507984132,5312.3968774204859,5288.4526619885146,5266.7453199366428,5242.1320592898828,5219.762498976359,5194.4684163792645,5168.8195172249434,5145.4244238857045,5119.0765305863224,5094.9891887154317,5067.9300454435615,5040.5005665520166,5020.629823192241,4992.510705225548,4966.669082942255,4937.8076776922735,4911.2303924990847,4881.6137520308002,4851.6043455672825,4823.8888449451024,4793.1042354065612,4764.6200564559767,4733.0467706242289,4701.0636719757185,4676.8374864474717,4644.0866715881966,4613.652653107265,4580.0790116147236,4548.8285431401928,4514.4178422922541,4479.5726684986912,4447.0600644754049,4411.3558939932209,4377.9905499378947,4341.4125741350999,4304.3814030869135,4275.3085263153589,4237.4237150785739,4201.8933959994774,4163.0972133958348,4126.6616016021035,4086.9384056046329,4046.7349082596993,{"$f":"LT70-LT101","v":4008.900912298599},3967.746304215374,3928.9671335509283,3886.8451413000403,3844.222288005345,3806.8728634951458,3763.2796984384568,3722.076631613525,3677.4744282815063,3635.2680453640842,3589.6396106838056,3543.480350979009,3499.7252863583744,3452.5133210828226,3407.7111052179716,3359.4285488717942,3310.5925861198302,3270.1264098535466,3220.237923795652,3172.7730250518325,3121.7685090504528,3073.1928863879002,3021.0534514261708,2968.3278681348802,2918.038905357349,2864.1493303031821,2812.7014860289164,2757.6282710867199,2701.9441163481788,2654.8395968814439,2597.9885375081485,2543.5918938128525,2485.5072442122273,2429.8818312876356,2370.5428424228376,2310.5569431993299,2253.0372547049483,2191.765093807775,2132.9637379465476,2070.38373414534,2007.1296051239387,1952.6672995118315,1888.1205105505851,1826.0558735142313,1760.1463425208203,1696.7232230830105,1629.4281611446113,1561.4194624582233,1495.9032791907321,1426.47400238515,1359.5412396725569,1288.6676835369617,1217.0506185864488,1151.1876813995023,1078.1148083785538,1007.5480624490101,932.97019950830145,860.90207442614155,784.79418973043721,707.89920454194726,633.5190567556765,555.0555672533992,479.11022692300321,399.05220094851211,{"$f":"OF70-OF101","v":318.17428127466701},246.51809049393887,164.05694630993457,84.121977434704604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694549704E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694524169E-2,9.5917831694565914E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":9.5917831694541045E-2},9.5917831694509292E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694518396E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694512179E-2,9.59178316945688E-2,9.5917831694532607E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694549704E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694553923E-2,9.5917831694524169E-2,9.5917831694532607E-2,9.5917831694546818E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694524169E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":9.5917831694543931E-2},9.5917831694543931E-2,9.591783169452972E-2,9.5917831694512179E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694549704E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694543931E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694546818E-2,9.5917831694527056E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694543931E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.5917831694521283E-2,9.5917831694556588E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694532607E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694553923E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694527056E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694518396E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694543931E-2,9.591783169452972E-2,9.5917831694527056E-2,9.5917831694546818E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694549704E-2,9.591783169453838E-2,9.5917831694524169E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694524169E-2,9.5917831694553923E-2,9.5917831694527056E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694524169E-2,9.5917831694546818E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694541045E-2,9.5917831694527056E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694541045E-2,9.5917831694527056E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694541045E-2,9.5917831694524169E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694543931E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.591783169452972E-2,9.5917831694546818E-2,9.591783169452972E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694521283E-2,9.5917831694541045E-2,9.5917831694543931E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694527056E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694532607E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":9.591783169453838E-2},9.591783169452972E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694541045E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169452972E-2,9.591783169453838E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694541045E-2,9.5917831694532607E-2,9.5917831694532607E-2,9.5917831694541045E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.591783169453838E-2,9.591783169452972E-2,9.5917831694535494E-2,9.591783169453838E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694532607E-2,9.5917831694535494E-2,9.5917831694535494E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":9.5917831694535494E-2},9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,9.5917831694535494E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,{"$f":"BV108+BW7","v":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,{"$f":"EH108+EI7","v":100},101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":228},229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":356},357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"QP108+QQ7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TB108+TC7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VN108+VO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XZ108+YA7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAL108+AAM7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUNDUP(BW108/$G$109,0)","v":3},4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,{"$f":"ROUNDUP(EI108/$G$109,0)","v":9},9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,{"$f":"ROUNDUP(GU108/$G$109,0)","v":14},14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,{"$f":"ROUNDUP(JG108/$G$109,0)","v":19},20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,{"$f":"ROUNDUP(LS108/$G$109,0)","v":25},25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,{"$f":"ROUNDUP(OE108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TC108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VO108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(YA108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":20},{"$f":"F110*G109","v":240},{"$f":"SUM(K110:XFD110)","v":240},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-06-01"},{"$f":"EDATE(F111,5)","v":"2027-11-01"},{"$f":"EDATE(G111,6)","v":"2028-05-01"}]
[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",{"$f":"MONTH(G111)","v":11},{"$f":"MONTH(H111)","v":5},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2027-05-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"BW113+BW114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"EI113+EI114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"GU113+GU114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"JG113+JG114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"LS113+LS114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"OE113+OE114","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,{"$f":"BW116+BW115","v":7},7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,{"$f":"EI116+EI115","v":17},17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,{"$f":"GU116+GU115","v":28},28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,{"$f":"JG116+JG115","v":39},39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,{"$f":"LS116+LS115","v":49},49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,{"$f":"OE116+OE115","v":60},60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"QQ116+QQ115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"TC116+TC115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"VO116+VO115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"YA116+YA115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"AAM116+AAM115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2585114.5896695228},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.3},null,{"$f":"SUM(K120:XFD120)","v":1988549.6843611707},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,{"$f":"BW119/$F$120","v":3831.2465589333442},3687.8082462470475,3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,{"$f":"EI119/$F$120","v":4306.8898114274798},4496.5048786162415,4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,{"$f":"GU119/$F$120","v":5251.3443638112894},4635.6255335526039,5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,{"$f":"JG119/$F$120","v":6148.026022895514},5917.8496389143456,6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,6095.3851280817835,6363.7404636503843,6379.4351643946702,6140.5950370896926,6410.9407834441427,6170.9211150245237,6442.6019968379615,6458.4911913977467,5958.9629867409994,6490.3872382838754,6247.3931683853034,6522.4408076898653,6278.2466819242427,6554.6526775599013,6570.8182193265175,6324.8128882023902,6603.2690069474747,6356.0487484752657,6635.8800567431072,6652.2459271396847,5872.271734420995,6685.0988554323985,6434.8149634368692,6718.114031920567,6466.5940823819747,6751.2922578867046,6767.9427659063167,6514.5572748484665,6801.3670771559036,6546.7302109295297,6834.9564584454047,6851.8133049538819,6048.4398864536297,6885.6518210953773,6627.8594123399807,6919.6574528781903,6660.5919048534424,6953.8310256233135,6970.9810488835146,6709.9939930939272,7005.4080894705867,6743.1321172574226,7040.0051521987743,7057.3677041025057,6229.8930830472445,7092.2213757282443,6826.6951947101888,7127.2471764645452,6860.4096619990514,7162.4459563920191,7180.1104803500266,{"$f":"LS119/$F$120","v":6911.2938128867527},7215.5703321547117,6945.4260807751516,7251.2053067647457,7269.0887352255868,6706.8653400409339,7304.9880170001006,7031.4960505515,7341.0645917584861,7066.22195185903,7377.3193350837882,7395.5137947605363,7118.6326272733622,7432.0374421193628,7153.7888631984142,7468.7414659676951,7487.1613972823643,6609.2935718048348,7524.1376575101121,7242.4409320680543,7561.2965295112508,7278.2086104148093,7598.6389151363082,7617.3792086033591,7332.1916060915701,7654.9985653829517,7368.4025290943709,7692.8037099467329,7711.7762392008417,6807.5723789589865,7749.8617872354225,7459.714160030102,7788.1354253965956,7496.5548687272594,7826.5980825904062,7845.9005848614688,7552.1573542743263,7884.6485223444488,7589.4546049672135,7923.5878212451462,7943.1295263768752,7011.7995503277652,7982.3576408524941,7683.5055848310158,8021.7794881585032,7721.4515147890888,8061.3960250681293,8081.2776024073237,7778.7220749025655,8121.1879780147929,7817.1382431162401,8161.2954558825095,8181.423412168193,7548.6360276997511,8221.8283700780776,7914.0107523759525,8262.4328728032688,7953.0950602327694,8303.2379058201823,8323.7159304795514,8012.0837371496509,8364.8236173552468,8051.6523904097348,8406.1343195589925,{"$f":"OE119/$F$120","v":8426.8661145332462},7438.8181429427414,8468.4832211804296,8151.4310749472406,8510.3058589873726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1123028.7312156223},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3374.8669578467798,3523.448800657648,3532.1385759289692,3399.8985883134278,3549.5824733172931,3416.6894023855084,3567.1125195215691,3575.9099813028715,3299.3333258522084,3593.5700491181115,3459.0301242042165,3611.3173333333375,3476.112966582185,3629.1522646773806,3638.1027332068415,3501.8955459628355,3656.0699475168158,3519.1900844570773,3674.1258951072195,3683.1872807419604,3251.3344813425715,3701.3771505916584,3562.8010279303453,3719.6568533333398,3580.396355579654,3738.0268326177052,3747.2458152030508,3606.9524123417236,3765.752045942324,3624.7657869907939,3784.34967196044,3793.6828991642237,3348.8745157828521,3812.418465109412,3669.6850587682593,{"$f":"BW120*BW110","v":3831.2465589333442},3687.8082462470475,3850.1676375962415,3859.6631896591462,3715.1609847119785,3878.7246073205979,3733.5087606005209,3897.8801621192574,3907.4933861391546,3449.3407512563413,3926.7910190626976,3779.775610531311,3946.1839557013486,3798.4424936344631,3965.6726667241323,3975.4530853489246,3826.6158142533432,3995.08634554022,3845.5140234185419,4014.8165669828404,4024.7181877233352,3713.4287253732759,4044.5947496345839,3893.1688788472552,4064.5694743723943,3912.3957684435018,4084.6428467258625,4094.7166779093977,3941.4142886809473,4114.9389359064326,3960.879444121103,4135.2610639923305,4145.4597333550391,3659.4056030078618,4165.9325921236268,4009.9639452126785,4186.5065586035707,4029.7676414968118,4207.182132127642,4217.5581782466852,4059.656717341381,4238.3871039836295,4079.7058274447409,4259.3188959121062,4269.823525355695,3769.1877710981021,4290.9105698873409,4130.2628635690635,4312.101755361683,4150.6606707417213,4333.3975960914777,4344.0849235940896,4181.4464188616266,4365.5387171031434,4202.0970022680876,4387.0984627894723,4397.9182311163704,3882.2634042310478,4419.6378869839655,4254.1707494761386,4441.4648080225361,4275.1804908639751,4463.3995239742244,4474.4074713019163,{"$f":"EI120*EI110","v":4306.8898114274798},4496.5048786162415,4328.1599123361329,4518.7114166731599,4529.855778049865,4179.4967457147113,4552.2270235934875,4381.7958719604267,4574.7087522632173,4403.4359055898994,4597.3015096934541,4608.6396954409774,4436.096505770307,4631.4000249747323,4458.0047097062206,4654.2727591733592,4665.7514513913657,4118.6932455487267,4688.7938343012966,4513.2497481192459,4711.9500148311199,4535.5389827576018,4735.2205549842647,4746.8988863042123,4569.1794009434216,4770.3420257239795,4591.7448509974129,4793.9009419485665,4805.7239949331115,4242.2540429151932,4829.4576493303412,4648.6472405628256,4853.3085152760577,4671.6051522403332,4877.2771716337966,4889.3058528933443,4706.2547829717287,4913.4522864957044,4729.4971965273398,4937.7179702070271,4949.8957147811097,4369.5216642026535,4974.3413788102562,4788.1066577797164,4998.907770734344,4811.7533068075481,5023.5954867828141,5035.9850284801487,4847.4424264608851,5060.85585509058,4871.3821124231645,5085.8495093132433,5098.3925862245487,4704.0604086682551,5123.571620174569,4931.7498575131112,5148.8750038563794,4956.1059060117786,5174.3033513863047,5187.0645793345584,4992.8656992547167,5212.6815307433026,5017.5235757958653,5238.4249945926458,{"$f":"GU120*GU110","v":5251.3443638112894},4635.6255335526039,5277.2787687798118,5079.7023532385119,5303.3412539720766,5104.7890831921395,5329.5324519279011,5342.6765167146013,5142.6516702323643,5369.0619766656082,5168.0492830697467,5395.5777444304322,5408.8846947256352,4774.694299559188,5435.5971318432139,5232.0934238356731,5462.4414915912457,5257.9327556879107,5489.4184254857437,5502.9568122160463,5296.931220339342,5530.1338359655829,5323.0907615618453,5557.4450767633516,5571.1512355674104,4917.9351285459688,5598.6650457985143,5389.0562265507479,5626.314736338989,5415.6707383585526,5654.1009782503224,5668.0455165825333,5455.839156949527,5696.0378510445544,5482.7834844087056,5724.1684290662561,5738.2857726344364,5294.4614327283434,5766.6249971724756,5550.7279133472757,5795.1041784291619,5578.1408605093147,5823.724007597838,5838.0868820800151,5619.514331658017,5866.9189865758981,5647.2669889409744,5895.8934819382512,5910.4343458134772,5217.4373778744293,5939.6237470876567,5717.2497507477019,5968.9573037820455,5745.4850863245993,5998.4357278257794,6013.2294885424217,5788.0997616077657,6042.9265561731827,5816.6849986092093,6072.770286396405,6087.7473761878882,5373.960499210667,6117.8124595002946,5888.7672432701402,{"$f":"JG120*JG110","v":6148.026022895514},5917.8496389143456,6178.3887996605599,6193.6263731987019,5961.742754456006,6224.2143528583865,5991.1855485674923,6254.9533949883062,6270.3797974735317,5535.1793141869948,6301.346833285309,6065.4302605682506,6332.466803582387,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1459937.3505803084},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW119*BW110","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI119*EI110","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU119*GU110","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG119*JG110","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.2E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,{"$f":"BV126*(1+BW125*BW110)","v":1.1272718745179144},1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,{"$f":"EH126*(1+EI125*EI110)","v":1.3948390179111612},1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,{"$f":"GT126*(1+GU125*GU110)","v":1.7259153979330961},1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,{"$f":"JF126*(1+JG125*JG110)","v":2.1355754481857199},2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"LR126*(1+LS125*LS110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"OD126*(1+OE125*OE110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"QP126*(1+QQ125*QQ110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"TB126*(1+TC125*TC110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"VN126*(1+VO125*VO110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"XZ126*(1+YA125*YA110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,{"$f":"1/BX126","v":0.884150277669283},0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,{"$f":"1/EJ126","v":0.71454678860099596},0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,{"$f":"1/GV126","v":0.57747775010141178},0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,{"$f":"1/JH126","v":0.46670219107010047},0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/LT126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/OF126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/QR126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/TD126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/VP126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/YB126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/AAN126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":742588.85227364488}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":965365.50795573799}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":679999.99999999977}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":543999.99999999988}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":543999.99999999988}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.80000000000000016}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.7745689484480482}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.7745689484480482}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":679999.99999999977},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.80000000000000016},null,{"$f":"SUM(K151:XFD151)","v":544000.00000000023},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":135999.99999999985},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,7555.5555555555475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":679999.99999999977},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,4980.6205266133475,{"$f":"BX123","v":4794.1507201211616},5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,5598.9567548557234,{"$f":"EJ123","v":5845.4563422011142},5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,6826.747672954677,{"$f":"GV123","v":6026.3131936183854},6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,7992.4338297641689,{"$f":"JH123","v":7693.2045305886495},8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.7745689484480482},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX158/$F$159","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ158/$F$159","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476971,3477.4464850138988,3347.2541184839424,3494.6202788370974,3363.7849414175025,3511.8788875368314,3520.5401282811545,3107.7576673551293,3537.9267453203979,3405.4700540189201,3555.3992282895983,3422.2883834542804,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629393,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512525,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772456,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.6659334328365,3675.6986276803341,3837.5248811414699,3846.9892527562924,{"$f":"GV158/$F$159","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312203,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927518,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.39570816478,4031.3135548422983,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.742892971864,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH158/$F$159","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,30222.222222222226,60444.444444444453,90666.666666666686,120888.88888888891,151111.11111111112,181333.33333333334,211555.55555555556,241777.77777777778,272000,302222.22222222225,332444.4444444445,362666.66666666674,392888.88888888899,423111.11111111124,453333.33333333349,483555.55555555574,513777.77777777798,544000.00000000023,543340.9993904694,542570.95517460885,541791.97825631301,541107.28009599051,540310.64534528647,539608.70892384078,538794.23691018322,537970.60521328007,537346.84046525776,536505.44683759869,535759.80878249893,534900.12388097518,534136.62033276167,533258.45942696056,532370.81445310626,531579.99227080448,530673.59012348577,529864.4410274562,528939.09308950847,528004.02253860503,527382.19847073685,526428.61287688639,525573.36568891408,524600.35944915435,523726.12823400029,522733.50719866273,521730.82385555579,520827.57329101441,519804.97968344972,518882.26005406008,517839.55796395993,516786.54293680191,516055.87214597117,514983.18634337559,514011.48745669809,{"$f":"BW165","v":512918.19409906934},511926.33536034881,510812.23043821554,509687.455654894,508664.78993036196,507518.89314603904,506475.55780800804,505308.33075504593,504130.17056391371,503283.71308715479,502084.66725973738,500989.32402421307,499768.42350566818,498651.68461673142,497408.71507758606,496154.43744318566,495005.01294064644,493728.34018383513,492556.98438647453,491257.69772140431,489946.82644801715,488859.62763128208,487526.20177288051,486299.26155527501,484942.66821387486,483693.03113161348,482313.04515954835,480921.07942488138,479636.77888346068,478221.07799579366,476913.51781653374,475473.85196450632,474021.91596395575,472921.20995357115,471445.76729772869,470079.66480516718,468579.67841486912,467189.51465398847,465664.74807805615,464127.29774322821,462700.3968053502,461137.80660623778,459686.2532758353,458098.28188132972,456497.32184862223,455257.77715261193,453631.90098676231,452118.29128832428,450466.42609478062,448927.32194549846,447249.21944512776,445557.69403000409,443979.67465517134,442261.53430323774,440657.39968458586,438912.39101094671,437153.63937950192,435766.77966886276,433981.63144870987,432311.74937075988,430499.09458588919,428802.21289782278,426961.79089342087,425107.17003205995,{"$f":"EI165","v":423369.08589325275},421486.30140075588,419720.56581377255,417809.35169371974,415883.60280983977,414208.09807408636,412253.95645737939,410418.15417064156,408434.90991662064,406570.52458622272,404557.90407269361,402530.26878366678,400622.2750661975,398564.84742757957,396627.58629626938,394540.0870976419,392437.22059675591,390728.10421166895,388595.65089044534,386584.68812090321,384421.45983701211,382380.25462211191,380185.96420750458,377975.80426984903,375888.46949893126,373646.81078509061,371528.51521295676,369255.0647094631,366965.37479688018,365080.83504551463,362759.84441701259,360563.5738443837,358210.05319557537,355981.79832277301,353595.44631593412,351192.32792408956,348915.29727513139,346478.88937884627,344169.12052044907,341699.11566802097,339211.95638811809,337141.67251203605,334621.41353939613,332229.18409555464,329674.55350406817,327248.51164745714,324659.19327832974,322052.16761330626,319574.5729443843,316932.37886704731,314420.18068558763,311742.49564275175,309046.69627280079,306630.78772276622,303899.50386439834,301299.63903030433,298532.04811911291,295896.44920016994,293092.2195539797,290269.29395392985,287579.22331598098,284719.15479360142,281992.52001523308,279094.97020080907,{"$f":"GU165","v":276178.29751538881},273702.96112786414,270749.31625298993,267930.56489811529,264938.5860485778,262082.08775035286,259051.42703169084,256001.03513327645,253087.00791739157,249997.40536568037,247044.7604637219,243915.59237102527,240766.24541525636,238070.99093268727,234882.59318147015,231832.64861075222,228603.79095161424,225513.98786218115,222244.3054468903,218953.80624353763,215803.26734469706,212471.38888040048,209280.07816922906,205906.44828339017,202511.53221275232,199583.82776048963,196147.6804337354,192853.63289075199,189374.79618457879,186038.67530747742,182516.76664575929,178972.90290642425,175572.68278220374,171985.16568870214,168541.91444000188,164910.35377067348,161256.34592471243,157915.2914560551,154217.20620570739,150664.95422096437,146921.83812141759,143325.18627817419,139536.63819230942,135724.93976928492,132060.65587392333,128202.91590964419,124493.22777431719,120589.03713791263,116661.18029908647,113227.90096492956,109254.12365962207,105430.00545289589,101408.74621238039,97537.792323664078,93468.630630080501,89375.067565338599,85432.783085126095,81290.678613701864,77300.505418404282,73109.430665610445,68893.41386299803,65186.244142666212,60921.791872028785,56810.91693410954,{"$f":"JG165","v":52496.413287437317},48336.148797688467,43971.152995645098,39580.444583783137,35344.971985802527,30903.101731595969,26617.135682971064,22123.654071266785,17603.893232861614,13607.654010766415,9036.8209138225939,4623.5776453845419,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"LS165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"OE165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"QQ165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"TC165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"VO165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"YA165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"AAM165","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":544000.00000000023},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,30222.222222222226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":544000.00000000978},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,659.00060953079424,770.04421586050898,778.97691829579162,684.69816032249992,796.63475070405229,701.93642144568571,814.47201365760634,823.63169690310542,623.76474802230405,841.39362765906367,745.63805509981239,859.68490152377922,763.50354821346968,878.16090580106652,887.64497385428945,790.8221823018323,906.40214731872902,809.1490960295896,925.34793794766961,935.07055090346762,621.82406786813067,953.58559385043304,855.24718797227592,973.0062397596937,874.23121515404364,992.62103533758113,1002.6833431069438,903.25056454136825,1022.5936075646746,922.7196293896161,1042.7020901001688,1053.015027158021,730.67079083071485,1072.6858025955753,971.69888667750547,{"$f":"(BW159-BW167)*BW110","v":1093.2933576287653},991.85873872053298,1114.1049221332844,1124.7747833215112,1022.66572453204,1145.8967843228941,1043.3353380310209,1167.2270529620898,1178.1601911322075,846.45747675894631,1199.0458274174298,1095.3432355242978,1220.900518544918,1116.7388889367292,1242.9695391453783,1254.2776344004128,1149.424502539189,1276.6727568113381,1171.3557973605721,1299.2866650702019,1310.8712733871546,1087.1988167350826,1333.4258584015813,1226.9402176055276,1356.5933414001511,1249.6370822613794,1379.9859720651436,1391.9657346669801,1284.3005414207003,1415.7008876670336,1307.5601792599148,1439.6658520274282,1451.9360005505728,1100.7060103845745,1475.4426558424636,1366.1024925614913,1499.9863902980462,1390.1637608806313,1524.7665759323454,1537.4503348279222,1426.9009378779904,1562.5901991124281,1451.5533304024812,1587.9713945055705,1600.9600327074659,1239.5446960102886,1625.8761658496292,1513.6096984380006,1651.8651935436508,1539.1041492821689,1678.1025003706859,1691.5254151236627,1578.019374832737,1718.1403519336022,1604.1346186518499,1745.0086736391545,1758.7516314447691,1386.8597106391958,1785.1482201528797,1669.8820779499938,1812.6547848706759,1696.8816880664187,1840.4220044019437,1854.6208613609119,{"$f":"(EI159-EI167)*EI110","v":1738.0841388072026},1882.7844924968595,1765.7355869833373,1911.2141200528349,1925.7488838799666,1675.5047357534065,1954.1416167069433,1835.8022867378022,1983.2442540209372,1864.385330397899,2012.6205135291204,2027.6352890268417,1907.9937174692709,2057.4276386179445,1937.2611313101702,2087.4991986274777,2102.8665008860007,1709.1163850869875,2132.4533212236215,2010.9627695421257,2163.2282838910951,2041.205214900197,2194.2904146073242,2210.15993765555,2087.3347709177788,2241.6587138406599,2118.2955721338672,2273.4505034936419,2289.6899125829441,1884.5397513655287,2320.9906285020161,2196.2705726288777,2353.5206488083195,2228.2548728023621,2386.3520068388871,2403.1183918445395,2277.0306489581649,2436.4078962851099,2309.7688583972094,2470.0048524281092,2487.1592799028563,2070.2838760820596,2520.2589726398928,2392.2294438415051,2554.6305914864411,2426.0418566110184,2589.3183691273866,2607.0256650234869,2477.5946689219336,2642.1940773370034,2512.1981814596775,2677.6850428358725,2695.7993699509784,2415.9085500345764,2731.2838583678626,2599.8648340940185,2767.5909111914275,2635.5989189429433,2804.2296461902497,2822.9256000498613,2690.0706379488474,2860.0685223795663,2726.6347783683295,2897.5498144240264,{"$f":"(GU159-GU167)*GU110","v":2916.672685420262},2475.3363875246828,2953.6448748741868,2818.7513548746456,2991.9788495375024,2856.4982982249321,3030.6607186620363,3050.3918984143897,2914.0272158848884,3089.6025517111875,2952.6449019584807,3129.168092696646,3149.3469557689018,2695.2544825690738,3188.3977512171277,3049.9445707179207,3228.8576591379874,3089.8030894330877,3269.682415290843,3290.4992033526642,3150.538898840563,3331.8784642965825,3191.3107111714071,3373.6298858388986,3394.9160706378593,2927.7044522626893,3436.1473267542387,3294.0475429833914,3478.8367061732074,3336.1208771013639,3521.9086617181356,3543.86373933504,3400.2201242205151,3587.5170935015976,3443.2512487002541,3631.5606693284153,3654.00784596106,3341.0544686573207,3698.0852503476999,3552.2519847430303,3743.116099546774,3596.6518432434041,3788.5480858647766,3811.6984230245043,3664.2838953615742,3857.7399642791383,3709.6881353269973,3904.1906364045562,3927.8568388261669,3433.2793341569036,3973.7773053074934,3824.1182067261821,4021.2592405155074,3870.9538887163089,4069.1616935835755,4093.5630647419052,3942.2844802125105,4142.1044714242344,3990.1731952975838,4191.0747527938383,4216.016802612422,3707.1697203318176,4264.4522706374291,4110.8749379192468,{"$f":"(JG159-JG167)*JG110","v":4314.5036466722222},4160.2644897488526,4364.9958020433724,4390.7084118619605,4235.4725979806099,4441.8702542065585,4285.9660486249059,4493.4816117042774,4519.7608384051728,3996.2392220951988,4570.8330969438211,4413.2432684380519,4623.5776453948883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,30222.222222222226,60444.444444444453,90666.666666666686,120888.88888888891,151111.11111111112,181333.33333333334,211555.55555555556,241777.77777777778,272000,302222.22222222225,332444.4444444445,362666.66666666674,392888.88888888899,423111.11111111124,453333.33333333349,483555.55555555574,513777.77777777798,544000.00000000023,543340.9993904694,542570.95517460885,541791.97825631301,541107.28009599051,540310.64534528647,539608.70892384078,538794.23691018322,537970.60521328007,537346.84046525776,536505.44683759869,535759.80878249893,534900.12388097518,534136.62033276167,533258.45942696056,532370.81445310626,531579.99227080448,530673.59012348577,529864.4410274562,528939.09308950847,528004.02253860503,527382.19847073685,526428.61287688639,525573.36568891408,524600.35944915435,523726.12823400029,522733.50719866273,521730.82385555579,520827.57329101441,519804.97968344972,518882.26005406008,517839.55796395993,516786.54293680191,516055.87214597117,514983.18634337559,514011.48745669809,512918.19409906934,{"$f":"BX162+BX163-BX164","v":511926.33536034881},510812.23043821554,509687.455654894,508664.78993036196,507518.89314603904,506475.55780800804,505308.33075504593,504130.17056391371,503283.71308715479,502084.66725973738,500989.32402421307,499768.42350566818,498651.68461673142,497408.71507758606,496154.43744318566,495005.01294064644,493728.34018383513,492556.98438647453,491257.69772140431,489946.82644801715,488859.62763128208,487526.20177288051,486299.26155527501,484942.66821387486,483693.03113161348,482313.04515954835,480921.07942488138,479636.77888346068,478221.07799579366,476913.51781653374,475473.85196450632,474021.91596395575,472921.20995357115,471445.76729772869,470079.66480516718,468579.67841486912,467189.51465398847,465664.74807805615,464127.29774322821,462700.3968053502,461137.80660623778,459686.2532758353,458098.28188132972,456497.32184862223,455257.77715261193,453631.90098676231,452118.29128832428,450466.42609478062,448927.32194549846,447249.21944512776,445557.69403000409,443979.67465517134,442261.53430323774,440657.39968458586,438912.39101094671,437153.63937950192,435766.77966886276,433981.63144870987,432311.74937075988,430499.09458588919,428802.21289782278,426961.79089342087,425107.17003205995,423369.08589325275,{"$f":"EJ162+EJ163-EJ164","v":421486.30140075588},419720.56581377255,417809.35169371974,415883.60280983977,414208.09807408636,412253.95645737939,410418.15417064156,408434.90991662064,406570.52458622272,404557.90407269361,402530.26878366678,400622.2750661975,398564.84742757957,396627.58629626938,394540.0870976419,392437.22059675591,390728.10421166895,388595.65089044534,386584.68812090321,384421.45983701211,382380.25462211191,380185.96420750458,377975.80426984903,375888.46949893126,373646.81078509061,371528.51521295676,369255.0647094631,366965.37479688018,365080.83504551463,362759.84441701259,360563.5738443837,358210.05319557537,355981.79832277301,353595.44631593412,351192.32792408956,348915.29727513139,346478.88937884627,344169.12052044907,341699.11566802097,339211.95638811809,337141.67251203605,334621.41353939613,332229.18409555464,329674.55350406817,327248.51164745714,324659.19327832974,322052.16761330626,319574.5729443843,316932.37886704731,314420.18068558763,311742.49564275175,309046.69627280079,306630.78772276622,303899.50386439834,301299.63903030433,298532.04811911291,295896.44920016994,293092.2195539797,290269.29395392985,287579.22331598098,284719.15479360142,281992.52001523308,279094.97020080907,276178.29751538881,{"$f":"GV162+GV163-GV164","v":273702.96112786414},270749.31625298993,267930.56489811529,264938.5860485778,262082.08775035286,259051.42703169084,256001.03513327645,253087.00791739157,249997.40536568037,247044.7604637219,243915.59237102527,240766.24541525636,238070.99093268727,234882.59318147015,231832.64861075222,228603.79095161424,225513.98786218115,222244.3054468903,218953.80624353763,215803.26734469706,212471.38888040048,209280.07816922906,205906.44828339017,202511.53221275232,199583.82776048963,196147.6804337354,192853.63289075199,189374.79618457879,186038.67530747742,182516.76664575929,178972.90290642425,175572.68278220374,171985.16568870214,168541.91444000188,164910.35377067348,161256.34592471243,157915.2914560551,154217.20620570739,150664.95422096437,146921.83812141759,143325.18627817419,139536.63819230942,135724.93976928492,132060.65587392333,128202.91590964419,124493.22777431719,120589.03713791263,116661.18029908647,113227.90096492956,109254.12365962207,105430.00545289589,101408.74621238039,97537.792323664078,93468.630630080501,89375.067565338599,85432.783085126095,81290.678613701864,77300.505418404282,73109.430665610445,68893.41386299803,65186.244142666212,60921.791872028785,56810.91693410954,52496.413287437317,{"$f":"JH162+JH163-JH164","v":48336.148797688467},43971.152995645098,39580.444583783137,35344.971985802527,30903.101731595969,26617.135682971064,22123.654071266785,17603.893232861614,13607.654010766415,9036.8209138225939,4623.5776453845419,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"LT162+LT163-LT164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"OF162+OF163-OF164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"QR162+QR163-QR164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"TD162+TD163-TD164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"VP162+VP163-VP164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"YB162+YB163-YB164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,{"$f":"AAN162+AAN163-AAN164","v":-1.0346411727368832E-8},-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8,-1.0346411727368832E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":279001.92732923874},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.3333333333342,1811.1366646348981,1808.5698505820296,1805.9732608543768,1803.6909336533017,1801.0354844842884,1798.6956964128028,1795.9807897006108,1793.2353507109337,1791.1561348841926,1788.3514894586624,1785.8660292749967,1783.0004129365841,1780.4554011092057,1777.5281980898687,1774.5693815103543,1771.9333075693485,1768.9119670782861,1766.2148034248542,1763.1303102983618,1760.013408462017,1757.940661569123,1754.7620429229548,1751.9112189630471,1748.6678648305146,1745.7537607800011,1742.4450239955424,1739.1027461851861,1736.091910970048,1732.6832656114991,1729.6075335135338,1726.1318598798666,1722.6218097893397,1720.1862404865706,1716.6106211445854,1713.3716248556605,1709.7273136635645,1706.4211178678295,1702.707434794052,1698.9581855163135,1695.5492997678732,1691.7296438201301,1688.2518593600269,1684.36110251682,1680.4339018797125,1677.6123769571827,1673.6155575324581,1669.9644134140437,1665.8947450188941,{"$f":"CK166*CK162*CK7","v":1662.1722820557716},1658.0290502586204,1653.8481248106189,1650.016709802155,1645.7611339461173,1641.8566146215819,1637.5256590713477,1633.1560881600574,1629.5320921042737,1625.0873392429351,1620.9975385175835,1616.4755607129164,1612.3101037720451,1607.7101505318278,1603.0702647496048,1598.7892629448691,1594.070259985979,1589.7117260551126,1584.9128398816879,1580.0730532131859,1576.4040331785707,1571.4858909924289,1566.9322160172239,1561.9322613828972,1557.2983821799617,1552.2158269268539,1547.0909924774276,1542.334656017834,1537.1260220207928,1532.2875109194511,1526.9942729377658,1521.6577394954074,1517.5259238420399,1512.1063366225412,1507.060970961081,1501.5547536492688,1496.424406484995,1490.8307314837593,1485.192313433347,1479.9322488505713,1474.2051143441258,1468.8579989486198,1463.0413033698226,1457.1787979316732,1452.5559322295426,1446.6054381623662,1441.0391645691998,1434.996981952964,1429.3407096594094,1423.2059696447363,1417.0239001068667,1411.2302863108425,1404.9543380025198,1399.0685527125752,1392.6978389790659,1386.2786760327992,1380.6936602469546,1374.1798548579313,1368.0605139021386,1361.449699722069,1355.2350819540759,1348.5263469089787,1341.7675626122227,1335.4075835539918,{"$f":"EW166*EW162*EW7","v":1328.5494914252654},1322.0919543208979,1315.1336236588063,1308.1240686558531,1302.4270140388967,1295.3188363014845,1288.6156270696774,1281.4048661233737,1274.6008487403731,1267.2865473583488,1259.9193475661634,1252.9615649964376,1245.4893692836354,1238.4283840431892,1230.8502156982104,1223.2179159896007,1216.9361168183821,1209.1994813900421,1201.8785794812791,1194.033510651918,1186.6059944092435,1178.6514877197806,1170.6410930802986,1163.0509909171046,1154.929631262821,1147.2304017348304,1138.9970522267367,1130.7065212937271,1123.8055750401202,1115.4047117979871,1107.4306136518489,1098.915178346894,1090.8283721581906,1082.1973109277658,1073.5072253776875,1065.2485764812811,1056.4412628901578,1048.0672689519588,1039.1416521425058,1030.1556542426695,1022.1026257425541,1012.9983462146612,1004.3321301010145,995.10682706370972,986.32149733389986,976.97406517993238,967.56431317976626,958.59741105326998,949.06384931200478,939.97506671744361,930.31656733603029,920.5943250512961,912.34320375954724,902.49772084329982,893.10188299371771,883.12862016192605,873.60695916784289,863.50475677230281,853.33678377758827,843.62335972463859,833.32468455226797,823.48253487907311,813.05197457008433,802.55415138418789,{"$f":"HI166*HI162*HI7","v":793.56996977562426},782.94197727156723,772.77549536917411,762.0126365053809,751.71329287393723,740.81435148963442,729.84602081179219,719.34422448232363,708.2379629346683,697.60026056409697,686.35482761130061,675.03844070917444,665.27942586829886,653.82560144578474,642.8454429691734,631.24932061526272,620.12891769159148,608.38922215253103,596.57634302141423,585.24227594067918,573.28388562900716,561.80638146667297,549.70117923557825,537.52115308237478,526.38430485351705,514.05735401902473,502.21651406988127,489.73946040472532,477.75062092724733,465.12212730769807,452.41646589761643,440.20218624641115,427.34305303214734,414.97742591439066,401.96345712637543,388.87060099695492,377.42633654976521,364.18041219874027,351.43335150965299,338.02915404126799,325.12597441221362,311.56210210026836,297.91689188446202,284.77594361708702,270.96892871233956,257.66835139468094,243.69810221870151,229.64471287666012,217.28748047555405,203.07263957342929,189.36972311369848,174.98804429145773,161.12049599229491,146.57050998548368,131.93481527927713,117.81657328600843,103.0103391053199,88.723785609903558,73.745513570889287,58.679644109538714,45.358846702554722,30.122736379408646,15.411925484615141,-3.448803909122944E-11,{"$f":"JU166*JU162*JU7","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"MG166*MG162*MG7","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":302.22222222222229},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,100.74074074074076,201.48148148148152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,278699.70510701655,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1813.3333333333342,1811.1366646348981,1808.5698505820296,1805.9732608543768,1803.6909336533017,1801.0354844842884,1798.6956964128028,1795.9807897006108,1793.2353507109337,1791.1561348841926,1788.3514894586624,1785.8660292749967,1783.0004129365841,1780.4554011092057,1777.5281980898687,1774.5693815103543,1771.9333075693485,1768.9119670782861,1766.2148034248542,1763.1303102983618,1760.013408462017,1757.940661569123,1754.7620429229548,1751.9112189630471,1748.6678648305146,1745.7537607800011,1742.4450239955424,1739.1027461851861,1736.091910970048,1732.6832656114991,1729.6075335135338,1726.1318598798666,1722.6218097893397,1720.1862404865706,1716.6106211445854,1713.3716248556605,{"$f":"BX167-BX168","v":1709.7273136635645},1706.4211178678295,1702.707434794052,1698.9581855163135,1695.5492997678732,1691.7296438201301,1688.2518593600269,1684.36110251682,1680.4339018797125,1677.6123769571827,1673.6155575324581,1669.9644134140437,1665.8947450188941,1662.1722820557716,1658.0290502586204,1653.8481248106189,1650.016709802155,1645.7611339461173,1641.8566146215819,1637.5256590713477,1633.1560881600574,1629.5320921042737,1625.0873392429351,1620.9975385175835,1616.4755607129164,1612.3101037720451,1607.7101505318278,1603.0702647496048,1598.7892629448691,1594.070259985979,1589.7117260551126,1584.9128398816879,1580.0730532131859,1576.4040331785707,1571.4858909924289,1566.9322160172239,1561.9322613828972,1557.2983821799617,1552.2158269268539,1547.0909924774276,1542.334656017834,1537.1260220207928,1532.2875109194511,1526.9942729377658,1521.6577394954074,1517.5259238420399,1512.1063366225412,1507.060970961081,1501.5547536492688,1496.424406484995,1490.8307314837593,1485.192313433347,1479.9322488505713,1474.2051143441258,1468.8579989486198,1463.0413033698226,1457.1787979316732,1452.5559322295426,1446.6054381623662,1441.0391645691998,1434.996981952964,1429.3407096594094,1423.2059696447363,1417.0239001068667,{"$f":"EJ167-EJ168","v":1411.2302863108425},1404.9543380025198,1399.0685527125752,1392.6978389790659,1386.2786760327992,1380.6936602469546,1374.1798548579313,1368.0605139021386,1361.449699722069,1355.2350819540759,1348.5263469089787,1341.7675626122227,1335.4075835539918,1328.5494914252654,1322.0919543208979,1315.1336236588063,1308.1240686558531,1302.4270140388967,1295.3188363014845,1288.6156270696774,1281.4048661233737,1274.6008487403731,1267.2865473583488,1259.9193475661634,1252.9615649964376,1245.4893692836354,1238.4283840431892,1230.8502156982104,1223.2179159896007,1216.9361168183821,1209.1994813900421,1201.8785794812791,1194.033510651918,1186.6059944092435,1178.6514877197806,1170.6410930802986,1163.0509909171046,1154.929631262821,1147.2304017348304,1138.9970522267367,1130.7065212937271,1123.8055750401202,1115.4047117979871,1107.4306136518489,1098.915178346894,1090.8283721581906,1082.1973109277658,1073.5072253776875,1065.2485764812811,1056.4412628901578,1048.0672689519588,1039.1416521425058,1030.1556542426695,1022.1026257425541,1012.9983462146612,1004.3321301010145,995.10682706370972,986.32149733389986,976.97406517993238,967.56431317976626,958.59741105326998,949.06384931200478,939.97506671744361,930.31656733603029,{"$f":"GV167-GV168","v":920.5943250512961},912.34320375954724,902.49772084329982,893.10188299371771,883.12862016192605,873.60695916784289,863.50475677230281,853.33678377758827,843.62335972463859,833.32468455226797,823.48253487907311,813.05197457008433,802.55415138418789,793.56996977562426,782.94197727156723,772.77549536917411,762.0126365053809,751.71329287393723,740.81435148963442,729.84602081179219,719.34422448232363,708.2379629346683,697.60026056409697,686.35482761130061,675.03844070917444,665.27942586829886,653.82560144578474,642.8454429691734,631.24932061526272,620.12891769159148,608.38922215253103,596.57634302141423,585.24227594067918,573.28388562900716,561.80638146667297,549.70117923557825,537.52115308237478,526.38430485351705,514.05735401902473,502.21651406988127,489.73946040472532,477.75062092724733,465.12212730769807,452.41646589761643,440.20218624641115,427.34305303214734,414.97742591439066,401.96345712637543,388.87060099695492,377.42633654976521,364.18041219874027,351.43335150965299,338.02915404126799,325.12597441221362,311.56210210026836,297.91689188446202,284.77594361708702,270.96892871233956,257.66835139468094,243.69810221870151,229.64471287666012,217.28748047555405,203.07263957342929,189.36972311369848,{"$f":"JH167-JH168","v":174.98804429145773},161.12049599229491,146.57050998548368,131.93481527927713,117.81657328600843,103.0103391053199,88.723785609903558,73.745513570889287,58.679644109538714,45.358846702554722,30.122736379408646,15.411925484615141,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT167-LT168","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF167-OF168","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":240},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.0346411727368832E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,{"$f":"IF(BW110,BW167+BW164)","v":2806.6649824844258},2701.5860523840975,2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,{"$f":"IF(EI110,EI167+EI164)","v":3155.1080389140693},3294.014778807702,3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,{"$f":"IF(GU110,GU167+GU164)","v":3846.9892527562924},3395.9307125759788,3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,{"$f":"IF(JG110,JG167+JG164)","v":4503.8733697859207},4335.2525340403099,4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":505037.88571873627},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX169+BX164","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ169+EJ164","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,3846.9892527562924,{"$f":"GV169+GV164","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH169+JH164","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT169+LT164","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF169+OF164","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX187-BX188-BX189","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ187-EJ188-EJ189","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV187-GV188-GV189","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,3300.548374182049,3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,{"$f":"JH187-JH188-JH189","v":3357.9519965483396},3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,9219.8877884467529,8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,{"$f":"LT187-LT188-LT189","v":9380.2414318011597},9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,10794.209277566271,10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,{"$f":"OF187-OF188-OF189","v":9670.4635858255988},11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX190+BX191-BX192","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ190+EJ191-EJ192","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV190+GV191-GV192","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,3300.548374182049,3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,{"$f":"JH190+JH191-JH192","v":3357.9519965483396},3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,9219.8877884467529,8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,{"$f":"LT190+LT191-LT192","v":9380.2414318011597},9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,10794.209277566271,10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,{"$f":"OF190+OF191-OF192","v":9670.4635858255988},11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":1626414.8845614933},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,-7555.5555555555475,1914.9931023366853,1999.3025603595352,2004.2333798298391,1929.1967436305795,2014.1315309551269,1938.7243171711871,2024.0785653076309,2029.070489090017,1872.133224874633,2039.0913013102891,1962.7496169070068,2049.1616025345629,1972.4428954067866,2059.2816371703229,2064.3603812247361,1987.0726459394996,2074.5554768837833,1996.8860466863248,2084.800922266862,2089.9426037627195,1844.8973494151955,2100.2640403495998,2021.6321054142181,2110.6364506106011,2031.6161822689924,2121.0600862854344,2126.2911926614802,2046.6848253176863,2136.7921411902985,2056.7926280869169,2147.3449499348699,2152.6408818756036,1900.2442698976533,2163.2719615600899,2082.2810685766467,2173.9555441289217,{"$f":"BX193-BX152","v":2092.5646677370642},2184.6918888740001,2190.079928441327,2108.0853700772186,2200.8959054260099,2118.4964069295265,2211.7652984329184,2217.2201083318737,1957.2515979945852,2228.1701204068945,2144.7495006339486,2239.1742104527916,2155.3416077691786,2250.2326455402222,2255.782326294569,2171.3279311795382,2266.9227825887929,2182.0512991374153,2278.1182573859091,2283.7367115818333,2107.102438090119,2295.0152240191042,2209.0919856529695,2306.3494367663784,2220.0018560022568,2317.7396249064327,2323.455796083409,2236.4677691149268,2334.9304660664598,2247.5128381115405,2346.4618051074885,2352.2488129292906,2076.4482203124603,2363.8656807396806,2275.3647452225619,2375.5399198693722,2286.6019116823272,2387.2718136536278,2393.1594699659145,2303.5618021883774,2404.9783800484561,2314.9382232548892,2416.8556592607169,2422.8162773171721,2138.7416669218369,2434.7816511618739,2343.6256875792415,2446.8061174654567,2355.1999690327998,2458.8899680632403,2464.954254064894,2372.6686562540308,2477.1277314499125,2384.3863699525386,2489.3613290385397,2495.5007656366897,2202.9039169294933,2507.8251006967325,2413.9344582066205,2520.2103009894217,2425.8559681037855,2532.6566671051387,2538.9028816868431,2443.8487159416541,{"$f":"EJ193-EJ152","v":2551.4415633934123},2455.9179610511164,2564.0421689096984,2570.3657886057922,2371.5623576429189,2583.0598537176365,2486.3524919528213,2595.8166100191074,2498.6316471469017,2608.6363671182944,2615.0699681374508,2517.1641774199056,2627.9848102952164,2529.5954998826519,2640.9634339769918,2647.4767622639688,2337.0607654705041,2660.551649329168,2560.9430667114093,2673.6911083196837,2573.5905965613115,2686.8954581318467,2693.5220671815773,2592.6791027425061,2706.8243546040758,2605.4833648791346,2720.1923369963051,2726.9010651318904,2407.1725884346215,2740.3681988090457,2637.7713587127537,2753.9018415692763,2650.7983144581531,2767.5023218758047,2774.327729197028,2670.4594758247836,2788.0290852422008,2683.647865825511,2801.7981071061959,2808.7080970858501,2479.3877660876633,2822.5792447733202,2716.9044994741394,2836.5188968163579,2730.3222638919005,2850.5273915320813,2857.5575610729402,2750.5732600995293,2871.6699577994696,2764.1573018002787,2885.8520503193854,2892.9693399984289,2669.2143269914859,2907.2566221165225,2798.4116344583649,2921.6144637208513,2812.2319318086597,2936.043213278047,2943.2842879051323,2833.0904579025182,2957.8200565334573,2847.08202085429,2972.4276118289695,2979.7584201983846,{"$f":"GV193-GV152","v":2630.3824810424067},2994.4743207800216,2882.36398349212,3009.2628976324804,2896.598889762924,3024.1245096763923,3031.5828165422899,2918.0831716395974,3046.5546582294642,2932.4944814799228,3061.6004401838427,3069.1511728043397,2709.2939554736822,3084.3085504034261,2968.8349029968872,3099.5407845614582,2983.4968564558158,3114.8482449666872,3122.5303010385614,3005.6256667887892,3137.9512979763517,3020.4693159243238,3153.4484533893615,3161.2257079884735,2790.572774137896,3176.8378069155315,3057.8999500867967,3192.5270080983055,3073.0017621494926,3208.2936923156922,3216.2062100697221,3095.7944367924556,3232.0898369156448,3111.0833954020563,3248.0519069910451,3256.0624792281296,3004.2242408071506,3272.142941123001,3149.6369485894033,3288.3028183412562,3165.1918150139804,3304.5425030851657,3312.6923963718173,3188.6682698962322,3329.0525320231181,3204.4158972641217,3345.4934642007802,3353.7443536049786,2960.5186560828997,3370.3072293566956,3244.1260570470904,3386.9519028914983,3260.1475694644023,3403.6787781777248,3412.0731682629748,3284.3283179931232,3428.9241079838157,3300.548374182049,3445.8582681268081,3454.3566842131313,3049.3342157653897,3471.4164462374001,3341.4498387585063,3488.5604599782482,{"$f":"JH193-JH152","v":3357.9519965483396},3505.7891415230606,3514.4353633108685,3382.8581675329206,3531.7918312233351,3399.5648254075149,3549.234016170617,3557.9873847395293,3140.8142422383557,3575.5589396245259,3441.6933339212655,3593.2172737775991,7924.0006665063529,8272.8626027455339,8293.2657137131064,7982.7735482166354,8334.2230184774198,8022.1974495319155,8375.3825958893849,8396.038548817105,7746.6518827633345,8437.5034097690732,8121.6111189009298,8479.1730499968598,8161.7206865015505,8521.048480827907,8542.0636851245072,8222.2567546631417,8584.249709031752,8262.8633730178808,8626.6440737660741,8647.9197052816253,7633.9532547473282,8690.6285120621524,8365.2594524679644,8733.5482414967719,8406.5723070966014,8776.6799352527505,8798.3255956782468,8468.924457303041,8841.7772003027094,8510.7492742084232,8885.4433959790604,8907.357296440081,7862.9718523897536,8951.3473674240249,8616.21723604201,8995.5546887416822,8658.7694763095096,9039.9803333103428,9062.2753635486042,8722.9921910221401,9107.0305163117973,8766.0717524346837,9152.0066978584418,9174.5780153332926,8098.8610079614527,9219.8877884467529,8874.70375312328,9265.4213294039437,8918.5325605988019,9311.1797433096599,9334.1436244550696,8984.6819567528128,{"$f":"LT193-LT152","v":9380.2414318011597},9029.0539050077314,9426.5668987942045,9449.8153557932983,8718.9249420532487,9496.4844221001658,9140.9448657169851,9543.3839692860674,9186.0885374167738,9590.5151356089591,9614.1679331887317,9254.222415455406,9661.6486747552062,9299.9255221579733,9709.3639057580385,9733.3098164671082,8592.0816433463206,9781.3789547631804,9415.173211688505,9829.6854883646611,9461.6711935392868,9878.2305896772359,9902.5929711844019,9531.8490879190758,9951.4981349978716,9578.9232878227176,10000.644822930788,10025.309110961129,8849.8440926467174,10074.820323406084,9697.628408039167,10124.576053015609,9745.5213293454726,10174.577507367563,10199.670760319945,9817.8045605566585,10250.043079047819,9866.2909864574121,10300.664167618725,10326.068384289973,9115.3394154261296,10377.064933108277,9988.557260280355,10428.313334606089,10037.88696922585,10479.814832588603,10505.660883129556,10112.33869737337,10557.544371419266,10162.279716051147,10609.684092647298,10635.850435818686,9813.2268360097114,10688.376881101536,10288.213978088774,10741.162734644284,10339.023578302635,10794.209277566271,10820.830709623451,10415.708858294582,10874.270702561855,10467.14810753269,10927.974615426725,10954.925948893255,{"$f":"OF193-OF152","v":9670.4635858255988},11009.028187534594,10596.860397431448,11063.39761668362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.5470067633465368E-2},{"$f":"(1+F198)^months-1","v":0.20227971050731908},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1059513071900469E-3},{"$f":"(1+F200)^months-1","v":3.7914751434153793E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,-30222.222222222226,2472.3339428641284,2581.1808804954071,2587.5467688778213,2490.6714211768767,2600.325684357354,2502.9719059299741,2613.1677100704092,2619.6124866037162,2417.0000987332378,2632.5497625432563,2533.9895445584748,2645.5509307987759,2546.5039611500538,2658.6163069102722,2665.1731719441582,2565.3915638121866,2678.3354548880775,2578.0610631078757,2691.5627413725238,2698.2008612018294,2381.8374763301476,2711.526255419556,2610.0092308952308,2724.9174587227408,2622.8990799845583,2738.3747961175823,2745.1283671024862,2642.3533107265544,2758.6855185347226,2655.4028950011152,2772.3096236137026,2779.1468870378876,2453.2926006200546,2792.8720430821459,2688.3095078220908,2806.6649824844258,{"$f":"BX188+BX189-BX191+BX192-BX151","v":2701.5860523840975},2820.5260400011139,2827.4822181155632,2721.6239100483535,2841.4460840907673,2735.0649818511511,2855.4789123221167,2862.5212936490275,2526.8913786386588,2876.6582043746125,2768.9587930567559,2890.8649319589617,2782.6336339556233,2905.1418212011499,2912.3066846590332,2803.2726273498079,2926.6894666134931,2817.1169313066894,2941.1432796917838,2948.3969324585023,2720.35490489514,2962.957950505855,2852.0275568484626,2977.5908799177346,2866.1126429742958,2992.2960758371887,2999.6758851988079,2887.3708061703051,3014.4901506119027,2901.6304392458937,3029.3775780825408,3036.8488404322607,2680.7790635977603,3051.8466890210343,2937.5883835539203,3066.9186063152702,2952.0960222635285,3082.0649581123071,3089.6661617547761,2973.9919303554179,3104.9248551302621,2988.6793524232739,3120.2589054250216,3127.9543056452317,2761.202435505696,3143.4020896916691,3025.7160350605418,3158.9261645047318,3040.6589029314378,3174.5269068556809,3182.356146607422,3063.2116882660839,3198.0726007841736,3078.3397329959757,3213.8666725877742,3221.7929348145917,2844.038508570869,3237.7041523824223,3116.48751611236,3253.6939494398757,3131.8786700193828,3269.7627140613531,3277.8268310056483,3155.1080389140693,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":3294.014778807702},3170.689924985857,3310.2826727654101,3318.4467228590324,3061.7834117862058,3334.8352769538978,3209.9821415957335,3351.3047679230758,3225.835030119968,3367.8555954831963,3376.1616359358204,3249.7612800814936,3392.835222171936,3265.8106227354356,3409.5911529483756,3418.000124544807,3017.2404537428406,3434.8803352625182,3306.2816058436101,3451.8439109607725,3322.6100810235707,3468.8912633476975,3477.4464850138988,3347.254118483942,3494.6202788370974,3363.7849414175025,3511.8788875368309,3520.5401282811545,3107.7576673551293,3537.9267453203984,3405.4700540189197,3555.3992282895988,3422.2883834542799,3572.9580012481306,3581.76987956432,3447.6717420384634,3599.4588872022146,3464.6984896600306,3617.2352541629398,3626.156332129593,3200.9903973757864,3644.0645476800128,3507.6341556394923,3662.06120513829,3524.9570349579126,3680.1467412855773,3689.2229759512529,3551.1018942996211,3707.4426538182843,3568.6394443498352,3725.7523117878313,3734.9410220934842,3446.0642042772461,3753.3864841104169,3612.8631803086796,3771.9230412924421,3630.705746006653,3790.5511435241497,3799.8996652297938,3657.6349511286135,3818.665933432836,3675.6986276803345,3837.5248811414699,3846.9892527562924,{"$f":"GV188+GV189-GV191+GV192-GV151","v":3395.9307125759788},3865.9880786337339,3721.2490757179453,3885.0807325312198,3739.6269183868581,3904.2676778298792,3913.8966551866924,3767.3639996624765,3933.2259114358262,3785.9695865107487,3952.6506275757192,3962.3989303389862,3497.808633953262,3981.9677209927522,3832.886547989488,4001.6331545071616,3851.8157259384689,4021.3957081647804,4031.3135548422988,3880.3849196523552,4051.2226887789061,3899.5486741060754,4071.2301464029956,4081.2708982491599,3602.7428929718635,4101.4267526225376,3947.8731444291761,4121.6821491423807,3967.3701977166265,4142.0375794097272,4152.2529614875712,3996.7964672419293,4172.7593694422767,4016.5351343292614,4193.3670507950883,4203.7090251966383,3878.5756217396956,4224.4695552012172,4066.3093387620552,4245.3326136166552,4086.3913036481295,4266.2987067920239,4276.8205503322024,4116.7003612591907,4297.9421505255496,4137.0311883591448,4319.1680623189468,4329.8202959525424,3822.1499351538587,4351.2036418572588,4188.2986189249223,4372.6925920251606,4208.9830427575771,4394.287667995789,4405.1251668421737,4240.2013720969726,4426.8804150413216,4261.1421240099235,4448.7431041885193,4459.7149048311239,3936.8144332084776,4481.739751112983,4313.9475774926759,4503.8733697859207,{"$f":"JH188+JH189-JH191+JH192-JH151","v":4335.2525340403099},4526.1162980356676,4537.2789218474445,4367.4074132598871,4559.6868274925673,4388.9763877302257,4582.205397314181,4593.5063519760624,4054.9188662047377,4616.1919436463759,4443.3660048174606,4638.9895708795038,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-3.448803909122944E-11},-3.448803909122944E-11,-3.448803909122944E-11,-3.448803909122944E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30",{"$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",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 2 - Wind '!E1)","v":"Project 2 - Wind "},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},"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",{"$f":"BX220","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ220","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",{"$f":"GV220","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"JH220","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",{"$f":"LT220","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"OF220","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31",{"$error":"#N/A"},{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"BW238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"EI238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"GU238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"JG238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"LS238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"OE238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"QQ238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"TC238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"VO238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"YA238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"AAM238","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,289.44909246971918,581.11591139292034,875.01744874073222,1171.170826674859,1469.5932985450852,1770.3022498944251,2073.3151994719719,2378.6498002535072,2686.3238404699318,2996.3552446435747,3308.7620746324428,3623.5625306824713,3940.7749524878373,4260.4178202593948,4582.5097558012994,4907.0695235958801,5234.1160318968214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":679999.99999999977},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,37777.777777777774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,37777.777777777774,75845.004648025264,114203.89833719595,152856.69356371445,191805.64216816708,231053.01324448994,270601.09327216214,310452.18624941184,350608.6138274431,391072.71544569079,431846.84846811212,472933.38832052232,514334.72862898256,556053.28135924821,598091.47695728531,640451.76449086436,683136.61179223796,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(BX235:BX237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(EJ235:EJ237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(GV235:GV237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(JH235:JH237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(LT235:LT237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(OF235:OF237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(QR235:QR237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(TD235:TD237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(VP235:VP237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(YB235:YB237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,{"$f":"SUM(AAN235:AAN237)","v":726148.5056019125},726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125,726148.5056019125]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"BW240+BX6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"EI240+EJ6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"GU240+GV6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"JG240+JH6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"LS240+LT6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"OE240+OF6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"QQ240+QR6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"TC240+TD6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"VO240+VP6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"YA240+YB6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AAM240+AAN6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":18},{"$f":"LOOKUP(F241,240:240,238:238)","v":726148.5056019125}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,9001.4256933628476,13662.17375524962,18186.719961679388,22940.521783730634,27557.9857094781,32406.378177753541,37303.355185165012,41878.302628595811,46870.810546008688,51726.668596247,56817.705057624429,61771.982792082075,66963.170733906823,72205.768584076941,77311.465287033512,82656.707986992216,87864.961514493261,93314.536649698275,98817.645619155141,103801.51015254793,109408.61596653995,114878.5338363757,120594.27417591115,126172.76922920988,131998.92570552489,137881.70621608882,143627.17850681487,149623.11148493714,155481.70249180839,161592.64041576022,167762.53285544767,173401.44741999148,179686.17384903922,{"$f":"BV247","v":185833.49971823103},192237.95565835974,198505.01201445714,205031.15306158073,211619.64088647658,218070.756099044,224783.93174157102,231359.76238152629,238199.65911962863,245104.45956992998,251466.56540081374,258498.10232052373,265392.39405567438,272555.83992888033,279582.10741952463,286879.608607943,294245.73697547521,301474.81533922721,308978.29378055222,316344.81901260983,323987.87904067663,331702.37144364527,339071.29512033571,346927.19449455483,354646.43125586695,362647.63271687966,370512.31266757898,378661.17211495317,386885.56318917579,394973.67551855714,403349.3400980428,411588.90073997894,420118.28807642829,428726.28489132778,436768.36484205379,445530.54739242379,454157.105560884,463079.26484703762,471866.0241238178,480950.74540161144,490118.56165395619,499151.34878608736,508485.69362185587,517685.27150039916,527188.83250092785,536778.86473726702,545791.54824350681,555551.52555745014,565177.44070372207,575113.49909058772,584915.81303140405,595030.78920419991,605237.15871469665,615310.29822648223,625699.93699012906,635956.70577037579,646532.56266028865,657203.51627729076,667285.87826805387,678144.0770121417,688870.36277732521,699922.31441603869,710842.77525523026,722091.59218250425,{"$f":"EH247","v":733440.90661382955},744659.40526043775,756210.35837165371,767630.96513275511,779386.7922564419,791247.17887765262,802742.97170769423,814811.39337314561,826750.72143349587,839032.31402955123,851185.35210869333,863683.53068665497,876292.20854733023,888773.1865357752,901603.68695144181,914307.0793111159,927362.95210129768,940533.77982305305,953094.34528068418,966492.27914620412,979764.6591649378,993397.04101616761,1006904.5383050998,1020775.1145658278,1034767.1474554961,1048635.3503994762,1062871.3213698091,1076984.1904244681,1091467.9936157758,1106078.1400500902,1120067.716848653,1134927.844902542,1149666.7760580115,1164784.6949065563,1179782.2311802625,1195162.0505185137,1210675.3455916618,1226069.5353992681,1241851.0305156384,1257514.3000590298,1273568.2668211167,1289761.0683422922,1305323.451025197,1321791.3365662037,1338143.2920602316,1354894.5758484553,1371530.9052894914,1388570.095253109,1405755.9439816461,1422828.3633712647,1440309.0271789466,1457677.3100049086,1475457.4742801087,1493390.1741780017,1510947.6405785973,1529184.9948907439,1547312.7134728783,1565861.5872900514,1584301.9806689511,1603167.3189508223,1622193.7909331541,1641113.5830638339,1660464.097098853,1679709.1672587239,{"$f":"GT247","v":1699388.8628301795},1719236.1371998815,1738435.0446784494,1758615.2012366797,1778693.1265488684,1799215.6172418417,1819637.2311326736,1840507.479516001,1861554.7206838084,1882503.1911502923,1903906.4998442172,1925212.4817849842,1946977.4947673799,1968926.5678713305,1990219.3647957249,2012534.4784218329,2034756.0131230808,2057447.2592167435,2080046.5017340244,2103119.8284812602,2126387.5403706138,2149565.6935870335,2173224.5986117749,2196795.6195141859,2220851.8995424742,2245110.3140942706,2268705.4129560301,2293366.2437089547,2317943.5315137063,2343017.5638013417,2368009.873312226,2393503.6304048514,2419210.8457022705,2444839.1585299307,2470976.0909158126,2497036.0508669252,2523609.4797337949,2550404.8637761972,2576828.5794012542,2604068.5632029301,2631236.5904936115,2658930.4653041679,2686554.4751613638,2714709.3951722803,2743098.7067565275,2771421.3897436527,2800282.7039997666,2829079.6028088676,2858420.3546648538,2888004.8151908596,2916915.0524739982,2946985.6390297674,2976997.5368488166,3007566.6022788198,3038079.3705738257,3069154.7601081524,3100487.4776775572,3131767.5943666105,3163618.6506312224,3195419.6320885597,3227797.1799700269,3260442.2712054471,3292409.5625251653,3325588.7911907621,{"$f":"JF247","v":3358724.4766006568},3392451.0803259243,3426136.8642036729,3460419.4456849587,3494984.5053026541,3529512.9498225655,3564647.1604862115,3599747.6280822828,3635459.9297211086,3671465.909329325,3706792.0020830622,3743384.7771686641,3779951.2304446027,3817144.9992865771,3854315.536431964,3892119.7319965023,3930233.9821745944,3968329.7672934192,4007068.8875115225,4045792.7969510094,4085166.5897839046,4124862.7161503835,4164213.603114815,4204556.8436847162,4244893.297344137,4285896.3663144968,4326896.1438328838,4368569.3848383836,4410582.9367426028,4452598.5848346865,4495298.1450602217,4538003.4781868169,4581399.7954825545,4625149.8861213373,4668221.2185927555,4712679.2340357769,4757152.5127427531,4802334.8295077235,4847536.3521772632,4893454.3114674129,4939745.7346674036,4986062.4364169883,5033106.8642789507,5080180.713339976,5127989.9310698546,5176187.3715594662,5223709.7099835034,5272684.5347448094,5321699.4689842314,5371469.287600169,5421283.6517668413,5471860.898856692,5522847.9581662742,5573886.3914280469,5625699.9137612805,5677569.466722264,5730222.3733206782,5783301.2718962058,5835711.1380267087,5889643.5894485535,5943644.0812235111,5998449.0362807345,6053327.0119824978,6109018.1037562983,{"$f":"LR247","v":6165158.8583046356},6221380.295344363,6278428.0541984225,6335561.719049952,6393530.6486216402,6451966.9780812217,6510120.1497234274,6569496.4439186342,6628972.1330581084,6689305.9573547086,6749744.7572082356,6811051.0589596843,6872850.7355105998,6934763.9687279975,6997559.0004473422,7060473.4374978682,7124279.3562860163,7188598.0947718937,7252268.4080386274,7317615.8534095157,7383097.7778279763,7449495.9296771279,7516034.802417188,7583500.0479267901,7651506.5669554695,7719663.4004153954,7788762.0929292096,7858017.6370209977,7928225.5308522256,7998996.0139726102,8069133.2675717846,8141032.8811653163,8213106.1896115169,8286158.6633011932,8359391.8021198725,8433615.1012051851,8508432.1841288731,8583440.6409433316,8659456.0426520817,8735670.1137427855,8812902.5016716961,8890752.0397036243,8967987.323187843,9047076.1002615094,9126382.3389939275,9206735.9692990668,9287314.8337338734,9368953.0122457072,9451242.5393672884,9533769.2374222483,9617373.4514474571,9701222.9669199027,9786162.3323437031,9871778.6599934176,9957228.346734643,10044207.889428347,10131453.696710996,10219820.920331547,10308463.064543195,10398239.560612252,10488730.535548104,10579509.720324235,10671443.006867684,10763673.553337339,{"$f":"OD247","v":10857071.586408308},10951212.176057443,11044789.597973352,11140422.564192861,11236376.091673862,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"QP247","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"TB247","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"VN247","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"XZ247","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"AAL247","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":7.6618877418455078E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.615207307091389,68.967913179109999,104.67804162231047,139.34460673876831,175.76770264630559,211.14619289740392,248.29403171773961,285.81411982292485,320.86685355933474,359.11888877282712,396.32392804408988,435.33087790080612,473.2899977441453,513.06429700122851,553.23249320487253,592.35176818683658,633.3064177068394,673.21147156562324,714.96550449231654,757.12970764743818,795.31551822285894,838.27653352631512,880.18643020211141,923.97979104516992,966.72159391198522,1011.3609507999371,1056.4341546817946,1100.4553183972214,1146.3954837832237,1191.2833504032569,1238.1046707739622,1285.3776940261089,1328.5824244055011,1376.7352927930744,{"$f":"BW244*$F$245*BW7","v":1423.835413515365},1472.9056359762269,1520.9231182484643,1570.9256783389753,1621.4059324418433,1670.8336530102467,1722.2692511745804,1772.6525273473057,1825.0590483204612,1877.9628542505145,1926.7085949284865,1980.5834414599465,2033.4067307942041,2088.2922489194948,2142.1267216769897,2198.0393565786353,2254.4778052226911,2309.8661921227631,2367.3570016135532,2423.7984909890511,2482.3587589282856,2541.4663337051511,2597.9261996941809,2658.1172188106821,2717.2611443285823,2778.5654517227522,2838.8237466305536,2901.2593929404115,2964.2737540961416,3026.243962807298,3090.4173645786686,3153.5479532593122,3218.8991615379055,3284.8526668158293,3346.4701806092385,3413.6050396837309,3479.7007599689732,3548.0613428343468,3615.3845060276562,3684.9906206240662,3755.2333995873987,3824.4416005897742,3895.9603028651081,3966.4464358428718,4039.2616533767036,4112.7394038122138,4181.7935730898062,4256.5734236321987,4330.3261048954646,4406.4550688520512,4481.5592978769137,4559.0591098243176,4637.2591672655381,4714.4384314127883,4794.0426772981764,4872.6288882864928,4953.6599165508287,5035.4195652627386,5112.6694910086153,5195.8637908644641,5278.0473882842562,5362.7262010683844,5446.3975461074897,5532.5847186328347,{"$f":"EI244*$F$245*EI7","v":5619.5418917525567},5705.4967690149142,5793.9988750643724,5881.5022820116928,5971.5741097459231,6062.447060612526,6150.5265347798177,6242.9934268017623,6334.4712181132318,6428.5714018752897,6521.6866153600495,6617.4462566019301,6714.052530943517,6809.6803831994266,6907.9862370559667,7005.3182032564073,7105.3508349465956,7206.2642384178716,7302.5018809283438,7405.155346178628,7506.8468319492786,7611.296611347374,7714.7895392484552,7821.0643374728597,7928.2697227537092,8034.5263368916158,8143.600748362478,8251.7319667746397,8362.7052409014232,8474.6465427730654,8581.8331097595801,8695.6897427379263,8808.6177786859225,8924.4495757938039,9039.3590151271965,9157.1974643867416,9276.0585897433266,9394.00714392587,9514.9231879059807,9634.9334008177138,9757.9370919601424,9882.0045194413742,10001.241748553432,10127.416838914187,10252.703686269082,10381.050142186248,10508.515830799826,10639.068191513044,10770.744235219434,10901.551196064398,11035.486079811799,11168.559913092944,11304.789535801099,11442.187869326959,11576.711205919548,11716.443767367477,11855.336312159558,11997.455701084395,12138.743925068995,12283.288029196634,12429.066721648627,12574.028045052948,12722.28951133627,12869.743078485142,{"$f":"GU244*$F$245*GU7","v":13020.526696747329},13172.594284949593,13319.694158816459,13474.312252978487,13628.147062809636,13785.388082682266,13941.856195821132,14101.76169607862,14263.023295181911,14423.528124259476,14587.517872776394,14750.761914636339,14917.523000807265,15085.694334967295,15248.837354711917,15419.813250261685,15590.072154594171,15763.929934886404,15937.082794104552,16113.868033472794,16292.142629978625,16469.73103798613,16651.002912380682,16831.601428495651,17015.917945558795,17201.783194649808,17382.566193386359,17571.514710235919,17759.823130394954,17951.937551018225,18143.42582090008,18338.756125861652,18535.72192362593,18732.083179524361,18932.341421381196,19132.009909083608,19335.612537977482,19540.915762510009,19743.371305351644,19952.081003329775,20160.23937859837,20372.426738533577,20584.078801039046,20799.798637543328,21017.314355970102,21234.319573565335,21455.451723477803,21676.09032946642,21900.895876448332,22127.568691901648,22349.075684555173,22579.473143076924,22809.420935086218,23043.637682784032,23277.423088153311,23515.519234299441,23755.586998963172,23995.25174158653,24239.29095914519,24482.946509151818,24731.019646375848,24981.142670743942,25226.072468246493,25480.28799364332,{"$f":"JG244*$F$245*JG7","v":25734.169895503041},25992.57934715975,26250.676041727129,26513.345332537414,26778.178939118392,27042.732004930494,27311.9263829337,27580.862225341087,27854.485871500692,28130.359645294026,28401.024202331184,28681.393937199664,28961.561997317345,29246.536478880706,29531.332961792759,29820.984464379024,30113.011570608182,30404.897199626084,30701.711989955049,30998.410237005792,31300.087817662115,31604.23508166819,31905.737160131714,32214.842540520567,32523.8959203632,32838.056831885246,33152.192524671773,33471.488219094783,33793.391337421112,34115.310516503538,34442.46975357776,34769.673221971854,35102.1709335013,35437.379216671223,35767.386930958935,36108.019254508596,36448.768523473256,36794.950362442964,37141.279354897459,37493.097604313218,37847.777292281811,38202.650661659667,38563.099786817373,38923.774333899528,39290.083193171311,39659.366571646991,40023.477393881956,40398.717003379643,40774.263927196029,41155.594690363359,41537.266756539815,41924.783946033829,42315.441070750669,42706.491816922047,43103.481208548888,43500.899900555654,43904.320560194581,44311.005122541072,44712.563633398138,45125.788021834851,45539.533727819027,45959.44314116436,46379.912030490996,46806.610923882668,{"$f":"LS244*$F$245*LS7","v":47236.755082974531},47667.517422258163,48104.61094652184,48542.36267289448,48986.514103787704,49434.246700152515,49879.809773107372,50334.744273757839,50790.440327313387,51252.711316110173,51715.786615839766,52185.508617727071,52659.010801942546,53133.383044588947,53614.511528368195,54096.55488239073,54585.42866941083,55078.231623386746,55566.066416124595,56066.751206772722,56568.466360786981,57077.201546521188,57587.014919924477,58103.926057495097,58624.984372006518,59147.19437881613,59676.62080396527,60207.249008296989,60745.174009423259,61287.409506527823,61824.793270126043,62375.68003816175,62927.897636659945,63487.61748933437,64048.721577946082,64617.412163367168,65190.652253900815,65765.358629702256,66347.780104245991,66931.723761292,67523.469647637976,68119.944068793149,68711.71214055884,69317.681472137119,69925.316970532906,70540.97746558064,71158.363679245522,71783.866238451927,72414.359357587033,73046.669653789315,73687.23575639569,74329.681331153712,74980.477213894468,75636.459905215641,76291.165812602776,76957.593304558992,77626.060885905332,78303.120633344559,78982.286791490682,79670.144226228032,80363.47591783668,81059.01584088766,81763.398362122476,82470.058455542036,{"$f":"OE244*$F$245*OE7","v":83185.66370024097},83906.958330083799,84623.938031974802,85356.667083568391,86091.852239561907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"BW70","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"EI70","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"GU70","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"JG70","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"LS70","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"OE70","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4387.3270452008137,9001.4256933628476,13662.17375524962,18186.719961679388,22940.521783730634,27557.9857094781,32406.378177753541,37303.355185165012,41878.302628595811,46870.810546008688,51726.668596247,56817.705057624429,61771.982792082075,66963.170733906823,72205.768584076941,77311.465287033512,82656.707986992216,87864.961514493261,93314.536649698275,98817.645619155141,103801.51015254793,109408.61596653995,114878.5338363757,120594.27417591115,126172.76922920988,131998.92570552489,137881.70621608882,143627.17850681487,149623.11148493714,155481.70249180839,161592.64041576022,167762.53285544767,173401.44741999148,179686.17384903922,185833.49971823103,{"$f":"SUM(BW244:BW246)","v":192237.95565835974},198505.01201445714,205031.15306158073,211619.64088647658,218070.756099044,224783.93174157102,231359.76238152629,238199.65911962863,245104.45956992998,251466.56540081374,258498.10232052373,265392.39405567438,272555.83992888033,279582.10741952463,286879.608607943,294245.73697547521,301474.81533922721,308978.29378055222,316344.81901260983,323987.87904067663,331702.37144364527,339071.29512033571,346927.19449455483,354646.43125586695,362647.63271687966,370512.31266757898,378661.17211495317,386885.56318917579,394973.67551855714,403349.3400980428,411588.90073997894,420118.28807642829,428726.28489132778,436768.36484205379,445530.54739242379,454157.105560884,463079.26484703762,471866.0241238178,480950.74540161144,490118.56165395619,499151.34878608736,508485.69362185587,517685.27150039916,527188.83250092785,536778.86473726702,545791.54824350681,555551.52555745014,565177.44070372207,575113.49909058772,584915.81303140405,595030.78920419991,605237.15871469665,615310.29822648223,625699.93699012906,635956.70577037579,646532.56266028865,657203.51627729076,667285.87826805387,678144.0770121417,688870.36277732521,699922.31441603869,710842.77525523026,722091.59218250425,733440.90661382955,{"$f":"SUM(EI244:EI246)","v":744659.40526043775},756210.35837165371,767630.96513275511,779386.7922564419,791247.17887765262,802742.97170769423,814811.39337314561,826750.72143349587,839032.31402955123,851185.35210869333,863683.53068665497,876292.20854733023,888773.1865357752,901603.68695144181,914307.0793111159,927362.95210129768,940533.77982305305,953094.34528068418,966492.27914620412,979764.6591649378,993397.04101616761,1006904.5383050998,1020775.1145658278,1034767.1474554961,1048635.3503994762,1062871.3213698091,1076984.1904244681,1091467.9936157758,1106078.1400500902,1120067.716848653,1134927.844902542,1149666.7760580115,1164784.6949065563,1179782.2311802625,1195162.0505185137,1210675.3455916618,1226069.5353992681,1241851.0305156384,1257514.3000590298,1273568.2668211167,1289761.0683422922,1305323.451025197,1321791.3365662037,1338143.2920602316,1354894.5758484553,1371530.9052894914,1388570.095253109,1405755.9439816461,1422828.3633712647,1440309.0271789466,1457677.3100049086,1475457.4742801087,1493390.1741780017,1510947.6405785973,1529184.9948907439,1547312.7134728783,1565861.5872900514,1584301.9806689511,1603167.3189508223,1622193.7909331541,1641113.5830638339,1660464.097098853,1679709.1672587239,1699388.8628301795,{"$f":"SUM(GU244:GU246)","v":1719236.1371998815},1738435.0446784494,1758615.2012366797,1778693.1265488684,1799215.6172418417,1819637.2311326736,1840507.479516001,1861554.7206838084,1882503.1911502923,1903906.4998442172,1925212.4817849842,1946977.4947673799,1968926.5678713305,1990219.3647957249,2012534.4784218329,2034756.0131230808,2057447.2592167435,2080046.5017340244,2103119.8284812602,2126387.5403706138,2149565.6935870335,2173224.5986117749,2196795.6195141859,2220851.8995424742,2245110.3140942706,2268705.4129560301,2293366.2437089547,2317943.5315137063,2343017.5638013417,2368009.873312226,2393503.6304048514,2419210.8457022705,2444839.1585299307,2470976.0909158126,2497036.0508669252,2523609.4797337949,2550404.8637761972,2576828.5794012542,2604068.5632029301,2631236.5904936115,2658930.4653041679,2686554.4751613638,2714709.3951722803,2743098.7067565275,2771421.3897436527,2800282.7039997666,2829079.6028088676,2858420.3546648538,2888004.8151908596,2916915.0524739982,2946985.6390297674,2976997.5368488166,3007566.6022788198,3038079.3705738257,3069154.7601081524,3100487.4776775572,3131767.5943666105,3163618.6506312224,3195419.6320885597,3227797.1799700269,3260442.2712054471,3292409.5625251653,3325588.7911907621,3358724.4766006568,{"$f":"SUM(JG244:JG246)","v":3392451.0803259243},3426136.8642036729,3460419.4456849587,3494984.5053026541,3529512.9498225655,3564647.1604862115,3599747.6280822828,3635459.9297211086,3671465.909329325,3706792.0020830622,3743384.7771686641,3779951.2304446027,3817144.9992865771,3854315.536431964,3892119.7319965023,3930233.9821745944,3968329.7672934192,4007068.8875115225,4045792.7969510094,4085166.5897839046,4124862.7161503835,4164213.603114815,4204556.8436847162,4244893.297344137,4285896.3663144968,4326896.1438328838,4368569.3848383836,4410582.9367426028,4452598.5848346865,4495298.1450602217,4538003.4781868169,4581399.7954825545,4625149.8861213373,4668221.2185927555,4712679.2340357769,4757152.5127427531,4802334.8295077235,4847536.3521772632,4893454.3114674129,4939745.7346674036,4986062.4364169883,5033106.8642789507,5080180.713339976,5127989.9310698546,5176187.3715594662,5223709.7099835034,5272684.5347448094,5321699.4689842314,5371469.287600169,5421283.6517668413,5471860.898856692,5522847.9581662742,5573886.3914280469,5625699.9137612805,5677569.466722264,5730222.3733206782,5783301.2718962058,5835711.1380267087,5889643.5894485535,5943644.0812235111,5998449.0362807345,6053327.0119824978,6109018.1037562983,6165158.8583046356,{"$f":"SUM(LS244:LS246)","v":6221380.295344363},6278428.0541984225,6335561.719049952,6393530.6486216402,6451966.9780812217,6510120.1497234274,6569496.4439186342,6628972.1330581084,6689305.9573547086,6749744.7572082356,6811051.0589596843,6872850.7355105998,6934763.9687279975,6997559.0004473422,7060473.4374978682,7124279.3562860163,7188598.0947718937,7252268.4080386274,7317615.8534095157,7383097.7778279763,7449495.9296771279,7516034.802417188,7583500.0479267901,7651506.5669554695,7719663.4004153954,7788762.0929292096,7858017.6370209977,7928225.5308522256,7998996.0139726102,8069133.2675717846,8141032.8811653163,8213106.1896115169,8286158.6633011932,8359391.8021198725,8433615.1012051851,8508432.1841288731,8583440.6409433316,8659456.0426520817,8735670.1137427855,8812902.5016716961,8890752.0397036243,8967987.323187843,9047076.1002615094,9126382.3389939275,9206735.9692990668,9287314.8337338734,9368953.0122457072,9451242.5393672884,9533769.2374222483,9617373.4514474571,9701222.9669199027,9786162.3323437031,9871778.6599934176,9957228.346734643,10044207.889428347,10131453.696710996,10219820.920331547,10308463.064543195,10398239.560612252,10488730.535548104,10579509.720324235,10671443.006867684,10763673.553337339,10857071.586408308,{"$f":"SUM(OE244:OE246)","v":10951212.176057443},11044789.597973352,11140422.564192861,11236376.091673862,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(QQ244:QQ246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(TC244:TC246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(VO244:VO246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(YA244:YA246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,{"$f":"SUM(AAM244:AAM246)","v":11333531.341530109},11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109,11333531.341530109]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":360},{"$f":"LOOKUP(F250,8:8,247:247)","v":11333531.341530109}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":726148.5056019125}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":15.607732101762876}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":360}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":7.6618877418455078E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":9.5917831694535494E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":6.791765011876727E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,4387.3270452008137,4580.4834408549423,4591.7801487076604,4419.8681648074562,4614.4572153124809,4441.6962231011612,4637.2462753780401,4648.6829756937332,4289.1333236078708,4671.6410638535453,4496.7391614654816,4694.7125333333388,4518.9468565568404,4717.8979440805952,4729.5335531688943,4552.4642097516862,4752.8909317718608,4574.9471097942005,4776.3636636393858,4788.1434649645489,4226.7348257453432,4811.7902957691558,4631.6413363094489,4835.5539093333418,4654.5152622535506,4859.4348824030167,4871.4195597639664,4689.0381360442407,4895.4776597250211,4712.1955230880321,4919.6545735485724,4931.7877689134912,4353.5368705177079,4956.1440046422358,4770.5905763987375,{"$f":"IF(BW7,BW70)","v":4980.6205266133475},4794.1507201211616,5005.217928875114,5017.5621465568902,4829.7092801255721,5042.3419895167772,4853.5613887806776,5067.2442107550351,5079.7414019809012,4484.142976633244,5104.828324781507,4913.7082936907045,5130.0391424117533,4937.9752417248019,5155.3744667413721,5168.0890109536022,4974.600558529346,5193.612249202286,4999.1682304441047,5219.261537077693,5232.1336440403356,4827.4573429852589,5257.9731745249592,5061.1195425014321,5283.940316684113,5086.1144989765526,5310.0357007436214,5323.131681282217,5123.8385752852319,5349.4206166783624,5149.1432773574343,5375.8393831900294,5389.0976533615512,4757.2272839102206,5415.7123697607149,5212.9531287764821,5442.4585261846423,5238.6979339458558,5469.3367717659348,5482.8256317206906,5277.5537325437954,5509.9032351787182,5303.6175756781631,5537.1145646857385,5550.7705829624038,4899.9441024275329,5578.183740853543,5369.3417226397833,5605.7322819701885,5395.8588719642376,5633.4168749189212,5647.3104006723161,5435.8803445201147,5675.2003322340861,5462.7261029485144,5703.2280016263139,5717.2937004512814,5046.9424255003623,5745.5292530791548,5530.4219743189806,5773.9042504292975,5557.7346381231682,5802.4193811664918,5816.7297126924914,{"$f":"IF(EI7,EI70)","v":5598.9567548557234},5845.4563422011142,5626.6078860369735,5874.3248416751085,5888.8125114648246,5433.3457694291246,5917.8951306715344,5696.3346335485548,5947.1213779421832,5724.4666772668697,5976.4919626014907,5991.2316040732712,5766.9254575013993,6020.8200324671525,5795.4061226180875,6050.5545869253674,6065.4768868087758,5354.3012192133447,6095.4319845916862,5867.2246725550194,6125.5350192804563,5896.2006775848822,6155.7867214795442,6170.9685521954761,5939.933221226448,6201.4446334411732,5969.2683062966371,6232.071224533136,6247.4411934130449,5514.9302557897508,6278.294944129444,6043.2414127316733,6309.3010698588751,6073.086697912433,6340.4603231239353,6356.0976087613481,6118.131217863247,6387.4879724444154,6148.3463554855416,6419.0333612691356,6434.8644292154431,5680.3781634634497,6466.6437924533329,6224.5386551136316,6498.5801019546479,6255.2792988498131,6530.6741328176586,6546.7805370241931,6301.6751543991504,6579.1126116177538,6332.7967461501139,6611.6043621072167,6627.9103620919132,6115.278531268732,6660.6431062269394,6411.2748147670445,6693.5375050132934,6442.9376778153128,6726.5943568021967,6743.183953134926,6490.7254090311317,6776.4859899662933,6522.7806485346246,6809.9524929704394,{"$f":"IF(GU7,GU70)","v":6826.747672954677},6026.3131936183854,6860.4623994137555,6603.6130592100653,6894.3436301637003,6636.2258081497821,6928.3921875062715,6945.4794717289824,6685.4471713020739,6979.7805696652904,6718.4640679906715,7014.2510677595619,7031.5501031433259,6207.1025894269442,7066.2762713961783,6801.7214509863752,7101.1739390686198,6835.3125823942846,7136.2439531314676,7153.8438558808602,6886.0105864411444,7189.1739867552578,6920.0179900303992,7224.6785997923571,7242.4966062376334,6393.3156671097595,7278.2645595380691,7005.7730945159728,7314.2091572406862,7040.3719598661191,7350.3312717254194,7368.4591715572933,7092.5909040343849,7404.8492063579215,7127.6185297313177,7441.4189577861334,7459.771504424768,6882.7998625468463,7496.6124963242182,7215.9462873514585,7533.6354319579114,7251.5831186621099,7570.8412098771896,7589.5129467040197,7305.3686311554229,7626.9946825486677,7341.4470856232665,7664.661526519727,7683.5646495575211,6782.6685912367584,7721.5108712139545,7432.4246759720127,7759.6444949166589,7469.1306122219794,7797.9664461735138,7817.1983351051485,7524.5296900900958,7855.8045230251373,7561.6904981919724,7894.6013723153274,7914.0715890442552,6986.1486489738672,7953.1561973503831,7655.3974162511822,{"$f":"IF(JG7,JG70)","v":7992.4338297641689},7693.2045305886495,8031.9054395587282,8051.714285158313,7750.2655807928077,8091.4786587159024,7788.5412131377407,8131.439413484798,8151.4937367155917,7195.7331084430934,8191.7508832709018,7885.0593387387262,8232.2068446571029,7924.0006665063183,8272.8626027454993,8293.2657137130718,7982.7735482166008,8334.2230184773853,8022.1974495318809,8375.3825958893503,8396.0385488170705,7746.6518827632999,8437.5034097690386,8121.6111189008952,8479.1730499968253,8161.720686501516,8521.0484808278725,8542.0636851244726,8222.2567546631071,8584.2497090317174,8262.8633730178462,8626.6440737660396,8647.9197052815907,7633.9532547472936,8690.6285120621178,8365.2594524679298,8733.5482414967373,8406.5723070965669,8776.6799352527159,8798.3255956782123,8468.9244573030064,8841.7772003026748,8510.7492742083887,8885.4433959790258,8907.3572964400464,7862.9718523897191,8951.3473674239904,8616.2172360419754,8995.5546887416476,8658.7694763094751,9039.9803333103082,9062.2753635485697,8722.9921910221055,9107.0305163117628,8766.0717524346492,9152.0066978584073,9174.578015333258,8098.8610079614182,9219.8877884467183,8874.7037531232454,9265.4213294039091,8918.5325605987673,9311.1797433096253,9334.143624455035,{"$f":"IF(LS7,LS70)","v":8984.6819567527782},9380.2414318011251,9029.0539050076968,9426.5668987941699,9449.8153557932637,8718.9249420532142,9496.4844221001313,9140.9448657169505,9543.3839692860329,9186.0885374167392,9590.5151356089245,9614.1679331886971,9254.2224154553714,9661.6486747551717,9299.9255221579388,9709.363905758004,9733.3098164670737,8592.081643346286,9781.3789547631459,9415.1732116884705,9829.6854883646265,9461.6711935392523,9878.2305896772014,9902.5929711843673,9531.8490879190413,9951.498134997837,9578.9232878226831,10000.644822930753,10025.309110961094,8849.8440926466828,10074.820323406049,9697.6284080391324,10124.576053015575,9745.5213293454381,10174.577507367529,10199.67076031991,9817.804560556624,10250.043079047784,9866.2909864573776,10300.66416761869,10326.068384289938,9115.339415426095,10377.064933108242,9988.5572602803204,10428.313334606055,10037.886969225816,10479.814832588569,10505.660883129522,10112.338697373336,10557.544371419232,10162.279716051113,10609.684092647263,10635.850435818651,9813.2268360096768,10688.376881101502,10288.213978088739,10741.162734644249,10339.0235783026,10794.209277566237,10820.830709623417,10415.708858294547,10874.27070256182,10467.148107532656,10927.97461542669,{"$f":"IF(OE7,OE70)","v":10954.92594889322},9670.4635858255642,11009.028187534559,10596.860397431414,11063.397616683586,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":866997.86780857283}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":0.19396770924965101}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":360}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":8.6506598069529183E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":3.735964699771934E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":4.5764335719125748E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 3 - BESS","index":12,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,3,"PIRR",{"$f":"G73","v":8.412400008004739E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2027-03-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"SUM(K6:XFD6)","v":8},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2047-11-01"},{"$f":"SUM(K7:XFD7)","v":240},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":96},97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":224},225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LS8+LT7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OE8+OF7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QQ8+QR7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TC8+TD7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VO8+VP7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"YA8+YB7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAM8+AAN7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*BW$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*EI$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*GU$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,{"$f":"$F16*JG$7","v":800},800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","v":0.97},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,{"$f":"BX16*BX21*BX24","v":558720},577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,{"$f":"EJ16*EJ21*EJ24","v":577344},558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,{"$f":"GV16*GV21*GV24","v":521472},577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,540096,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,{"$f":"JH16*JH21*JH24","v":558720},577344,577344,558720,577344,558720,577344,577344,521472,577344,558720,577344,558720,577344,577344,558720,577344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,{"$f":"BV30*(1-$G$30*BW7)","v":0.94284328034283538},0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,{"$f":"EH30*(1-$G$30*EI7)","v":0.83496729860036523},0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,{"$f":"GT30*(1-$G$30*GU7)","v":0.73943401227666061},0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66233327075242099,0.66107698759526812,0.65982308729798456,0.65857156534087169,0.65732241721280371,0.6560756384112113,{"$f":"JF30*(1-$G$30*JG7)","v":0.65483122444206554},0.65358917081986145,0.65234947306760194,0.65111212671678165,0.64987712730737102,0.64864447038779993,0.64741415151494186,0.64618616625409775,0.64496051017898015,0.64373717887169724,0.64251616792273658,0.64129747293094985,0.64008108950353637,0.63886701325602757,0.63765523981227112,0.63644576480441539,0.63523858387289323,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"LR30*(1-$G$30*LS7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"OD30*(1-$G$30*OE7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"QP30*(1-$G$30*QQ7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"TB30*(1-$G$30*TC7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"VN30*(1-$G$30*VO7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"XZ30*(1-$G$30*YA7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,544344.91084625397,525786.21538133209,542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,466512.92907399609,481149.00452658592,464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,426907.79038385634,384862.75610720337,425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,378062.87844427989,365173.34152047301,376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,544344.91084625397,{"$f":"SUM(BX32:BX34)","v":525786.21538133209},542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,466512.92907399609,{"$f":"SUM(EJ32:EJ34)","v":481149.00452658592},464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,426907.79038385634,{"$f":"SUM(GV32:GV34)","v":384862.75610720337},425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,378062.87844427989,{"$f":"SUM(JH32:JH34)","v":365173.34152047301},376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":350},{"$f":"F42*F16","v":280000},null,null,null,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":280000},null,null,"USD",null,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,{"$f":"$F$44","v":280000},280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000,280000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.125},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":280000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":3},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":12},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,{"$f":"BV51*(1+BW50*BW7)","v":1.0524878969588767},1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,{"$f":"EH51*(1+EI50*EI7)","v":1.1697274809663645},1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,{"$f":"GT51*(1+GU50*GU7)","v":1.3000267116433906},1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,{"$f":"JF51*(1+JG50*JG7)","v":1.4448403397260403},1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"LR51*(1+LS50*LS7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"OD51*(1+OE50*OE7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"TB51*(1+TC50*TC7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"VN51*(1+VO50*VO7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"XZ51*(1+YA50*YA7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":5.4999999999999997E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":5.4999999999999997E-3},5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3,5.4999999999999997E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,557660.24570928304,575155.91822861054,574064.98904731404,536009.92721332167,571889.33443216712,552391.54950594564,569721.92535209854,550298.03527501307,567562.73055727291,566486.20378364914,547172.63120931154,564339.27208219795,545098.89620877057,562200.4770585685,561134.12115971767,505869.48582301842,559007.47336946742,539948.87788310391,556888.88538284204,537902.52025718545,554778.32665391173,553726.0487471458,534847.51621210889,551627.47688425786,532820.49228755664,549536.85841975838,548494.52228785434,494474.72806153347,546415.77743915911,527786.4786092008,{"$f":"BW34","v":544344.91084625397},525786.21538133209,542281.89265125873,541253.31740334339,522800.02558979235,539202.01606910536,520818.66056984762,537158.48898220866,536139.63156974106,483336.63829067006,534107.71064433584,515898.03852320794,532083.49051626748,513942.83141273615,530066.94200020784,529061.5355065224,511023.90582719818,527056.43992782908,509087.17124073894,525058.94348082435,524063.03592742892,489322.62914835539,522076.88421203592,504277.38666864281,520098.25983279553,502366.22078228457,518127.13426178147,517144.37464395718,499513.04427017987,515184.44403181772,497619.93481249287,513231.94138021063,512258.46673815261,461807.46706643101,510317.05327701045,492918.49109039834,508382.99759806576,491050.37439543707,506456.27181598666,505495.64895101404,488261.46595270064,503579.86596030765,486410.99896365602,501671.34361462377,500719.79658046475,451405.21042289049,498822.11364018725,481815.45570372388,496931.62274737103,479989.41851307318,495048.29664480389,494109.31190024241,477263.33049539605,492236.68210164265,475454.54544937564,490371.14940135332,489441.03605366242,441237.26558891294,487586.09860015282,470962.51723373233,485738.19119255885,469177.61170259857,483897.28718763951,482979.45316279097,{"$f":"EI34","v":466512.92907399609},481149.00452658592,464744.88708131172,479325.49312588398,478416.33066885691,446701.86733569141,476603.17585600429,460354.04222384578,474796.89273662161,458609.34185772872,472997.45526760945,472100.29554052249,456004.68145603471,470311.07793206058,454276.4647755769,468528.6412972195,467639.95781007299,421583.31865252106,465867.6444799655,449984.5241116258,464102.04805778601,448279.12328540086,462343.14308705839,461466.19196723081,445733.13310430723,459717.2766537331,444043.84466717113,457974.98957178742,457106.32376379817,412087.11473638075,455373.93195819447,439848.58037047082,453648.10576153587,438181.59385830443,451928.82029075548,451071.62257740757,435692.9523455723,449362.10174588818,434041.7152894148,447659.05984438158,446809.96081544337,402804.81370687543,445116.59129824821,429940.94971569744,443429.63949903887,428311.51223155146,441749.08109524206,440911.19184103434,425878.92760303058,439240.17812708043,424264.88481691497,437575.49740463117,436745.52441120491,407793.4401449791,435090.2982017005,420256.48937355465,433441.34515048045,418663.75512204005,431798.64148283983,430979.62576291367,416285.96469113958,429346.25179007929,414708.27837063401,427719.06815752003,{"$f":"GU34","v":426907.79038385634},384862.75610720337,425289.84830044844,410790.1724117542,423678.03807184432,409233.31464910298,422072.33645886654,421271.76914508652,406909.0841713663,419675.18707466166,405366.93538366235,418084.65590651479,417291.65224102972,376193.68631714827,415710.15445527009,401537.08513013023,414134.65040370787,400015.29573505535,412565.11737063038,411782.58291091234,397743.4187674984,410221.96400183375,396236.0070263262,408667.25969789014,407892.11851457768,367719.88813971932,406346.24411523307,392492.42451007577,404806.22844065924,391004.91356429824,403272.04928681691,402507.14148942661,388784.2108391787,400981.67566810152,387310.75368929713,399461.99122487428,398704.31016964291,372273.99745859462,397193.25673658284,383651.49572142982,395687.93005996698,382197.49109965429,394188.30843590392,393440.63025861408,380026.80991234677,391949.52569843357,378586.54252339236,390464.07229026535,389723.45807208732,351340.61165384058,388246.44125977019,375009.70968552231,386775.02220816951,373588.45665464824,385309.17970227625,384578.34304627305,371466.67026530736,383120.82575659704,370058.84503479267,381668.83232620248,380944.90051296761,343426.63132143504,379501.15364330896,366562.58069311199,{"$f":"JG34","v":378062.87844427989},365173.34152047301,376630.05417874159,375915.67968717357,363099.34856917436,374490.99311157397,361723.23473442829,373071.70596980583,372364.08078877314,335690.91414058168,370952.85445318441,358305.72407598031,369546.97653832968,356947.77764640772,368146.42677417584,367448.14363524038,354920.50158146292,366055.54825879383,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":600405.99788821908},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3067.1313514010567,3163.3575502573576,3157.357439760227,2948.054599673269,3145.3913393769189,3038.153522282701,3133.4705894365416,3026.6391940125718,3121.5950180650007,3115.6741208100702,3009.4494716512131,3103.8659964520884,2998.043929148238,3092.1026238221266,3086.2376663784471,2782.2821720266011,3074.5411035320708,2969.7188283570713,3062.888869605631,2958.4638614145197,3051.2807965965144,3045.4932681093019,2941.6613391665987,3033.9511228634183,2930.5127075815612,3022.4527213086708,3016.7198725831986,2719.6110043384338,3005.2867759153751,2902.8256323506043,2993.8970096543967,{"$f":"BX55*BX57+BX56*BX58","v":2891.8241845973262},2982.5504095819228,2976.8932457183882,2875.4001407438577,2965.6110883800793,2864.5026331341619,2954.3716894021472,2948.7679736335758,2658.3515105986853,2937.5924085438469,2837.4392118776436,2926.459197839471,2826.6855727700486,2915.3681810011431,2909.8384452858731,2810.63148204959,2898.8104196030599,2799.979441824064,2887.8241891445336,2882.346697600859,2691.2744603159545,2871.4228631661972,2773.5256266775355,2860.5404290803754,2763.0142143025651,2849.6992384397977,2844.2940605417643,2747.3217434859894,2833.5144421749974,2736.9096414687106,2822.7756775911585,2817.4215670598392,2539.9410688653702,2806.7437930235574,2711.0517009971909,2796.1064867893615,2700.7770591749036,2785.5094949879267,2780.2260692305772,2685.4380627398532,2769.6892627816919,2675.2604943001079,2759.1923898804307,2753.958881192556,2482.7286573258975,2743.5216250210296,2649.9850063704812,2733.1239251105403,2639.9418018219021,2722.7656315464214,2717.6012154513332,2624.948317724678,2707.3017515590345,2614.999999971566,2697.0413217074433,2691.9256982951433,2426.8049607390212,2681.7235423008406,2590.2938447855277,2671.5600515590736,2580.4768643642919,2661.435079532017,2656.3869923953503,2565.8211099069781,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2646.3195248962224},2556.0968789472145,2636.2902121923617,2631.2898186787129,2456.8602703463025,2621.3174672080236,2531.9472322311517,2611.3829100514185,2522.351380217508,2601.4860039718519,2596.5516254728736,2508.0257480081909,2586.710928626333,2498.5205562656729,2576.9075271347069,2572.0197679554012,2318.7082525888659,2562.2720446398102,2474.9148826139417,2552.5612643178229,2465.5351780697047,2542.8872869788211,2538.0640558197692,2451.5322320736896,2528.4450215955321,2442.2411456694413,2518.8624426448305,2514.08478070089,2266.4791310500941,2504.5566257700693,2419.1671920375893,2495.0645816884471,2409.998766220674,2485.608511599155,2480.8939241757416,2396.3112379006475,2471.4915596023848,2387.2294340917811,2462.1248291440984,2457.4547844849385,2215.4264753878147,2448.1412521403649,2364.6752234363357,2438.8630172447138,2355.713317273533,2429.6199460238313,2425.0115551256886,2342.334101816668,2415.8209796989422,2333.4568664930321,2406.6652357254711,2402.1003842616269,2242.8639207973852,2392.9966401093525,2311.4106915545503,2383.9273983276425,2302.6506531712203,2374.8925281556189,2370.3879416960249,2289.5728058012674,2361.4043848454357,2280.8955310384868,2352.4548748663601,2347.9928471112098,{"$f":"GV55*GV57+GV56*GV58","v":2116.7451585896183},2339.0941656524665,2259.3459482646481,2330.2292093951437,2250.7832305700663,2321.397850523766,2316.9947302979758,2237.9999629425147,2308.2135289106391,2229.5181446101428,2299.4656074858312,2295.1040873256634,2069.0652747443155,2286.4058495039853,2208.453968215716,2277.7405772203933,2200.0841265428044,2269.1081455384669,2264.8042060100179,2187.5888032212411,2256.2208020100857,2179.2980386447939,2247.6699283383955,2243.406651830177,2022.4593847684562,2234.9043426337817,2158.7083348054166,2226.4342564236258,2150.5270246036403,2217.996271077493,2213.7892781918463,2138.3131596154826,2205.3992161745582,2130.2091452911341,2197.0409517368084,2192.873705933036,2047.5069860222702,2184.5629120512053,2110.0832264678638,2176.2836153298181,2102.0862010480982,2168.0356963974714,2163.9234664223773,2090.1474545179071,2155.7223913413845,2082.2259838786576,2147.5523975964593,2143.47901939648,1932.3733640961232,2135.3554269287361,2062.5534032703727,2127.2626221449323,2054.7365116005653,2119.2004883625191,2115.1808867545014,2043.0666864591904,2107.1645416612837,2035.3236476913596,2099.1785777941136,2095.1969528213217,1888.8464722678925,2087.256345038199,2016.0941938121159,2079.3458314435393,{"$f":"JH55*JH57+JH56*JH58","v":2008.4533783626014},2071.4652979830785,2067.5362382794547,1997.0464171304588,2059.7004621136566,1989.4777910393555,2051.894382833932,2048.0024443382522,1846.3000277731992,2040.2406994925141,1970.6814824178916,2032.5083709608132,1963.2127770552424,2024.805347257967,2020.964789993822,1952.0627586980459,2013.3055154233659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":3},{"$f":"F65/months","v":0.25},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*BW16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*EI16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*GU16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"$G65*JG16","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":48000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(BX64:BX65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(EJ64:EJ65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(GV64:GV65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"SUM(JH64:JH65)","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":58943.50790304572},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,200.33031626038405,200.66117806492744,200.99258631464076,201.3245419120226,201.65704576106216,201.99009876724162,202.32370183753861,202.65785588042874,202.9925618058881,203.32782052539557,203.66363295193551,204.00000000000006,204.33692258559176,204.67440162622609,205.01243804093369,205.35103275026313,205.69018667628347,206.02990074258651,206.37017587428943,206.7110129980374,207.05241304200595,207.39437693590358,207.7369056109743,208.08000000000018,208.42366103730373,208.76788965875068,209.1126868017524,209.45805340526849,209.80399040980924,210.15049875743836,210.49757939177533,{"$f":"BX66*BX51","v":210.84523325799825},211.19346130284615,211.54226447462173,211.89164372319391,212.24160000000029,212.59213425804995,212.94324745192586,213.29494053778762,213.64721447337399,214.00007021800556,214.35350873258722,214.70753097961097,215.06213792315836,215.41733052890325,215.77310976411434,216.12947659765794,216.48643200000043,216.84397694321106,217.20211240096447,217.56083934854348,217.9201587628416,218.2800716223658,218.6405789072391,219.00168159920329,219.36338068162163,219.72567713948141,220.08857195939675,220.45206612961121,220.81616064000059,221.18085648207543,221.5461546489839,221.91205613551449,222.27856193809856,222.64567305481324,223.01339048538404,223.38171523118751,223.75064829525422,224.12019068227119,224.4903433985848,224.86110745220356,225.23248385280067,225.604473611717,225.97707774196368,226.35029725822488,226.72413317686068,227.09858651590963,227.47365829509181,227.84934953581137,228.22566126115942,228.60259449591672,228.98015026655662,229.35832960124776,229.73713352985686,230.11656308395149,230.49661929680312,230.87730320338954,231.25861584039802,231.64055824622798,232.02313146099382,232.40633652652778,232.79017448638277,233.17464638583525,233.55975327188796,233.9454961932729,{"$f":"EJ66*EJ51","v":234.33187620045416},234.71889434563073,235.10655168273934,235.49484926745751,235.8837881572062,236.27336941115274,236.66359409021391,237.05446325705856,237.44597797611061,237.83813931355212,238.23094833732586,238.62440611713848,239.01851372446336,239.41327223254345,239.80868271639423,240.20474625280676,240.60146392035037,240.99883679937588,241.39686597201825,241.79555252219978,242.19489753563295,242.59490209982326,242.99556730407249,243.39689423948138,243.79888399895276,244.20153767719444,244.60485637072225,245.00884117786299,245.41349319875749,245.81881353536349,246.22480329145867,246.63146357264384,247.03879548634563,247.44680014181978,247.85547865015403,248.26483212427112,248.67486167893196,249.08556843073848,249.49695349813686,249.90901800142046,250.32176306273283,250.73518980607096,251.1492993572881,251.56409284409693,251.97957139607277,252.39573614465641,252.81258822315729,253.23012876675671,253.64835891251073,254.06727979935337,254.48689256809973,254.90719836144899,255.32819832398764,255.74989360219251,256.17228534443399,256.59537470097899,257.01916282399435,257.44365086754965,257.86883998762056,258.29473134209195,258.72132609076107,259.14862539534062,259.57663041946188,260.00534232867813,{"$f":"GV66*GV51","v":260.43476229046752},260.86489147423652,261.29573105132283,261.72728219499874,262.1595460804744,262.5925238849008,263.02621678737307,263.46062596893398,263.89575261257642,264.33159790324754,264.76816302785124,265.20544917525177,265.64345753627697,266.08218930372135,266.52164567234939,266.96182783889878,267.402737002084,267.84437436259896,268.28674112312069,268.72983848831279,269.17366766482809,269.61822986131261,270.06352628840841,270.50955815875699,270.95632668700267,271.40383308979591,271.85207858579651,272.30106439567697,272.75079174212584,273.20126184985105,273.65247594558332,274.10443525807921,274.55714101812487,275.01059445853906,275.46479681417674,275.91974932193233,276.37545322074294,276.83190975159204,277.28912015751263,277.74708568359068,278.20580757696854,278.66528708684825,279.12552546449513,279.58652396324095,280.04828383848752,280.51080634770994,280.97409275046044,281.43814430837108,281.90296228515791,282.36854794662401,282.83490256066301,283.30202739726269,283.76992372850805,284.23859282858541,284.70803597378517,285.17825444250593,285.64924951525745,286.12102247466436,286.59357460546983,287.06690719453871,287.54102153086126,288.01591890555665,288.49160061187649,288.96806794520808,{"$f":"JH66*JH51","v":289.44532220307838},289.92336468515731,290.40219669326109,290.88181953135626,291.36223450556275,291.84344292415784,292.3254460975794,292.80824533842969,293.29184196147867,293.77623728366802,294.26143262411421,294.74742930411242,295.23422864714013,295.72183197886062,296.2102406271265,296.69945592198354,297.18947919567415,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":541462.48998517287},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,2783.3994302626215,{"$f":"BX59-BX68","v":2680.978951339328},2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,2331.8756137137052,{"$f":"EJ59-EJ68","v":2411.9876486957683},2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,2087.9875047825317,{"$f":"GV59-GV68","v":1856.3103962991509},2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,1790.3777634983312,{"$f":"JH59-JH68","v":1719.008056159523},1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-35000,-35000,-35000,-35000,-35000,-35000,-35000,-35000,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70-BW46","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70-EI46","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70-GU46","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70-JG46","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-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,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.7537282286649347E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":8.412400008004739E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BW82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EI82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GU82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JG82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LS82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OE82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QQ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TC82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VO82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YA82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAM82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":6.7537282286649347E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":8.412400008004739E-2},{"$f":"SUM(K80:XFD80)","v":6708.8136709634064},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.38048800327272,474.3574255810787,713.94159471997523,955.14385022512636,1197.9751202121004,1442.4464066019877,1688.5687856198647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":286708.8136709634},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BX79+BX80+BX81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EJ79+EJ80+EJ81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GV79+GV80+GV81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JH79+JH80+JH81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LT79+LT80+LT81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OF79+OF80+OF81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QR79+QR80+QR81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TD79+TD80+TD81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VP79+VP80+VP81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YB79+YB80+YB81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAN79+AAN80+AAN81","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BX82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EJ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GV82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JH82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LT82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OF82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QR82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TD82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VP82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YB82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAN82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.1666666666666666E-3},null,{"$f":"SUM(K85:XFD85)","v":286708.8136709652},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*BW84*BW7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*EI84*EI7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*GU84*GU7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,{"$f":"$F$85*JG84*JG7","v":1194.6200569623475},1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,1194.6200569623475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":6708.8136709652026},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1672.1809781783254,1768.0763152300829,1761.7447964832386,1552.1100007988989,1749.1142366535091,1641.5433665531118,1736.5268306366556,1629.3612811697958,1723.9823992967649,1717.7262433223273,1611.1657817369301,1705.245939489741,1599.0869496002988,1692.8081652335532,1686.6051713751658,1382.3110823139905,1674.2308598934401,1569.0688706521373,1661.898636768994,1557.1327914541348,1649.6083265921611,1643.478834211051,1539.3043765932771,1631.2510659010704,1527.4689895819101,1619.0647746875725,1612.9871288190989,1315.5328939708179,1600.8627285432185,1498.0550766308183,1588.7793733002741,{"$f":"BX70-BX85","v":1486.3588943769805},1576.7368913167293,1570.730924281419,1468.8884400583165,1558.7494314177316,1457.2904419137644,1546.808384987874,1540.8529761334407,1250.084239162964,1528.9722813634939,1428.465646182709,1517.1316098975126,1417.0033778845427,1505.3307935098924,1499.4452785594112,1399.8819484895844,1487.7039306407119,1388.5154079185054,1476.0020197812219,1470.1658012899679,1278.7342445907652,1458.5227345814837,1360.2649908079488,1446.9186905188244,1349.0307766585961,1435.3535043379688,1429.5854316200202,1332.2496203940309,1418.0782245726491,1321.1087280242878,1406.6094659798273,1400.8894539619773,1123.0424499649243,1389.4780630063965,1293.4182535494592,1378.1047145958264,1282.4063539173017,1366.7692473433081,1361.1156688696451,1265.9568983253021,1349.8367219665438,1255.0359637260435,1338.5952551761197,1332.9885269719834,1061.3844671866896,1321.8029815427726,1227.8912911130419,1310.6545186123817,1217.0960835983951,1299.542980088157,1294.0010082224294,1200.9699311610825,1282.9445610668304,1190.2633799252671,1271.9246454482927,1266.4283381294063,1000.9262879362759,1255.4629270922651,1163.6506563621865,1244.5336580701983,1153.0666329155615,1233.6403761838342,1228.2071821611148,1137.2555567513577,{"$f":"EJ70-EJ85","v":1217.3675917334208},1126.7579276392362,1206.5636035472749,1201.1749124489079,1026.3564252267488,1190.4240408345236,1100.6635811785904,1179.7083898320125,1090.28534527905,1169.0278076959526,1163.7006201732002,1074.7812849287052,1153.0723579395221,1064.487227070782,1142.4787874559652,1137.1949647402471,883.48673170616803,1126.6531508780868,1038.8979596795762,1116.1456548332758,1028.7202235717241,1105.6723279166504,1100.4484315533491,1013.5152808718608,1090.0260806342317,1003.4195510298991,1079.6375293117608,1074.4558825606796,826.44558088898907,1064.1177552723584,978.32233178378328,1053.8130611534557,968.33991377198117,1043.5416544949876,1038.4183885632401,953.4263488140291,1028.1966409611055,943.52380869869512,1018.007818683614,1012.9257095211706,770.48465536273443,1002.7860053719464,918.90586711669994,992.67886743826921,909.11368891511256,982.60415291682739,977.57890994018362,894.48391608756401,967.55256382408379,884.7695297313312,957.55828619502381,952.57312893783046,792.91566551105007,942.62668954481251,860.61834924776895,932.71196666431615,851.0114333848785,922.82882032572206,917.89904474605692,836.65801749682805,908.06300179232721,827.12684868079873,898.25818748455094,893.36744782018422,{"$f":"GV70-GV85","v":661.69033933680339},883.60921721588238,803.43016025097768,873.88187023779756,794.00362752724436,864.18526967651769,859.3484565482554,779.91928001123324,849.69771933571519,770.56648974454788,840.07738749563259,835.27858118806421,608.80176024569118,825.70360323791647,747.31226558101912,816.15869241914697,738.06133257837291,806.64371421352052,801.89740792454973,724.23890777058068,792.42707738291006,715.05975182113389,782.98634508763962,778.27703670907249,556.88300111910598,768.88045258163834,692.23619925727257,759.51313506560132,683.15617589916701,750.17495226529445,745.5167452839155,669.58866739505584,736.22201819408588,660.57849387024748,726.9560979602843,722.33389964875619,576.51147583917987,713.11094533726578,638.17404934800379,703.91647268387987,629.2603365087823,694.75035234827556,690.17788399553456,615.94087359231867,681.0540505405495,607.09512056860012,671.95824788365144,667.42081812576134,455.85034484861785,658.36682201976464,585.09844374736213,649.34053778532211,576.34653090970983,640.34183857158632,635.85279381836881,563.26837505433696,626.89523518367878,554.58256825434773,617.96494622629643,613.50998866443547,406.68539377468369,604.62036917029491,532.98253623789196,595.75770653598374,{"$f":"JH70-JH85","v":524.38799919717553},586.92187633557364,582.51398462384623,511.54454063675507,573.71817064574634,503.01429115285009,564.94887977400504,560.57414203747499,358.38812884937306,551.84440524649858,481.79999283143002,543.14088469435319,473.35849144575491,534.46345831675899,530.13449240434807,460.74324581371479,521.49597926534443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BY82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EK82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GW82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JI82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LU82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OG82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QS82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TE82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VQ82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YC82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAO82","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194.6200569623475,2389.2401139246949,3583.8601708870424,4778.4802278493898,5973.1002848117369,7167.7203417740839,8362.3403987364309,9556.9604556987779,10751.580512661125,11946.200569623472,13140.820626585819,14335.440683548166,15530.060740510513,16724.680797472862,17919.300854435209,19113.920911397556,20308.540968359903,21503.16102532225,22697.781082284597,23892.401139246944,25087.021196209291,26281.641253171638,27476.261310133985,28670.881367096332,29865.501424058679,31060.121481021026,32254.741537983373,33449.361594945723,34643.98165190807,35838.601708870417,37033.221765832765,{"$f":"BW89+BX85","v":38227.841822795112},39422.461879757459,40617.081936719806,41811.701993682153,43006.3220506445,44200.942107606847,45395.562164569194,46590.182221531541,47784.802278493888,48979.422335456235,50174.042392418582,51368.662449380929,52563.282506343276,53757.902563305623,54952.52262026797,56147.142677230317,57341.762734192664,58536.382791155011,59731.002848117358,60925.622905079705,62120.242962042052,63314.863019004399,64509.483075966746,65704.1031329291,66898.723189891447,68093.343246853794,69287.963303816141,70482.583360778488,71677.203417740835,72871.823474703182,74066.443531665529,75261.063588627876,76455.683645590223,77650.30370255257,78844.923759514917,80039.543816477264,81234.163873439611,82428.783930401958,83623.403987364305,84818.024044326652,86012.644101288999,87207.264158251346,88401.884215213693,89596.50427217604,90791.124329138387,91985.744386100734,93180.364443063081,94374.984500025428,95569.604556987775,96764.224613950122,97958.844670912469,99153.464727874816,100348.08478483716,101542.70484179951,102737.32489876186,103931.9449557242,105126.56501268655,106321.1850696489,107515.80512661125,108710.42518357359,109905.04524053594,111099.66529749829,112294.28535446063,113488.90541142298,{"$f":"EI89+EJ85","v":114683.52546838533},115878.14552534767,117072.76558231002,118267.38563927237,119462.00569623472,120656.62575319706,121851.24581015941,123045.86586712176,124240.4859240841,125435.10598104645,126629.7260380088,127824.34609497114,129018.96615193349,130213.58620889584,131408.2062658582,132602.82632282056,133797.44637978292,134992.06643674528,136186.68649370765,137381.30655067001,138575.92660763237,139770.54666459473,140965.16672155709,142159.78677851945,143354.40683548182,144549.02689244418,145743.64694940654,146938.2670063689,148132.88706333126,149327.50712029362,150522.12717725598,151716.74723421835,152911.36729118071,154105.98734814307,155300.60740510543,156495.22746206779,157689.84751903015,158884.46757599252,160079.08763295488,161273.70768991724,162468.3277468796,163662.94780384196,164857.56786080432,166052.18791776669,167246.80797472905,168441.42803169141,169636.04808865377,170830.66814561613,172025.28820257849,173219.90825954085,174414.52831650322,175609.14837346558,176803.76843042794,177998.3884873903,179193.00854435266,180387.62860131502,181582.24865827739,182776.86871523975,183971.48877220211,185166.10882916447,186360.72888612683,187555.34894308919,188749.96900005155,189944.58905701392,{"$f":"GU89+GV85","v":191139.20911397628},192333.82917093864,193528.449227901,194723.06928486336,195917.68934182572,197112.30939878809,198306.92945575045,199501.54951271281,200696.16956967517,201890.78962663753,203085.40968359989,204280.02974056226,205474.64979752462,206669.26985448698,207863.88991144934,209058.5099684117,210253.13002537406,211447.75008233642,212642.37013929879,213836.99019626115,215031.61025322351,216226.23031018587,217420.85036714823,218615.47042411059,219810.09048107296,221004.71053803532,222199.33059499768,223393.95065196004,224588.5707089224,225783.19076588476,226977.81082284712,228172.43087980949,229367.05093677185,230561.67099373421,231756.29105069657,232950.91110765893,234145.53116462129,235340.15122158366,236534.77127854602,237729.39133550838,238924.01139247074,240118.6314494331,241313.25150639546,242507.87156335782,243702.49162032019,244897.11167728255,246091.73173424491,247286.35179120727,248480.97184816963,249675.59190513199,250870.21196209436,252064.83201905672,253259.45207601908,254454.07213298144,255648.6921899438,256843.31224690616,258037.93230386853,259232.55236083089,260427.17241779325,261621.79247475561,262816.41253171797,264011.03258868033,265205.65264564269,266400.27270260506,{"$f":"JG89+JH85","v":267594.89275956742},268789.51281652978,269984.13287349214,271178.7529304545,272373.37298741686,273567.99304437923,274762.61310134159,275957.23315830395,277151.85321526631,278346.47327222867,279541.09332919103,280735.71338615339,281930.33344311576,283124.95350007812,284319.57355704048,285514.19361400284,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"LS89+LT85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"OE89+OF85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"QQ89+QR85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"TC89+TD85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"VO89+VP85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"YA89+YB85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,{"$f":"AAM89+AAN85","v":286708.8136709652},286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652,286708.8136709652]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,285514.19361400104,284319.57355703868,283124.95350007637,281930.33344311401,280735.71338615165,279541.09332918929,278346.47327222698,277151.85321526462,275957.23315830226,274762.6131013399,273567.9930443776,272373.37298741523,271178.75293045287,269984.13287349051,268789.51281652821,267594.89275956585,266400.27270260348,265205.65264564112,264011.03258867882,262816.41253171646,261621.7924747541,260427.17241779176,259232.5523608294,258037.93230386707,256843.31224690471,255648.69218994238,254454.07213298001,253259.45207601768,252064.83201905532,250870.21196209299,249675.59190513063,{"$f":"BX88-BX89","v":248480.97184816829},247286.35179120593,246091.7317342436,244897.11167728124,243702.49162031891,242507.87156335654,241313.25150639421,240118.63144943185,238924.01139246952,237729.39133550716,236534.77127854482,235340.15122158246,234145.53116462013,232950.91110765777,231756.29105069544,230561.67099373307,229367.05093677074,228172.43087980838,226977.81082284605,225783.19076588369,224588.57070892135,223393.95065195899,222199.33059499666,221004.7105380343,219810.09048107197,218615.4704241096,217420.85036714724,216226.23031018491,215031.61025322258,213836.99019626022,212642.37013929785,211447.75008233552,210253.13002537319,209058.50996841083,207863.88991144847,206669.26985448613,205474.6497975238,204280.02974056144,203085.40968359908,201890.78962663675,200696.16956967441,199501.54951271205,198306.92945574969,197112.30939878736,195917.68934182503,194723.06928486266,193528.4492279003,192333.82917093797,191139.20911397564,189944.58905701328,188749.96900005091,187555.34894308858,186360.72888612625,185166.10882916389,183971.48877220153,182776.86871523919,181582.24865827686,180387.6286013145,179193.00854435214,177998.38848738981,176803.76843042747,175609.14837346511,174414.52831650275,173219.90825954042,{"$f":"EJ88-EJ89","v":172025.28820257809},170830.66814561572,169636.04808865336,168441.42803169103,167246.8079747287,166052.18791776634,164857.56786080397,163662.94780384164,162468.32774687931,161273.70768991695,160079.08763295459,158884.46757599225,157689.84751902992,156495.22746206756,155300.6074051052,154105.98734814284,152911.36729118048,151716.74723421811,150522.12717725575,149327.50712029339,148132.88706333103,146938.26700636867,145743.64694940631,144549.02689244394,143354.40683548158,142159.78677851922,140965.16672155686,139770.5466645945,138575.92660763214,137381.30655066977,136186.68649370741,134992.06643674505,133797.44637978269,132602.82632282033,131408.20626585797,130213.58620889561,129018.96615193324,127824.34609497088,126629.72603800852,125435.10598104616,124240.4859240838,123045.86586712144,121851.24581015907,120656.62575319671,119462.00569623435,118267.38563927199,117072.76558230963,115878.14552534727,114683.52546838491,113488.90541142254,112294.28535446018,111099.66529749782,109905.04524053546,108710.4251835731,107515.80512661074,106321.18506964837,105126.56501268601,103931.94495572365,102737.32489876129,101542.70484179893,100348.08478483657,99153.464727874205,97958.844670911843,96764.224613949482,{"$f":"GV88-GV89","v":95569.60455698712},94374.984500024759,93180.364443062397,91985.744386100036,90791.124329137674,89596.504272175313,88401.884215212951,87207.264158250589,86012.644101288228,84818.024044325866,83623.403987363505,82428.783930401143,81234.163873438782,80039.54381647642,78844.923759514058,77650.303702551697,76455.683645589335,75261.063588626974,74066.443531664612,72871.823474702251,71677.203417739889,70482.583360777528,69287.963303815166,68093.343246852804,66898.723189890443,65704.103132928081,64509.48307596572,63314.863019003358,62120.242962040997,60925.622905078635,59731.002848116274,58536.382791153912,57341.76273419155,56147.142677229189,54952.522620266827,53757.902563304466,52563.282506342104,51368.662449379743,50174.042392417381,48979.422335455019,47784.802278492658,46590.182221530296,45395.562164567935,44200.942107605573,43006.322050643212,41811.70199368085,40617.081936718489,39422.461879756127,38227.841822793765,37033.221765831404,35838.601708869042,34643.981651906681,33449.361594944319,32254.741537981958,31060.121481019596,29865.501424057235,28670.881367094873,27476.261310132511,26281.64125317015,25087.021196207788,23892.401139245427,22697.781082283065,21503.161025320704,20308.540968358342,{"$f":"JH88-JH89","v":19113.920911395981},17919.300854433619,16724.680797471257,15530.060740508896,14335.440683546534,13140.820626584173,11946.200569621811,10751.58051265945,9556.960455697088,8362.3403987347265,7167.7203417723649,5973.1002848100034,4778.4802278476418,3583.8601708852802,2389.2401139229187,1194.6200569605571,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"LT88-LT89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"OF88-OF89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"QR88-QR89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"TD88-TD89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"VP88-VP89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"YB88-YB89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,{"$f":"AAN88-AAN89","v":-1.8044374883174896E-9},-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9,-1.8044374883174896E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,0,0,0,0,0,0,0,5.8323319634581454E-3,6.1926039222429041E-3,6.1963542447766324E-3,5.4820671283517938E-3,6.2040654345071862E-3,5.8472908443079731E-3,6.2120628132183451E-3,5.8537162767507249E-3,6.2203531360035431E-3,6.224610326981201E-3,5.8638464802439789E-3,6.2333532534747946E-3,5.8709371333231725E-3,6.2424070726060706E-3,6.2470529413129524E-3,5.1427269904593927E-3,6.2565874954786131E-3,5.8898921338709394E-3,6.2664525442433427E-3,5.8979837932761712E-3,6.2766564336734021E-3,6.2818881357891579E-3,5.9106903565494286E-3,6.2926166140991014E-3,5.9195521214421808E-3,6.3037061799419477E-3,6.3093893225187265E-3,5.1700209902056839E-3,6.3210384268805406E-3,5.9431340129097029E-3,{"$f":"IF(BV90,BW86/BV90)","v":6.3330730295725265E-3},5.9531605914516193E-3,6.3455035594442936E-3,6.351870666957196E-3,5.9688654702327862E-3,6.3649155383743734E-3,5.9797929525652067E-3,6.3783842355969117E-3,6.3852812330640364E-3,5.2061109611405872E-3,6.3994082154092136E-3,6.0087885564251388E-3,6.4139897981888207E-3,6.0210863744638949E-3,6.429039179276683E-3,6.4367435672593089E-3,6.0403190875339295E-3,6.4525205955900163E-3,6.0536829603362484E-3,6.4688008717351028E-3,6.4771344650839807E-3,5.6635493557033413E-3,6.494198391207566E-3,6.0890860600213859E-3,6.5118049034815825E-3,6.1040815527161878E-3,6.5299709453582539E-3,6.5392692879724084E-3,6.1275154528387249E-3,6.5583080394009596E-3,6.143788471232401E-3,6.5779520404249843E-3,6.5880071457267994E-3,5.3112054847007052E-3,6.6085963278583078E-3,6.1868720567505118E-3,6.6298418411341624E-3,6.2051138750344051E-3,6.6517657953919489E-3,6.6629893807940085E-3,6.2336181624156294E-3,6.6859747513140205E-3,6.253412640694872E-3,6.7096985384107292E-3,6.7218454273400832E-3,5.3846686207676244E-3,6.7467260663562276E-3,6.3058336930625581E-3,6.7724126547872394E-3,6.3280395801650312E-3,6.7989345886287737E-3,6.8125184015324879E-3,6.3627556471850784E-3,6.8403517590752607E-3,6.3868787541208052E-3,6.869100687436183E-3,6.8838293725911629E-3,5.4762196932900114E-3,6.9140179525750065E-3,6.4508340476831733E-3,6.9452132545794231E-3,6.477961079952417E-3,6.9774552156634225E-3,6.993981768814838E-3,{"$f":"IF(EH90,EI86/EH90)","v":6.5204175806250937E-3},7.0278734353640439E-3,6.5499551804985715E-3,7.0629215271745139E-3,7.0808942202023172E-3,6.0932541193704868E-3,7.1177683762693924E-3,6.6284196250619093E-3,7.1559249911298511E-3,6.661772624221656E-3,7.1954197098480768E-3,7.2156871497656792E-3,6.7140642842310029E-3,7.2573007011401134E-3,6.7505121212215026E-3,7.3004065745895502E-3,7.3225403541007919E-3,5.7329812222692662E-3,7.3680143656858739E-3,6.8476155639940039E-3,7.4151599885304304E-3,6.889020271014238E-3,7.4640571032949894E-3,7.4891888544299555E-3,6.9540957845229037E-3,7.5408745673901934E-3,6.9995724106441852E-3,7.5945353730292545E-3,7.6221374936051509E-3,5.9128736390521488E-3,7.678951036606322E-3,7.121218718523053E-3,7.7380035323948333E-3,7.1733098050301243E-3,7.7994138358433631E-3,7.8310426508950894E-3,7.2554551645359847E-3,7.8962316521381821E-3,7.3130628530040905E-3,7.9641152079687142E-3,7.9991147514378736E-3,6.1424961484001003E-3,8.0713303551041421E-3,7.4679946428190961E-3,8.1466452052926554E-3,7.5347183235067901E-3,8.2252440614078923E-3,8.2658368125419004E-3,7.6404098907075424E-3,8.3497415275121112E-3,7.7148790649554794E-3,8.4374616419434292E-3,8.4828281860560018E-3,7.1369761860921475E-3,8.5767371960204664E-3,7.9166128528564937E-3,8.6751149337155921E-3,8.0041567710837872E-3,8.7782647536744016E-3,8.8317316214672377E-3,8.1436616957009725E-3,8.9426709994289335E-3,8.2425773292464921E-3,9.0592718060817385E-3,{"$f":"IF(GT90,GU86/GT90)","v":9.1198242570276356E-3},6.8381712557164893E-3,9.2457138575790156E-3,8.5131686591245689E-3,9.3783907742900127E-3,8.6318117315494179E-3,9.5183893366454757E-3,9.591316798898044E-3,8.8224282427344248E-3,9.743428228568345E-3,8.9587583057803826E-3,9.9044677939751167E-3,9.9885742670112396E-3,7.385790875669521E-3,1.0164487007268842E-2,9.3367881667909044E-3,1.0351442470900515E-2,9.5049381314154368E-3,1.0550474153795042E-2,1.0654877431810941E-2,9.7782325333463163E-3,1.0874258932988061E-2,9.9761112002893625E-3,1.1108933693303862E-2,1.1232499839784129E-2,8.1782296853935791E-3,1.149320070577714E-2,1.05356616443997E-2,1.1773666426240097E-2,1.0789823168283948E-2,1.2076175438072483E-2,1.2236505918789232E-2,1.1210069067443634E-2,1.2577169669345278E-2,1.1520024191310044E-2,1.2947339139576656E-2,1.3144690456527924E-2,1.0724218177230575E-2,1.3566712566918254E-2,1.2423411841351331E-2,1.4029494916484149E-2,1.284744299757239E-2,1.4539148834376866E-2,1.4813805207153471E-2,1.3568305892091624E-2,1.5408134262897572E-2,1.4116415717989078E-2,1.6071057044872435E-2,1.6432022841168268E-2,1.1563213536461102E-2,1.7222181285348061E-2,1.5799285502273028E-2,1.8118467429621525E-2,1.6636267063661541E-2,1.9143619131683828E-2,1.9713467338425661E-2,1.8134776948587995E-2,2.0990614765928645E-2,1.9343059641369575E-2,2.24908672708833E-2,2.3343671072689667E-2,1.6210987769092296E-2,2.530596927644712E-2,2.3481702211583834E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.7705587370826956E-2},2.5821057259317475E-2,3.0706513805110643E-2,3.2507629028379184E-2,3.0586206507098163E-2,3.6942429281635027E-2,3.5088861393021802E-2,4.2991902547630918E-2,4.6924889530397487E-2,3.3333529747313795E-2,5.7742669105377904E-2,5.7615448529735686E-2,7.5775959272435925E-2,7.9248375027209481E-2,0.11184800037511004,0.14792276124807485,0.19284091336354453,0.43653710334662721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,0,0,0,0,0,0,0,6.9987983561497741E-2,7.4311247066914846E-2,7.4356250937319596E-2,6.5784805540221522E-2,7.4448785214086238E-2,7.0167490131695681E-2,7.4544753758620144E-2,7.0244595321008699E-2,7.4644237632042518E-2,7.4695323923774412E-2,7.0366157762927747E-2,7.4800239041697539E-2,7.0451245599878073E-2,7.4908884871272841E-2,7.4964635295755422E-2,6.1712723885512716E-2,7.5079049945743354E-2,7.0678705606451273E-2,7.5197430530920109E-2,7.0775805519314061E-2,7.5319877204080829E-2,7.5382657629469899E-2,7.0928284278593143E-2,7.5511399369189214E-2,7.1034625457306169E-2,7.5644474159303365E-2,7.5712671870224721E-2,6.2040251882468207E-2,7.5852461122566495E-2,7.1317608154916431E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":7.5996876354870319E-2},7.1437927097419432E-2,7.614604271333153E-2,7.6222448003486348E-2,7.162638564279343E-2,7.6378986460492487E-2,7.1757515430782487E-2,7.6540610827162944E-2,7.6623374796768437E-2,6.2473331533687046E-2,7.6792898584910563E-2,7.2105462677101662E-2,7.6967877578265842E-2,7.2253036493566736E-2,7.7148470151320203E-2,7.72409228071117E-2,7.248382905040715E-2,7.7430247147080189E-2,7.2644195524034977E-2,7.7625610460821226E-2,7.7725613581007769E-2,6.7962592268440092E-2,7.7930380694490792E-2,7.3069032720256638E-2,7.8141658841778983E-2,7.3248978632594247E-2,7.835965134429905E-2,7.8471231455668894E-2,7.3530185434064699E-2,7.8699696472811512E-2,7.3725461654788813E-2,7.8935424485099812E-2,7.9056085748721597E-2,6.3734465816408459E-2,7.9303155934299693E-2,7.4242464681006148E-2,7.9558102093609945E-2,7.4461366500412865E-2,7.982118954470338E-2,7.9955872569528103E-2,7.4803417948987552E-2,8.0231697015768239E-2,7.5040951688338464E-2,8.0516382460928751E-2,8.0662145128080995E-2,6.4616023449211496E-2,8.0960712796274731E-2,7.5670004316750694E-2,8.1268951857446869E-2,7.5936474961980374E-2,8.1587215063545285E-2,8.1750220818389854E-2,7.6353067766220944E-2,8.2084221108903122E-2,7.6642545049449659E-2,8.2429208249234193E-2,8.2605952471093952E-2,6.571463631948013E-2,8.2968215430900077E-2,7.7410008572198083E-2,8.334255905495308E-2,7.7735532959429005E-2,8.3729462587961073E-2,8.3927781225778056E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":7.8245010967501125E-2},8.4334481224368527E-2,7.8599462165982861E-2,8.4755058326094174E-2,8.49707306424278E-2,7.3119049432445848E-2,8.5413220515232702E-2,7.9541035500742915E-2,8.5871099893558206E-2,7.9941271490659868E-2,8.6345036518176918E-2,8.6588245797188157E-2,8.0568771410772039E-2,8.7087608413681364E-2,8.1006145454658035E-2,8.7604878895074595E-2,8.7870484249209499E-2,6.8795774667231191E-2,8.8416172388230491E-2,8.217138676792804E-2,8.8981919862365172E-2,8.2668243252170856E-2,8.9568685239539869E-2,8.987026625315947E-2,8.3449149414274837E-2,9.049049480868232E-2,8.3994868927730226E-2,9.1134424476351061E-2,9.146564992326181E-2,7.0954483668625778E-2,9.2147412439275864E-2,8.545462462227664E-2,9.2856042388738E-2,8.6079717660361488E-2,9.359296603012035E-2,9.3972511810741066E-2,8.7065461974431824E-2,9.4754779825658192E-2,8.7756754236049089E-2,9.5569382495624577E-2,9.598937701725449E-2,7.3709953780801196E-2,9.6855964261249705E-2,8.9615935713829156E-2,9.7759742463511864E-2,9.0416619882081481E-2,9.8702928736894707E-2,9.9190041750502805E-2,9.1684918688490505E-2,0.10019689833014533,9.2578548779465752E-2,0.10124953970332115,0.10179393823267202,8.5643714233105767E-2,0.1029208463522456,9.4999354234277925E-2,0.10410137920458711,9.6049881253005454E-2,0.10533917704409282,0.10598077945760685,9.772394034841167E-2,0.1073120519931472,9.8910927950957905E-2,0.10871126167298087,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.10943789108433163},8.2058055068597868E-2,0.11094856629094818,0.10215802390949483,0.11254068929148014,0.10358174077859301,0.1142206720397457,0.11509580158677653,0.1058691389128131,0.11692113874282015,0.10750509966936458,0.11885361352770141,0.11986289120413487,8.8629490508034259E-2,0.1219738440872261,0.11204145800149085,0.12421730965080618,0.11405925757698523,0.12660568984554049,0.1278585291817313,0.1173387904001558,0.13049110719585674,0.11971333440347234,0.13330720431964635,0.13478999807740955,9.8138756224722956E-2,0.13791840846932568,0.1264279397327964,0.14128399711488115,0.12947787801940738,0.14491410525686979,0.14683807102547078,0.13452082880932359,0.15092603603214333,0.13824029029572055,0.15536806967491987,0.15773628547833507,0.12869061812676691,0.16280055080301903,0.14908094209621597,0.16835393899780979,0.15416931597086869,0.17446978601252239,0.17776566248584164,0.16281967070509948,0.18489761115477088,0.16939698861586894,0.19285268453846921,0.19718427409401923,0.13875856243753323,0.20666617542417673,0.18959142602727636,0.2174216091554583,0.19963520476393848,0.22972342958020592,0.23656160806110793,0.21761732338305595,0.25188737719114374,0.23211671569643488,0.2698904072505996,0.28012405287227599,0.19453185322910754,0.30367163131736541,0.28178042653900603,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.33246704844992347},0.30985268711180969,0.36847816566132774,0.39009154834055021,0.36703447808517797,0.44330915137962035,0.42106633671626159,0.51590283057157105,0.5630986743647699,0.40000235696776554,0.69291202926453488,0.69138538235682823,0.90931151126923115,0.95098050032651371,1.3421760045013205,1.7750731349768982,2.3140909603625346,5.2384452401595265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90*((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,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":6.7537282286649347E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":8.412400008004739E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99329157862613748,0.98662816016960431,0.98000944273186785,0.97343512643965835,0.96690491343138196,0.96041850784362637,0.95397561579775481,0.94757594538659362,0.94121920666120418,0.93490511161774825,0.92863337418443836,0.92240371020857759,0.91621583744368429,0.91006947553670581,0.90396434601531539,0.89790017227529662,0.89187667956801031,0.88589359498794673,0.87995064746036167,0.87404756772899439,0.86818408834386862,0.86235994364917545,0.85657486977123631,0.85082860460654952,0.84512088780991323,0.83945146078263166,0.83382006666079722,0.8282264503036546,0.82267035828203927,0.81715153886689706,{"$f":"1/(1+$F$95)^BW8","v":0.81166974201787756},0.80622471937200735,0.80081622423243592,0.79544401155725908,0.79010783794841755,0.78480746164066806,0.77954264249063099,0.77431314196590972,0.76911872313428287,0.76395915065297104,0.75883419075797265,0.75374361125347433,0.74868718150132918,0.74366467241060885,0.738675856427223,0.73372050752361051,0.72879840118849781,0.72390931441672801,0.71905302569915686,0.71422931501261611,0.70943796380994628,0.70467875501009414,0.69995147298827753,0.69525590356621647,0.69059183400242874,0.68595905298259197,0.68135735060996905,0.67678651839589887,0.67224634925034965,0.66773663747253775,0.66325717874160595,0.65880777010736802,0.65438820998111302,0.64999829812647203,0.64563783565034616,0.64130662499389512,0.63700446992358639,0.63273117552230507,0.62848654818052208,0.62427039558752284,0.62008252672269382,0.61592275184686862,0.61179088249373093,0.60768673146127572,0.60361011280332821,0.59956084182111891,0.59553873505491506,0.59154361027570979,0.58757528647696433,0.58363358386640884,0.57971832385789557,0.57582932906330742,0.57196642328452219,0.56812943150542861,0.56431817988399724,0.56053249574440434,0.55677220756920798,0.55303714499157808,0.54932713878757666,0.54564202086849145,0.54198162427321961,0.53834578316070458,0.53473433280242055,0.53114710957491074,{"$f":"1/(1+$F$95)^EI8","v":0.52758395095237298},0.52404469549929733,0.52052918286315053,0.51703725376711218,0.51356875000285773,0.51012351442339066,0.50670139093592304,0.50330222449480266,0.49992586109448917,0.49657214776257619,0.49324093255286094,0.48993206453845939,0.48664539380496902,0.48338077144367608,0.48013804954480921,0.47691708119083814,0.47371772044981741,0.4705398223687744,0.46738324296714229,0.46424783923023638,0.4611334691027747,0.45803999148244229,0.45496726621349765,0.45191515408042326,0.44888351680161775,0.44587221702313123,0.44288111831244181,0.43991008515227453,0.43695898293446123,0.43402767795384256,0.43111603740220911,0.42822392936228526,0.42535122280175186,0.42249778756730999,0.41966349437878381,0.4168482148232634,0.41405182134928659,0.41127418726106035,0.40851518671272025,0.40577469470262928,0.40305258706771357,0.40034874047783797,0.3976630324302175,0.39499534124386765,0.39234554605409117,0.38971352680700222,0.38709916425408669,0.38450233994680039,0.38192293623120099,0.37936083624261929,0.37681592390036306,0.3742880839024581,0.37177720172042478,0.36928316359408869,0.3668058565264265,0.36434516827844671,0.36190098736410403,0.35947320304524871,0.35706170532660914,0.35466638495080838,0.35228713339341372,0.34992384285802069,0.34757640627136788,0.34524471727848671,{"$f":"1/(1+$F$95)^GU8","v":0.34292867023788254},0.34062816021674847,0.33834308298621102,0.33607333501660774,0.33381881347279707,0.33157941620949871,0.32935504176666608,0.32714558936488924,0.32495095890082898,0.32277105094268155,0.32060576672567354,0.31845500814758748,0.3163186777643166,0.3141966787854506,0.31208891506988967,0.30999529112148927,0.30791571208473312,0.30585008374043576,0.30379831250147382,0.30176030540854559,0.29973597012595959,0.29772521493745119,0.29572794874202701,0.29374408104983751,0.29177352197807715,0.28981618224691225,0.28787197317543584,0.28594080667764982,0.28402259525847395,0.28211725200978216,0.28022469060646438,0.27834482530251597,0.27647757092715253,0.27462284288095118,0.27278055713201776,0.27095063021217924,0.26913297921320234,0.2673275217830372,0.26553417612208619,0.26375286097949779,0.26198349564948548,0.26022599996767126,0.25848029430745345,0.25674629957639905,0.25502393721266059,0.25331312918141669,0.25161379797133604,0.24992586659106644,0.24824925856574576,0.24658389793353783,0.24492970924219018,0.24328661754561592,0.24165454840049816,0.2400334278629172,0.23842318248500008,0.23682373931159345,0.23523502587695747,0.23365697020148338,0.2320895007884318,0.23053254662069361,0.22898603715757238,0.22744990233158849,0.22592407254530431,0.22440847866817137,{"$f":"1/(1+$F$95)^JG8","v":0.2229030520333978},0.22140772443483775,0.21992242812390084,0.21844709580648269,0.21698166063991634,0.21552605622994331,0.21408021662770607,0.21264407632675966,0.21121757026010399,0.20980063379723579,0.20839320274122053,0.20699521332578363,0.20560660221242172,0.20422730648753268,0.20285726365956536,0.20149641165618826,0.20014468882147729,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^LS8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^OE8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^QQ8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^TC8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^VO8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^YA8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,{"$f":"1/(1+$F$95)^AAM8","v":0.19880203391312223},0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223,0.19880203391312223]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":21468212.48922452},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284785.45013725833,281696.34354769002,278635.86683939578,275603.77490856923,272599.8246514948,269623.77494874375,266675.38664949097,263754.42255595472,260860.64740795389,257993.82786758756,255153.73250403063,252340.13177844824,249552.79802902564,246791.50545611518,244056.03010749686,241346.14986375373,238661.6444237594,236002.29529027877,233367.88575567969,230758.200887755,228173.02751565434,225612.15421592523,223075.37129866128,220562.47079375875,218073.24643727843,215607.49365791376,213165.00956356339,210745.59292800812,208349.04417769043,205975.16537859695,203623.76022324228,{"$f":"BX95*BW90*BX7","v":201294.63401775376},198987.59366905634,196702.44767215644,194439.00609752518,192197.08057857829,189976.48429925425,187777.03198168791,185598.53987397999,183440.82573806174,181303.70883765325,179187.00992631557,177090.55123559528,175014.15646326126,172957.6507616328,170920.86072599812,168903.614383123,166905.74117984853,164927.07197177762,162967.43901204903,161026.67594019909,159104.61777110951,157201.10088404143,155315.96301175453,153449.04322971072,151600.18194536187,149769.22088752076,147956.00309581475,146160.37291022128,144382.17596068539,142621.25915681699,140877.47067766931,139150.65996159639,137440.67769618967,135747.37580829277,134070.60745409413,132410.22700929694,130766.0900593655,129138.05338984734,127525.97497677122,125929.71397711955,124349.13071937535,122784.08669414258,121234.44454483985,119700.06805846673,118180.82215644179,116676.57288551229,115187.18740873484,113712.53399652617,112252.48201778418,110806.90193107775,109375.6652759056,107958.64466402357,106555.71377083921,105166.74732687384,103791.62110929121,102430.21193349241,101082.39764477637,99748.057110065507,98427.070209696132,97119.317829272899,95824.681851587215,94543.045148598307,93274.291573477632,92018.305952715062,{"$f":"EJ95*EI90*EJ7","v":90774.974078287079},89544.182699885947,88325.819517210039,87119.773172314366,85925.933242020852,84744.190230388253,83574.435561240796,82416.561570755614,81270.461500108053,80136.029488174609,79013.160564293023,77901.750641079328,76801.696507300876,75712.895820805395,74635.247101505563,73568.649724418472,72513.003912759727,71468.210731091734,70434.172078525706,69410.790681976985,68397.970089473529,67395.614663516506,66403.629574493476,65421.920794142869,64450.395089070196,63488.960014314835,62537.523906967581,61595.995879838243,60664.285815173142,59742.304358421723,58829.96291205247,57927.173629417273,57033.849408664108,56149.903886697561,55275.251433186895,54409.807144621227,53553.486838411554,52706.207047039141,51867.88501225003,51038.438679295148,50217.786691215952,49405.848383174918,48602.543776830797,47807.79357475815,47021.519154910864,46243.642565129259,45474.086517690695,44712.774383902783,43959.630188739669,43214.578605520277,42477.544950628653,41748.455178276083,41027.235875304388,40313.814256030266,39608.118157130433,38910.07603256702,38219.616948553179,37536.670578558311,36861.167198352909,36193.037681092406,35532.213492440023,34878.626685728021,34232.209897157336,33592.896341035084,{"$f":"GV95*GU90*GV7","v":32960.619805049821},32335.314645584065,31716.915783063985,31105.358697345899,30500.579423139225,29902.51454546571,29311.10119515461,28726.277044373506,28147.980302194588,27576.149710195994,27010.724538098064,26451.644579434105,25898.850147255562,25352.282069871137,24811.881686619803,24277.590843677266,23749.351889895705,23227.107672676571,22710.801533876045,22200.377305743099,21695.77930688973,21196.952338293224,20703.841679330162,20216.393083841918,19734.552776231445,19258.26744759105,18787.484251860955,18322.150802018386,17862.215166297006,17407.625864436333,16958.331863961077,16514.282576490015,16075.427854074274,15641.717985564745,15213.103693008394,14789.536128073303,14370.966868502166,13957.347914594016,13548.631685714005,13144.771016830979,12745.719155082676,12351.429756368254,11961.856881968039,11576.954995190204,11196.678958044211,10820.984027940754,10449.825854418106,10083.160475894509,9720.9443164465702,9363.1341826133139,9009.6872602258045,8660.56111126207,8315.7136707271693,7975.1032435581628,7638.6885015538637,7306.4284803290875,6978.2825762933007,6654.2105436534002,6334.1724914404831,6018.1288805604072,5706.0405208679513,5397.8685682643954,5093.5745218183429,4793.1202209095927,{"$f":"JH95*JG90*JH7","v":4496.4678423958967},4203.5798978024077,3914.4192305336478,3628.9490131078337,3347.1327444133553,3068.9342469872727,2794.3176643156226,2523.2474581553893,2255.6884058779619,1991.6055978339107,1730.9644347389133,1473.7306250806741,1219.8701825466612,969.34942347250899,722.13496431091767,478.19371912089349,237.49289707716869,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3265447706938801E-2,1.3121555587782685E-2,1.2978997062715431E-2,1.2837760714680008E-2,1.2697835219784603E-2,1.2559209346566477E-2,1.2421871955261418E-2,1.2285811997078948E-2,1.215101851348299E-2,1.201748063547823E-2,1.1885187582901895E-2,1.1754128663721053E-2,1.1624293273335308E-2,1.1495670893884927E-2,1.1368251093564274E-2,1.1242023525940593E-2,1.1116977929278005E-2,1.0993104125866779E-2,1.0870392021357781E-2,1.0748831604102057E-2,1.0628412944495524E-2,1.050912619432876E-2,1.0390961586141785E-2,1.0273909432583876E-2,1.0157960125778303E-2,1.0043104136692006E-2,9.9293320145101369E-3,9.8166343860154673E-3,9.7050019549725659E-3,9.5944255015167883E-3,9.4848958815479667E-3,{"$f":"BX96/$H$96","v":9.3764040261288175E-3},9.2689409408880045E-3,9.1624977054278155E-3,9.0570654727364659E-3,8.9526354686049071E-3,8.8491989910482131E-3,8.7467474097314025E-3,8.6452721653997484E-3,8.5447647693134999E-3,8.4452168026869726E-3,8.3466199161320205E-3,8.2489658291057932E-3,8.1522463293628028E-3,8.0564532724112427E-3,7.961578580973518E-3,7.8676142444509684E-3,7.7745523183927433E-3,7.682384923968822E-3,7.5911042474470954E-3,7.5007025396745426E-3,7.4111721155624135E-3,7.3225053535754285E-3,7.2346946952249443E-3,7.147732644566052E-3,7.0616117676985972E-3,6.9763246922720746E-3,6.891864106994371E-3,6.8082227611443273E-3,6.7253934640881131E-3,6.6433690847993278E-3,6.5621425513828664E-3,6.4817068506024846E-3,6.4020550274120347E-3,6.3231801844903512E-3,6.2450754817797629E-3,6.1677341360281968E-3,6.0911494203348578E-3,6.0153146636994226E-3,5.9402232505747733E-3,5.8658686204232004E-3,5.7922442672760747E-3,5.719343739296937E-3,5.6471606383480099E-3,5.57568861956008E-3,5.5049213909057386E-3,5.4348527127759446E-3,5.3654763975599009E-3,5.2967863092281938E-3,5.2287763629192113E-3,5.1614405245287535E-3,5.0947728103028708E-3,5.0287672864338818E-3,4.9634180686595319E-3,4.8987193218652881E-3,4.8346652596897412E-3,4.7712501441330955E-3,4.7084682851687059E-3,4.6463140403576577E-3,4.5847818144663585E-3,4.5238660590871142E-3,4.4635612722616859E-3,4.4038619981077625E-3,4.3447628264483848E-3,4.2862583924442501E-3,{"$f":"EJ96/$H$96","v":4.2283433762289021E-3},4.1710125025467585E-3,4.1142605403939976E-3,4.058082302662234E-3,4.0024726457849914E-3,3.9474264693869447E-3,3.892938715935902E-3,3.839004370397523E-3,3.7856184598927325E-3,3.7327760533578222E-3,3.6804722612072097E-3,3.6287022349988543E-3,3.5774611671022792E-3,3.5267442903692031E-3,3.4765468778067583E-3,3.4268642422532656E-3,3.3776917360565525E-3,3.3290247507547998E-3,3.2808587167598856E-3,3.2331891030432155E-3,3.1860114168240292E-3,3.1393212032601319E-3,3.0931140451410785E-3,3.0473855625837462E-3,3.0021314127303147E-3,2.9573472894486056E-3,2.913028923034783E-3,2.8691720799183889E-3,2.8257725623696988E-3,2.7828262082093707E-3,2.7403288905203838E-3,2.6982765173622397E-3,2.656665031487412E-3,2.6154904100600235E-3,2.5747486643767407E-3,2.5344358395898584E-3,2.4945480144325711E-3,2.4550813009464024E-3,2.4160318442107806E-3,2.3773958220747408E-3,2.3391694448907483E-3,2.3013489552506086E-3,2.2639306277234652E-3,2.226910768595857E-3,2.1902857156138288E-3,2.1540518377270675E-3,2.1182055348350675E-3,2.082743237535279E-3,2.0476614068732648E-3,2.012956534094809E-3,1.9786251403999884E-3,1.9446637766991905E-3,1.9110690233710456E-3,1.8778374900222767E-3,1.8449658152494451E-3,1.8124506664025731E-3,1.7802887393506396E-3,1.7484767582489221E-3,1.7170114753081809E-3,1.6858896705656643E-3,1.6551081516579273E-3,1.6246637535954403E-3,1.5945533385389871E-3,1.5647737955778234E-3,{"$f":"GV96/$H$96","v":1.5353220405095978E-3},1.5061950156220057E-3,1.4773896894761764E-3,1.4489030566917729E-3,1.420732137733791E-3,1.3928739787010492E-3,1.3653256511163493E-3,1.3380842517183025E-3,1.3111469022548024E-3,1.2845107492781345E-3,1.2581729639417106E-3,1.2321307417984104E-3,1.2063813026005263E-3,1.1809218901012899E-3,1.1557497718579766E-3,1.1308622390365686E-3,1.1062566062179677E-3,1.0819302112057485E-3,1.0578804148354325E-3,1.0341046007852808E-3,1.010600175388586E-3,9.8736456744745525E-4,9.6439522804807267E-4,9.4168963037742789E-4,9.1924526954150257E-4,8.9705966238490037E-4,8.7513034731191079E-4,8.534548841089948E-4,8.3203085376868421E-4,8.1085585831487813E-4,7.8992752062953195E-4,7.6924348428072356E-4,7.4880141335208835E-4,7.2859899227361148E-4,7.0863392565376671E-4,6.889039381129926E-4,6.6940677411849478E-4,6.5014019782036296E-4,6.3110199288899489E-4,6.1228996235381482E-4,5.9370192844327861E-4,5.7533573242615202E-4,5.5718923445405712E-4,5.3926031340527272E-4,5.2154686672978149E-4,5.0404681029555208E-4,4.8675807823605056E-4,4.6967862279896481E-4,4.5280641419614124E-4,4.3613944045471534E-4,4.1967570726943437E-4,4.0341323785615787E-4,3.8735007280652975E-4,3.7148426994381036E-4,3.5581390417986262E-4,3.4033706737327961E-4,3.2505186818864823E-4,3.0995643195693773E-4,2.9504890053700452E-4,2.8032743217820628E-4,2.6579020138411469E-4,2.5143539877731937E-4,2.3726123096531426E-4,2.2326592040745779E-4,{"$f":"JH96/$H$96","v":2.0944770528299905E-4},1.9580483936016094E-4,1.8233559186627211E-4,1.6903824735894067E-4,1.5591110559825939E-4,1.4295248142003693E-4,1.3016070461004459E-4,1.1753411977927254E-4,1.0507108624018666E-4,9.2769977883978551E-5,8.0629183058800611E-5,6.8647104448979138E-5,5.6822158955197006E-5,4.5152777575638952E-5,3.3637405288091726E-5,2.2274500932991601E-5,1.1062537097411946E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":6.7537282286650778E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":8.4124000080050276E-2},{"$f":"SUM(K98:XFD98)","v":6.7537282286650778E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7368494670761732E-5,8.1256596598831355E-5,8.0422463542500198E-5,7.0377466015593309E-5,7.8778200580133622E-5,7.3437349823925289E-5,7.7165448843839304E-5,7.1917657660400364E-5,7.5583626115981027E-5,7.4804134067894397E-5,6.9692915375038717E-5,7.3267636147766966E-5,6.8245495027063037E-5,7.1760657292339023E-5,7.1018066431634882E-5,5.7814657814234161E-5,6.9554345099832491E-5,6.474819751776691E-5,6.8118795739160003E-5,6.3396434597648641E-5,6.6710896487805503E-5,6.6017155157664903E-5,6.1417756442483804E-5,6.4649773187226765E-5,6.0130574412076039E-5,6.3308777612265931E-5,6.2648021392093609E-5,5.075220582887485E-5,6.1345690290332358E-5,5.702095653239266E-5,6.006853829573496E-5,{"$f":"BX92*BX97","v":5.5819238937878376E-5},5.881609773268377E-5,5.8199000411169555E-5,5.406040536185428E-5,5.6982768603524912E-5,5.2916377762517244E-5,5.5790115790978896E-5,5.5202494112457897E-5,4.4484993525890935E-5,5.4044389788026942E-5,5.0153074236884237E-5,5.2908782673492744E-5,4.9085379294999673E-5,5.1795253734343725E-5,5.1246639716310791E-5,4.7522900494111017E-5,5.0165458955921287E-5,4.6506722708974146E-5,4.9105341773317809E-5,4.8583058932068927E-5,4.1973539060100078E-5,4.7553802486798336E-5,4.4052678617204874E-5,4.6544640483660595E-5,4.3104654123652555E-5,4.555519754592201E-5,4.5067755291747677E-5,4.1717490175280195E-5,4.4107202023663738E-5,4.0815454393331855E-5,4.3165458985428539E-5,4.2701531048275514E-5,3.4002629774946525E-5,4.1787345347609354E-5,3.8637482990520953E-5,4.0891101840031205E-5,3.7796275783027601E-5,4.0012464328515445E-5,3.9579644438125383E-5,3.6565585170613971E-5,3.8726798924451214E-5,3.5765416435798545E-5,3.789074548129424E-5,3.7478917051662062E-5,2.9642177473402597E-5,3.6667462464092323E-5,3.3833801847065139E-5,3.5872022630320813E-5,3.3087903780384126E-5,3.5092296509368784E-5,3.4708233521815695E-5,3.1996817450136766E-5,3.3951525516981162E-5,3.1287526359222485E-5,3.3209802458858633E-5,3.2844471886163221E-5,2.5784606748472316E-5,3.2124698688334157E-5,2.9575666629958223E-5,3.1419214515513803E-5,2.8914776199694096E-5,3.072774986775895E-5,3.0387191998004428E-5,2.794819457719534E-5,{"$f":"EJ92*EJ97","v":2.9716262089396614E-5},2.7319944948980453E-5,2.9058699339153412E-5,2.8734851522026322E-5,2.4388082936597092E-5,2.8096867291451133E-5,2.5804031383872842E-5,2.7471627315184355E-5,2.5218929421861554E-5,2.6858890386779791E-5,2.6557136400261894E-5,2.4363340074115024E-5,2.59627114363129E-5,2.3807330080586034E-5,2.5380205683609231E-5,2.5093351701924571E-5,1.9364243297426293E-5,2.4528302187285201E-5,2.2466059212150389E-5,2.3974614472238643E-5,2.1948497234183529E-5,2.343207272671836E-5,2.3164915232351319E-5,2.1191811094579586E-5,2.2638696418221223E-5,2.0700166495917823E-5,2.2123101198644972E-5,2.1869224085951025E-5,1.6708436093992637E-5,2.1369186196224588E-5,1.9514481390083266E-5,2.087927322272704E-5,1.9057081319049317E-5,2.0399292091737779E-5,2.0162966606069421E-5,1.8388485601537331E-5,1.9697528989340922E-5,1.795416386305609E-5,1.9241555953415778E-5,1.9017061990364828E-5,1.4368339305696621E-5,1.8574947680201442E-5,1.6907021799552912E-5,1.8141851935596021E-5,1.6503185915150697E-5,1.7717602086229319E-5,1.7508741286369706E-5,1.5913012031868792E-5,1.7097443483253571E-5,1.5529716223553383E-5,1.6694573725909835E-5,1.6496248697386008E-5,1.3639254109777531E-5,1.6105718648755772E-5,1.4605880086084616E-5,1.572321784273174E-5,1.4249710167557641E-5,1.534859189955539E-5,1.5164184540901375E-5,1.3729315133363532E-5,1.4801087668749772E-5,1.3391416623034285E-5,1.4445492103119755E-5,1.4270462017671837E-5,{"$f":"GV92*GV97","v":1.0498795045680719E-5},1.392584812815282E-5,1.2577267601762364E-5,1.3588379059718722E-5,1.226349233387982E-5,1.3257916826159024E-5,1.3095270853518651E-5,1.1805152293517711E-5,1.2775065739229382E-5,1.150762134395967E-5,1.2461533600610889E-5,1.2307229421121072E-5,8.9100800173252779E-6,1.2003465208533923E-5,1.0790990793654843E-5,1.1706055409900786E-5,1.0514900599571392E-5,1.1414876729536259E-5,1.1271586157584846E-5,1.0111715250281737E-5,1.0989527984898633E-5,9.8500587200814203E-6,1.0713402642524696E-5,1.0577528622340834E-5,7.5177989515219387E-6,1.031008674484634E-5,9.2200772340242872E-6,1.0048293115344706E-5,8.9774657827204233E-6,9.7920375999993118E-6,9.6659527815977706E-6,8.6232725884679029E-6,9.4178024243747623E-6,8.3934780167561244E-6,9.1749237612488677E-6,9.0554290207783576E-6,7.178864294962843E-6,8.8202651920282375E-6,7.8404399715575634E-6,8.5901189142571159E-6,7.627551683223824E-6,8.3648918434790483E-6,8.2540927827253666E-6,7.3168488877479377E-6,8.0360641469660192E-6,7.1153343154583909E-6,7.8227168423840485E-6,7.7177698578410447E-6,5.2358972580292329E-6,7.5112725092013733E-6,6.6305763175181538E-6,7.3092296107749579E-6,6.4440592583381712E-6,7.1115533772159277E-6,7.0143257786074395E-6,6.1719368041509906E-6,6.823038544093331E-6,5.995505749569157E-6,6.6359056603978167E-6,6.5438713694197683E-6,4.3087217037824615E-6,6.362816476470074E-6,5.5712975718813226E-6,6.1857134647769194E-6,{"$f":"JH92*JH97","v":5.4081611909449696E-6},6.0124840029202537E-6,5.927297779058727E-6,5.1702387413184995E-6,5.7597349927852283E-6,5.0160398063362006E-6,5.5958563281260114E-6,5.5152755866948699E-6,3.5023901787698351E-6,5.3567861358678E-6,4.6454865465189635E-6,5.2018001908964979E-6,4.5030637627371624E-6,5.0502478832173255E-6,4.9757378714351228E-6,4.2954351046352254E-6,4.8292079001688159E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":229601.06961814428},{"$f":"NPV($F$100,M70:ACA70)","v":231151.73284335592},232712.8688265651,234284.54829793263,235866.84246531239,237459.8230174763,239063.5621273632,240678.13245534807,242303.60715253401,243940.05986406756,245587.56473247343,247246.19640101635,248916.03001707996,250597.14123557357,252289.60622235891,253993.50165770165,255708.9047397447,257435.89318800633,259174.54524690178,260924.93968928722,262687.15582002967,264461.27347959921,266247.37304768671,268045.53544684697,269855.84214616194,271678.37516493461,273513.2170764039,275360.45101148565,277220.16066253971,279092.4302871612,280977.34471199848,282874.98933659558,284785.4501372613,286708.81367096625,285778.36604412209,284745.73908982374,283712.46957246133,282881.85642927571,281848.62931480346,280915.99493530183,279882.07833258086,278948.34448758105,277913.683339827,276878.29052784666,275942.46541578975,274906.23983750393,273969.17486316804,272932.05999102921,271894.14372076071,271153.51173514029,270115.9579447913,269176.55878736154,268137.98541720718,267197.1636500805,266157.51229328854,265116.96890616172,264173.57242940576,263131.85781992582,262186.88982940122,261143.94399677817,260100.03203731263,259346.52401502649,258302.59716976722,257354.42757821697,256309.13001026126,{"$f":"NPV($F$100,BY70:AEM70)","v":255359.19326553706},254312.46290926423,253264.6691876722,252311.64143626776,251262.31620307665,250307.36310194098,249256.44256401513,248204.37980324021,247435.98043347039,246383.5034609854,245424.42498024224,244370.20318037551,243408.98968499232,242352.95699926646,241295.67767073121,240330.82109501876,239271.62615806327,238304.46622908488,237243.28775292955,236180.77858423538,235302.52507407466,234238.55158839983,233265.65005873377,232199.52411683204,231224.0857639217,230155.73683779218,229085.94064608053,228106.25515285577,227034.12452588152,226051.72251657592,224977.18489313207,223901.11014662607,223095.61488772553,222018.24391971526,221029.65649044269,219949.70594929616,218958.16007637282,217875.55467867156,216791.2912368089,215794.863744876,214707.82682882191,213708.24911910246,212618.36124173825,211526.71928605461,210699.30873706483,209605.89156773768,208599.0014464375,207502.54783540283,206492.24750967813,205392.67699363409,204291.22224902222,203275.3596554705,202170.66157213866,201151.18383931863,200043.15956543281,198933.14830404945,198081.14237846911,196968.84559726223,195940.84893661545,194825.02646419458,193793.13505519836,192673.70078879606,191552.13936161119,190513.9548387652,{"$f":"NPV($F$100,EK70:AGY70)","v":189388.64666481837},188346.34812938599,187217.20451700356,186085.82366663052,185121.62026469302,183986.83727941418,182934.15073790995,181795.30982894104,180738.20054253025,179595.209364874,178449.82592295916,177385.62620780434,176235.94810398141,175167.09051756389,174013.02259710696,172856.44423827369,171945.76289656397,170785.7646413974,169705.68726446808,168541.06764331556,167456.00792901349,166286.66791194427,165114.65438655604,164021.65855101869,162844.7701188905,161746.53983174064,160564.67441741709,159380.00865203334,158435.35227770009,157246.64377656169,156135.70248475223,154941.76746801016,153825.24208602373,152625.97425432398,151423.73015954733,150298.35847463919,149090.616043068,147959.38967960599,146746.03931073524,145529.5764123894,144547.3389083863,143326.16628921594,142180.62634031073,140953.57672559394,139801.80512977939,138568.76431762354,137332.42112590416,136170.8230021231,134928.31111256673,133760.19066948016,132511.39230191879,131259.14504682776,130158.09791752756,128899.90359111533,127715.22010246076,126450.44196607017,125258.82239515639,123987.33756256777,122712.19524255271,121509.68198510456,120227.64229562882,119017.88021162347,117728.81638447769,116435.93731023837,{"$f":"NPV($F$100,GW70:AJK70)","v":115366.0035905824},114066.9249514822,112839.2517452707,111532.83545788401,110297.47423264936,108983.58807128595,107665.66509299361,106418.27039761654,105092.67269814861,103837.25350166907,102503.8446473723,101166.22911836355,100046.05651853979,98701.416734415398,97426.086956280444,96073.297520583961,94789.46907252894,93428.387614408319,92062.860088311601,90765.768660568661,89391.728860222749,88085.776494051708,86703.077487253497,85315.74941551988,84140.445742615688,82745.206936656075,81417.189320311314,80012.925698094463,78675.535020178257,77262.093192721703,75843.763570276889,74491.783012912274,73064.038195493704,71702.294301922258,70264.975956086535,68822.572551076562,67516.249969282551,66064.505370294079,64677.892978815878,63216.173360751265,61819.237821814801,60347.377744055906,58870.149591693982,57457.18165226245,55969.557734423979,54545.845738909899,53047.655252187193,51543.883823840253,50241.526805225389,48727.857544078957,47277.233750387051,45752.570743792574,44290.604584486857,42754.769395399795,41213.050637594861,39733.503949058708,38180.337944157203,36688.994945093924,35124.197442747311,33553.286680898804,32178.591009583055,30596.67604191049,29075.715083397819,27481.706797626859,{"$f":"NPV($F$100,JI70:ALW70)","v":25948.302720438358},24342.008571709404,22729.273840556365,21176.616581311282,19551.299466896013,17985.709281897471,16347.610937650828,14702.824060111852,13249.114752196001,11592.131210293883,9994.0012642854545,8323.7370910846712,6711.9748008366141,5028.2221392400061,3337.4268356750936,1704.6036067302339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":286708.81367096631},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,930.44762684416492,1032.62695429835,1033.2695173624088,830.61314318561926,1033.2271144722472,932.63437950162916,1033.9166027209722,933.73384499980602,1034.6611477540573,1035.3928119803313,935.82511205691844,1036.2255782858119,937.06497433589539,1037.1148721388308,1037.9162702684989,740.63198562042089,1037.5537903489894,939.39915742975427,1038.573370154365,940.8217671266757,1039.651356791961,1040.5433871268178,943.39647675596643,1041.7146094799391,944.96799052460119,1042.9458326230524,1043.9119594655349,753.50802228614339,1043.926845259266,948.16959155024961,{"$f":"IF(BW7,BV100-BW100)","v":1045.297567955713},949.93674472419661,1046.7303562728339,1047.7937215920247,953.02775140444282,1049.3252331911062,954.95310113567393,1050.9205379258492,1052.0627607749193,768.39936976981699,1052.4769724849903,959.0784807431628,1054.2217998667329,961.21349538318464,1056.0326857258624,1057.2793285352527,964.85657571244519,1059.1949369554932,967.15992897839169,1061.1784761553281,1062.5091686941742,878.25351016072091,1063.9734856748255,972.90152966606547,1066.1259419017297,975.43835291033611,1068.3489261295181,1069.7961917116481,979.68549322476611,1072.130626974249,982.40200930560241,1074.5376234438445,1076.0747465059976,805.49525890054065,1077.3709680102766,988.5874292725639,1079.9505411465361,991.54587292333599,1082.6053977012634,1084.2634418626549,996.42749193290365,1087.0369160540868,999.57770971945138,1089.8878773642064,1091.6419556836481,827.41054898977745,1093.4171693271492,1006.8901213001809,1096.4536110346671,1010.3003257247037,1099.5705160440411,1101.4547446118668,1015.8625935517193,1104.6980833318376,1019.4777328200289,1108.0242738858215,1110.0112613833626,852.00592558033532,1112.2967812068819,1027.9966606467788,1115.8224724208703,1031.89140899622,1119.4342664022988,1121.5614271848754,{"$f":"IF(EI7,EH100-EI100)","v":1038.1845228459861},1125.3081739468325,1042.2985354323755,1129.1436123824387,1131.3808503730397,964.20340193749871,1134.7829852788418,1052.6865415042266,1138.8409089689085,1057.1092864107923,1142.9911776562512,1145.3834419148334,1064.1997151548276,1149.6781038229237,1068.8575864175218,1154.0679204569315,1156.5783588332706,910.68134170971462,1159.9982551665744,1080.0773769293155,1164.6196211525239,1085.0597143020714,1169.3400170692184,1172.0135253882327,1092.9958355373528,1176.8884321281803,1098.2302871498687,1181.8654143235472,1184.6657653837465,944.65637433325173,1188.7085011384042,1110.9412918094604,1193.9350167420635,1116.5253819864301,1199.2678316997481,1202.244094776659,1125.3716849081393,1207.7424315711833,1131.2263634620176,1213.3503688707424,1216.4628983458388,982.23750400310382,1221.1726191703638,1145.539948905207,1227.0496147167869,1151.7715958145563,1233.040812155843,1236.3431917193811,1161.5981237810629,1242.5118895563646,1168.1204430865764,1248.798367561365,1252.2472550910315,1101.0471293002047,1258.1943264122237,1184.6834886545694,1264.778136390596,1191.6195709137828,1271.4848325886123,1275.1423200150602,1202.513257448154,1282.0396894757432,1209.7620840053423,1289.0638271457865,{"$f":"IF(GU7,GT100-GU100)","v":1292.8790742393176},1069.9337196559645,1299.0786391002039,1227.6732062115043,1306.4162873866881,1235.3612252346502,1313.8861613634072,1317.9229782923358,1247.3946953770792,1325.5976994679222,1255.4191964795464,1333.4088542967656,1337.6155290087481,1120.1725998237671,1344.6397841243888,1275.3297781349538,1352.7894356964825,1283.828448055021,1361.0814581206214,1365.5275260967173,1297.0914277429401,1374.0398003459122,1305.9523661710409,1382.6990067982115,1387.3280717336165,1175.3036729041924,1395.2388059596124,1328.0176163447613,1404.2636222168512,1337.3906779162062,1413.4418274565542,1418.3296224448131,1351.9805573646154,1427.7448174185702,1361.7438935714454,1437.3183458357234,1442.4034050099726,1306.3225817940111,1451.7445989884727,1386.6123914782002,1461.7196180646133,1396.9355389364646,1471.8600777588945,1477.228152361924,1412.9679394315317,1487.6239178384712,1423.7119955140806,1498.1904867227058,1503.7714283469395,1302.3570186148645,1513.6692611464314,1450.623793691906,1524.6630065944773,1461.9661593057172,1535.8351890870617,1541.7187578049343,1479.5466885361529,1553.1660049015045,1491.3429990632794,1564.7975023466133,1570.9107618485068,1374.6956713157488,1581.9149676725647,1520.9609585126709,{"$f":"IF(JG7,JF100-JG100)","v":1594.0082857709604},1533.4040771885011,1606.2941487289536,1612.7347311530393,1552.657259245083,1625.3171144152693,1565.5901849985421,1638.0983442466422,1644.7868775389761,1453.7093079158512,1656.9835419021183,1598.1299460084283,1670.2641732007833,1611.7622902480571,1683.752661596608,1690.7953035649125,1632.8232289448597,1704.6036067302339,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","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,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":254753.67631420674},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1936.353408296508,1930.0694178940803,1923.0953360831772,1916.1169145756271,1910.5071791436094,1903.5290440138301,1897.2302848780309,1890.2474931323372,1883.9413085050551,1876.9534883043434,1869.9607266423591,1863.6404181662765,1856.6420322267509,1850.3133500570698,1843.3089580690144,1836.2991536559171,1831.2971265067981,1824.2897701847305,1817.9453235769765,1810.9310812898066,1804.5770267625476,1797.5555040465806,1790.5279567996581,1784.1565133834788,1777.1210560196564,1770.7389990268675,1763.6952263159114,1756.644928647022,1751.5559402463,1744.5055420429162,1738.1018623069085,{"$f":"BX70-BX101","v":1731.0422066151314},1724.6265920062428,1717.5572596517418,1710.4807456162212,1704.0442551889728,1696.957397740438,1690.5079040243722,1683.4102723208689,1676.3049263554944,1671.1153658408512,1664.0072224018936,1657.5298669931271,1650.4099394637055,1643.9181647463774,1636.786006986506,1629.6454297394866,1623.1290506475661,1615.9755359024612,1609.4436005882412,1602.2766895581412,1595.1007913923918,1589.1693058690057,1581.9835181042308,1575.4128055794422,1568.2124807106075,1561.6246351707982,1554.4092968707196,1547.1841841316123,1540.5676545607475,1533.3267756810328,1526.6918994983303,1519.4347644183272,1512.1672480267312,1506.7271519584674,1499.4508812392428,1492.7742304116377,1485.4805379563131,1478.7839066043921,1471.4722839693377,1464.1494633547459,1457.4198628748045,1450.0783109689396,1443.3274347742608,1435.9666282506828,1428.5939751592596,1423.0058691779709,1415.6212267752085,1408.8209645400621,1401.4158148360389,1394.5925210064634,1387.1663205729101,1379.7273945717106,1372.8665346973403,1365.4057040675857,1358.5204285248187,1351.0371337083911,1343.5404193182881,1337.7862028477307,1330.2740526777552,1323.3312426116754,1315.795280881689,1308.8261667438828,1301.2658119385869,1293.6910908677191,{"$f":"EJ70-EJ101","v":1286.6794747489357},1279.0794491692081,1272.0400481271836,1264.4141190382156,1256.7730802515975,1250.2611125180292,1242.5970966367113,1235.4875378254515,1227.7961158306052,1220.6566870020488,1212.9372352207142,1205.2016267362251,1198.0143110789459,1190.2496976156076,1183.0309239613812,1175.2366628693239,1167.4254469588009,1161.2749526738598,1153.4406397126081,1146.1460906430993,1138.2805662320002,1130.9523678097794,1123.0549631274639,1115.1395022968554,1107.7577054683989,1099.8093208423779,1092.3921719505611,1084.4101741392806,1076.4092635180848,1070.0293110963016,1062.0010969366704,1054.4981013737397,1046.4345887478985,1038.893879757587,1030.7943507489285,1022.6747208682373,1015.0742663522697,1006.917502199025,999.27750677521908,991.08286813767927,982.86720832197807,976.23344316393013,967.98597517384042,960.24930968382978,951.96215006290367,944.18339772333184,935.85577518314994,927.50584926884858,919.66073123006663,911.26914360710225,903.37997559600626,894.94593080914638,886.48859317319284,879.05242009493622,870.55491755554704,862.55388723606757,854.01191943344315,845.96404469945719,837.37678169334413,828.76481701102148,820.64336927893146,811.98482163780386,803.81441730111192,795.10843054321413,{"$f":"GV70-GV101","v":786.37667664318633},779.15063507802597,770.37701100182085,762.08563981345696,753.26245925494163,744.919165275458,736.0455352182671,727.14464159650151,718.72007683014044,709.76735022734897,701.28859016121442,692.28310914166354,683.24921738427156,675.68387607587511,666.60254440841277,657.98931368501189,648.85294148569938,640.1823130552466,630.98993879017985,621.767536989988,613.00733399934529,603.72744261244043,594.9073952517756,585.56902193780343,576.19938517726109,568.26170358437344,558.8386398748587,549.86956981109756,540.38555494530829,531.35318177108775,521.80717980144982,512.22816699278792,503.09725773786317,493.45465726114958,484.25780908690831,474.55055160113102,464.80895100751627,455.98640331114052,446.1817148321511,436.81691158161402,426.94485453466518,417.51033155172854,407.56978859595802,397.59299112313442,388.05018966442572,378.00318201686696,368.38781812329307,358.2694467411693,348.11338319610081,339.31761783568072,329.09470701780356,319.29758815319224,309.00042856634013,299.12670644687205,288.75409297578199,278.34174348053148,268.34928724452175,257.85962615341577,247.78750084203057,237.21928377827612,226.60977942128238,217.3254584600777,206.64163468756851,196.36947772737085,{"$f":"JH70-JH101","v":185.60397897102189},175.24778456896752,164.39931043315437,153.50733835401957,143.02111319282449,132.04416311665545,121.47059248971027,110.40732146084633,99.298877895869282,89.480920306727739,78.290103785349174,67.49676845591739,56.2162581600453,45.3308536824984,33.959245801783027,22.540073831202562,11.512429497458015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8.4124000080041617E-2,8.4124000080052941E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080055827E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080058492E-2,8.4124000080050276E-2,8.4124000080029626E-2,8.4124000080044503E-2,8.4124000080064265E-2,8.4124000080026962E-2,8.4124000080052941E-2,8.4124000080041617E-2,8.4124000080061379E-2,8.4124000080038286E-2,8.4124000080055827E-2,8.4124000080050276E-2,8.4124000080035399E-2,8.4124000080055827E-2,8.4124000080055827E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.412400008004739E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":8.412400008004739E-2},8.4124000080061379E-2,8.4124000080029626E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080029626E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080058492E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.4124000080055827E-2,8.4124000080038286E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080058492E-2,8.4124000080032513E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080038286E-2,8.412400008006693E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080055827E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080055827E-2,8.4124000080064265E-2,8.4124000080026962E-2,8.4124000080044503E-2,8.4124000080058492E-2,8.4124000080038286E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080058492E-2,8.4124000080044503E-2,8.4124000080035399E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080052941E-2,8.4124000080055827E-2,8.4124000080044503E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":8.4124000080050276E-2},8.4124000080032513E-2,8.4124000080072703E-2,8.4124000080032513E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080058492E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080035399E-2,8.4124000080058492E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080064265E-2,8.4124000080032513E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080052941E-2,8.412400008004739E-2,8.4124000080052941E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080052941E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080055827E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":8.4124000080052941E-2},8.4124000080044503E-2,8.4124000080052941E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080055827E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080038286E-2,8.4124000080061379E-2,8.4124000080035399E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080050276E-2,8.4124000080052941E-2,8.4124000080038286E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080041617E-2,8.4124000080044503E-2,8.4124000080041617E-2,8.4124000080055827E-2,8.4124000080041617E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080052941E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.412400008004739E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":8.4124000080050276E-2},8.4124000080044503E-2,8.412400008004739E-2,8.4124000080044503E-2,8.412400008004739E-2,8.4124000080052941E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.4124000080044503E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.4124000080050276E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,8.412400008004739E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(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,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"BV108+BW7","v":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,{"$f":"EH108+EI7","v":95},96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":223},224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"LR108+LS7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"OD108+OE7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QP108+QQ7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TB108+TC7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VN108+VO7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"XZ108+YA7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAL108+AAM7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,{"$f":"ROUNDUP(BW108/$G$109,0)","v":3},3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,{"$f":"ROUNDUP(EI108/$G$109,0)","v":8},8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,{"$f":"ROUNDUP(GU108/$G$109,0)","v":14},14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,{"$f":"ROUNDUP(JG108/$G$109,0)","v":19},19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(LS108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OE108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TC108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VO108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(YA108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":12},{"$f":"F110*G109","v":144},{"$f":"SUM(K110:XFD110)","v":144},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GU108,GU108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2027-11-01"},{"$f":"EDATE(F111,5)","v":"2028-04-01"},{"$f":"EDATE(G111,6)","v":"2028-10-01"}]
[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",{"$f":"MONTH(G111)","v":4},{"$f":"MONTH(H111)","v":10},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2027-10-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"BW113+BW114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JG113+JG114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,{"$f":"BW116+BW115","v":6},6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,{"$f":"EI116+EI115","v":16},17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,{"$f":"GU116+GU115","v":27},27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,{"$f":"JG116+JG115","v":38},38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"LS116+LS115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"OE116+OE115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"QQ116+QQ115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"TC116+TC115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"VO116+VO115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"YA116+YA115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"AAM116+AAM115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":541462.48998517287},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":386758.92141798098},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967568,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830986,2049.1792263255625,1974.0635197246322,2040.3704955223868,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296046,1792.9663935236897,1996.7734182182614,1923.3393811379758,{"$f":"BW119/$F$120","v":1988.142450187587},1914.9849652423773,1979.5406773421978,1975.2507008884047,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752226,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665092,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459465,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,{"$f":"EI119/$F$120","v":1665.6254383669325},1722.8483204969775,1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905674,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236639,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992843,1639.3346346540691,1577.2395270244347,1631.8900982832708,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024665,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,1485.2782762097706,1537.2702451124082,1533.7094185001272,1419.6683731952839,1526.6048189336857,1468.0274330072261,1519.5228740190455,1461.1653502480187,1512.4634837771926,1508.9422155060033,1450.9129103279827,1501.9164705390535,1444.1049326022473,1494.9130317477848,{"$f":"GU119/$F$120","v":1491.419646273237},1325.9359973565365,1484.4494815558785,1427.1787265809467,1477.5013765715323,1420.4454889211372,1470.5752333134751,1467.1203667932878,1410.385240695415,1460.2269830700448,1403.704676219211,1453.3553174699859,1449.9275986788655,1288.1584408628848,1443.0883287144743,1387.0945161024049,1436.2705352724961,1380.4867068148003,1429.4741222684772,1426.083903490641,1370.6135462378058,1419.3193816751841,1364.0570062739152,1412.5760014642765,1409.2122097653,1251.073612915324,1402.50036395999,1347.7544687283,1395.8094228771063,1341.2687377582247,1389.1392923054586,1385.8120016044736,1331.5776602552883,1379.172910826024,1325.1418220232822,1372.5543963733085,1369.2528261507885,1265.0939520010911,1362.665001642581,1309.1386473645366,1356.0975211758769,1302.7717096222357,1349.5502923647309,1346.2842435413445,1293.2578075390472,1339.7672196449264,1286.9394125221056,1333.2702177471422,1330.0291964915064,1178.9074298649753,1323.5620564157944,1271.2275005069355,1317.1147105340499,1264.9761341943267,1310.6870682385243,1307.4806077005117,1255.6345942976318,1301.0823515328759,1249.4304465833538,1294.7035737061742,1291.5214611619879,1143.789607669308,1285.1717329518874,1234.0018522858854,{"$f":"JG119/$F$120","v":1278.8412596416651},1227.8628972568022,1272.529952355658,1269.3814582758528,1218.6889982850732,1263.0987340057814,1212.595962939427,1256.8349548116805,1253.7101421427303,1109.2915612940863,1247.4746158634616,1197.4428927098411,1241.2578154690721,1191.4132488629302,1235.0596537707904,1231.9675352619254,1182.4023591257587,1225.7971687340657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":257074.89567592728},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967568,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830986,2049.1792263255625,1974.0635197246322,2040.3704955223868,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296046,1792.9663935236897,1996.7734182182614,1923.3393811379758,{"$f":"BW120*BW110","v":1988.142450187587},1914.9849652423773,1979.5406773421978,1975.2507008884047,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752226,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665092,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459465,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,{"$f":"EI120*EI110","v":1665.6254383669325},1722.8483204969775,1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905674,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236639,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992843,1639.3346346540691,1577.2395270244347,1631.8900982832708,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024665,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU120*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG120*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":359904.85394629819},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW119*BW110","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI119*EI110","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU119*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG119*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.4999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,{"$f":"BV126*(1+BW125*BW110)","v":1.1086704369937401},1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,{"$f":"EH126*(1+EI125*EI110)","v":1.3718223779732128},1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"GT126*(1+GU125*GU110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"JF126*(1+JG125*JG110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"LR126*(1+LS125*LS110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"OD126*(1+OE125*OE110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"QP126*(1+QQ125*QQ110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"TB126*(1+TC125*TC110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"VN126*(1+VO125*VO110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"XZ126*(1+YA125*YA110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,{"$f":"1/BX126","v":0.89898468255938058},0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,{"$f":"1/EJ126","v":0.72653556092029947},0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/GV126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/JH126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/LT126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/OF126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/QR126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/TD126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/VP126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/YB126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/AAN126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":206494.23158449636}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":289091.92421829508}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":280000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":224000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":206494.23158449636}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.73747939851605848}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":false}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.2905889474031031}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":280000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":280000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.73747939851605848},null,{"$f":"SUM(K151:XFD151)","v":206494.23158449636},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":73505.768415503611},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,9188.2210519379514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":280000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,2783.3994302626215,{"$f":"BX123","v":2680.978951339328},2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,2331.8756137137052,{"$f":"EJ123","v":2411.9876486957683},2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967568,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830986,2049.1792263255625,1974.0635197246322,2040.3704955223868,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296046,1792.9663935236897,1996.7734182182614,1923.3393811379758,1988.142450187587,{"$f":"BX158/$F$159","v":1914.9849652423773},1979.5406773421978,1975.2507008884047,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752226,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665092,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459465,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,1665.6254383669325,{"$f":"EJ158/$F$159","v":1722.8483204969775},1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905674,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236639,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992843,1639.3346346540691,1577.2395270244347,1631.8900982832708,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024665,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25811.778948062049,51623.557896124097,77435.336844186153,103247.11579224819,129058.89474031024,154870.67368837228,180682.45263643432,206494.23158449636,205134.83066467755,203702.40173913664,202269.72056390121,200982.00292452285,199549.2755816885,198188.6088168307,196755.56116460179,195394.28350791323,193960.88174608786,192527.17066122862,191164.79515483801,189730.67828407884,188367.6088736715,186933.05217311048,185498.14432677976,184275.80637505261,182840.87983664387,181476.28591637471,180040.8363739069,178675.43474628433,177239.427826233,175803.01242529182,174436.21929988402,172999.19399074311,171631.50865175205,170193.83880084127,168755.71789271449,167525.27055883317,166086.91470914436,164717.19837703687,{"$f":"BW165","v":163278.11325477273},161907.38866704627,160467.53928526089,159027.18038199004,157654.76491396286,156213.58830530936,154840.07848141555,153398.04890353201,151955.4664238563,150715.76729089394,149272.7300830594,147896.67320489933,146452.69663925385,145075.42698411312,143630.47541896094,142184.91128784194,140805.64527395478,139359.05171943721,137978.48513120617,136530.82621730288,135082.51050118034,133766.10389221777,132316.88891123194,130933.02731633822,129482.65734966804,128097.37275491387,126645.81145364432,125193.53166664526,123805.93652646999,122352.40992331893,120963.30215759668,119508.49207697283,118052.91835228346,116790.95486089065,115334.47367235404,113941.75169613441,112483.89698400855,111089.53872808882,109630.27340172604,108170.18212794703,106773.19443364425,105311.63595395006,103912.92043997151,102449.85733276774,100985.92215440006,99711.110091951123,98246.035431420634,96843.156967566756,95376.485651095747,93971.752883817913,92503.447033632663,91034.205381946114,89626.517027416819,88155.583071296889,86745.946845662445,85273.282357235628,83799.634920979923,82510.719648169892,81035.696106005737,79621.336012079657,78144.487811858577,76728.050373699603,75249.338803650375,73769.579047907682,{"$f":"EI165","v":72349.852206367112},70868.170059891359,69446.270161566063,67962.626542692975,66477.886510160577,65113.067692202232,63626.508324178474,62199.108372301256,60710.489842974857,59280.78285513616,57790.065561325922,56298.184343814472,54864.843999800243,53370.803659631572,51935.058278473349,50438.81882195994,48941.366059674147,47620.141954633647,46120.823469834497,44679.189536180187,43177.573230970578,41733.398274692336,40229.44361307536,38724.207123798209,37276.048287186437,35768.411683193786,34317.611430714729,32807.533764335603,31296.123681985988,29956.82578150832,28443.297715850462,26986.007001989394,25469.936702865689,24009.865084207864,22491.21103106665,20971.154273413835,19506.739259723039,17984.035511119648,16516.736677827397,14991.343984149231,13464.496726131978,12105.732158796407,10576.508840515518,9102.1024956417277,7570.086462721998,6092.6531229233615,4557.8018167527425,3021.4237988305867,1539.2780878862757,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"GU165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"JG165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"LS165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"OE165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"QQ165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"TC165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"VO165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"YA165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"AAM165","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":206494.23158449636},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,25811.778948062049,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":206494.23158449796},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1359.4009198188262,1432.4289255409062,1432.6811752354392,1287.7176393783625,1432.7273428343456,1360.666764857795,1433.0476522289,1361.2776566885727,1433.4017618253697,1433.7110848592365,1362.3755063906269,1434.1168707591746,1363.0694104073418,1434.5567005610239,1434.9078463307128,1222.337951727166,1434.9265384087203,1364.5939202691525,1435.4495424678043,1365.4016276225595,1436.0069200513203,1436.4154009411748,1366.7931254078067,1437.0253091409231,1367.6853389910402,1437.6698509107696,1438.1209081268003,1230.4473338813082,1438.3558496888174,1369.7163321074945,{"$f":"(BW159-BW167)*BW110","v":1439.0851222641309},1370.7245877264681,1439.8493817853769,1440.3589032708683,1372.415468027174,1441.1766086535135,1373.5098238938108,1442.029577883535,1442.5824796756947,1239.6991329623684,1443.037207834526,1376.0568781600805,1443.9765656454738,1377.2696551407421,1444.9515651521754,1445.5641311190057,1379.2660138871449,1446.5935545175741,1380.5665882310568,1447.6589139032908,1448.315716122549,1316.4066089625749,1449.2149809858204,1383.8615948937243,1450.3699666701859,1385.2845947541614,1451.5613012695608,1452.2797869990673,1387.5951401752623,1453.52660315105,1389.1077657222479,1454.8100806238504,1455.5737246893705,1261.9634913928207,1456.4811885366103,1392.7219762196341,1457.8547121258666,1394.3582559197209,1459.2653263627913,1460.0912737790031,1396.9876943027834,1461.5584796942035,1398.7155139785409,1463.0631072037622,1463.9351783676775,1274.8120624489311,1465.0746605304869,1402.8784638538759,1466.6713164710127,1404.7327672778304,1468.3058501852529,1469.2416516865414,1407.6883545292962,1470.9339561199281,1409.6362256344496,1472.6644884268208,1473.6474362557055,1288.9152728100362,1475.0235421641571,1414.3600939260766,1476.8482002210767,1416.4374381589778,1478.7115700492263,1479.7597557426861,{"$f":"(EI159-EI167)*EI110","v":1419.7268415405736},1481.6821464757538,1421.899898325303,1483.6436188730813,1484.7400325323965,1364.8188179583433,1486.5593680237575,1427.399951877218,1488.6185293263957,1429.706987838701,1490.7172938102367,1491.8812175114476,1433.3403440142276,1494.0403401686681,1435.7453811582254,1496.2394565134075,1497.4527622857963,1321.2241050405021,1499.3184847991506,1441.6339336543067,1501.6163052096067,1444.1749562782445,1503.9546616169764,1505.2364892771511,1448.1588366117739,1507.6366039926493,1450.8002524790541,1510.0776663791235,1511.4100823496149,1339.2979004776682,1513.5280656578575,1457.2907138610681,1516.0702991237044,1460.0716186578254,1518.6540531412134,1520.0567576528165,1464.4150136907942,1522.7037486033896,1467.2988332922507,1525.392693678167,1526.8472580172536,1358.7645673355712,1529.2233182808889,1474.4063448737916,1532.0160329197299,1477.4333397986363,1534.8513061706185,1536.378017922156,1482.1457109443111,1539.2780878878302,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU159-GU167)*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG159-JG167)*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25811.778948062049,51623.557896124097,77435.336844186153,103247.11579224819,129058.89474031024,154870.67368837228,180682.45263643432,206494.23158449636,205134.83066467755,203702.40173913664,202269.72056390121,200982.00292452285,199549.2755816885,198188.6088168307,196755.56116460179,195394.28350791323,193960.88174608786,192527.17066122862,191164.79515483801,189730.67828407884,188367.6088736715,186933.05217311048,185498.14432677976,184275.80637505261,182840.87983664387,181476.28591637471,180040.8363739069,178675.43474628433,177239.427826233,175803.01242529182,174436.21929988402,172999.19399074311,171631.50865175205,170193.83880084127,168755.71789271449,167525.27055883317,166086.91470914436,164717.19837703687,163278.11325477273,{"$f":"BX162+BX163-BX164","v":161907.38866704627},160467.53928526089,159027.18038199004,157654.76491396286,156213.58830530936,154840.07848141555,153398.04890353201,151955.4664238563,150715.76729089394,149272.7300830594,147896.67320489933,146452.69663925385,145075.42698411312,143630.47541896094,142184.91128784194,140805.64527395478,139359.05171943721,137978.48513120617,136530.82621730288,135082.51050118034,133766.10389221777,132316.88891123194,130933.02731633822,129482.65734966804,128097.37275491387,126645.81145364432,125193.53166664526,123805.93652646999,122352.40992331893,120963.30215759668,119508.49207697283,118052.91835228346,116790.95486089065,115334.47367235404,113941.75169613441,112483.89698400855,111089.53872808882,109630.27340172604,108170.18212794703,106773.19443364425,105311.63595395006,103912.92043997151,102449.85733276774,100985.92215440006,99711.110091951123,98246.035431420634,96843.156967566756,95376.485651095747,93971.752883817913,92503.447033632663,91034.205381946114,89626.517027416819,88155.583071296889,86745.946845662445,85273.282357235628,83799.634920979923,82510.719648169892,81035.696106005737,79621.336012079657,78144.487811858577,76728.050373699603,75249.338803650375,73769.579047907682,72349.852206367112,{"$f":"EJ162+EJ163-EJ164","v":70868.170059891359},69446.270161566063,67962.626542692975,66477.886510160577,65113.067692202232,63626.508324178474,62199.108372301256,60710.489842974857,59280.78285513616,57790.065561325922,56298.184343814472,54864.843999800243,53370.803659631572,51935.058278473349,50438.81882195994,48941.366059674147,47620.141954633647,46120.823469834497,44679.189536180187,43177.573230970578,41733.398274692336,40229.44361307536,38724.207123798209,37276.048287186437,35768.411683193786,34317.611430714729,32807.533764335603,31296.123681985988,29956.82578150832,28443.297715850462,26986.007001989394,25469.936702865689,24009.865084207864,22491.21103106665,20971.154273413835,19506.739259723039,17984.035511119648,16516.736677827397,14991.343984149231,13464.496726131978,12105.732158796407,10576.508840515518,9102.1024956417277,7570.086462721998,6092.6531229233615,4557.8018167527425,3021.4237988305867,1539.2780878862757,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"GV162+GV163-GV164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"JH162+JH163-JH164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"LT162+LT163-LT164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"OF162+OF163-OF164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"QR162+QR163-QR164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"TD162+TD163-TD164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"VP162+VP163-VP164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"YB162+YB163-YB164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,{"$f":"AAN162+AAN163-AAN164","v":-1.5545538190053776E-9},-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9,-1.5545538190053776E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":50580.664091428655},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688.31410528165452,683.78276888225855,679.00800579712211,674.23240187967076,669.94000974840958,665.16425193896168,660.6286960561024,655.85187054867265,651.31427835971078,646.53627248695955,641.75723553742876,637.21598384946003,632.43559428026288,627.89202957890507,623.1101739103683,618.32714775593251,614.25268791684209,609.46959945547962,604.92095305458236,600.13612124635642,595.58478248761446,590.79809275411003,586.0100414176394,581.45406433294681,576.66397996914372,572.10502883917354,567.31279600280425,562.51905964238165,558.417568529444,553.62304903048118,549.05732792345623,544.26037751590911,539.69129555682093,534.89179761753633,530.09060127330019,525.51588304654285,520.71196101769794,516.13359493805183,511.32682967844005,506.51822141285436,502.38589096964648,497.57576694353139,492.98891068299781,488.1756554641795,{"$f":"CK166*CK162*CK7","v":483.5847566137104},478.76825139653647,473.94970429280647,469.35215091318264,464.53017239812408,459.92828377068724,455.10275405767629,450.27503500393448,445.88701297405925,441.05629637077317,436.4434243877941,431.60885783222682,426.9912425163796,422.15270484548108,417.31177222215086,412.68645508823334,407.84136641106312,403.21100719198898,398.36164025657615,393.50972784094489,389.30318286963552,384.44824557451352,379.80583898711473,374.94632328002854,370.29846242696277,365.43424467242016,360.56727375982348,355.91064811214756,351.03878651316688,346.37640146657174,341.49952444255916,336.61974051466689,332.37036697317041,327.48678477140214,322.81052322522254,317.92161883698583,313.23917627939306,308.34482344544222,303.44735127315374,298.75505675805607,293.85194357098965,289.15315615220817,284.24427452411879,279.33211640326641,275.03573216056634,270.11898702001912,265.40445337359887,260.48162603952858,255.76016791233204,250.83112934550127,245.89859682635895,241.16617402122372,236.22723353297121,231.48756720522022,226.54208847564325,221.59295503386861,217.04355897400745,212.08836108059492,207.3303612410042,202.36829947658288,197.60260951712056,192.63355187108641,187.66061447938159,182.8828133326675,{"$f":"EW166*EW162*EW7","v":177.90267886543859},173.11686092824451,168.12939607319981,163.1378868655805,158.73380651544551,153.73607823278167,148.93063178726729,143.92524410323526,139.11132758230781,134.09814537691787,129.08069041266072,124.25349429062146,119.2280389439793,114.39203810238244,109.35844588111868,104.32041227328664,99.856085938361076,94.810992386168209,89.953356673297989,84.899789009552308,80.032883614026218,74.97070343688884,69.903847578046125,65.022464199076808,59.946785037065496,55.055788926091324,49.971146613830776,44.881655753773266,40.352440529321356,35.255029468385061,30.340341652139095,25.233621542406663,20.308843743077873,15.192672722509142,10.071412662768623,5.1309269596209193,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"HI166*HI162*HI7","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"JU166*JU162*JU7","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MG166*MG162*MG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,50580.664091428655,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,688.31410528165452,683.78276888225855,679.00800579712211,674.23240187967076,669.94000974840958,665.16425193896168,660.6286960561024,655.85187054867265,651.31427835971078,646.53627248695955,641.75723553742876,637.21598384946003,632.43559428026288,627.89202957890507,623.1101739103683,618.32714775593251,614.25268791684209,609.46959945547962,604.92095305458236,600.13612124635642,595.58478248761446,590.79809275411003,586.0100414176394,581.45406433294681,576.66397996914372,572.10502883917354,567.31279600280425,562.51905964238165,558.417568529444,553.62304903048118,549.05732792345623,{"$f":"BX167-BX168","v":544.26037751590911},539.69129555682093,534.89179761753633,530.09060127330019,525.51588304654285,520.71196101769794,516.13359493805183,511.32682967844005,506.51822141285436,502.38589096964648,497.57576694353139,492.98891068299781,488.1756554641795,483.5847566137104,478.76825139653647,473.94970429280647,469.35215091318264,464.53017239812408,459.92828377068724,455.10275405767629,450.27503500393448,445.88701297405925,441.05629637077317,436.4434243877941,431.60885783222682,426.9912425163796,422.15270484548108,417.31177222215086,412.68645508823334,407.84136641106312,403.21100719198898,398.36164025657615,393.50972784094489,389.30318286963552,384.44824557451352,379.80583898711473,374.94632328002854,370.29846242696277,365.43424467242016,360.56727375982348,355.91064811214756,351.03878651316688,346.37640146657174,341.49952444255916,336.61974051466689,332.37036697317041,327.48678477140214,322.81052322522254,317.92161883698583,313.23917627939306,308.34482344544222,303.44735127315374,298.75505675805607,293.85194357098965,289.15315615220817,284.24427452411879,279.33211640326641,275.03573216056634,270.11898702001912,265.40445337359887,260.48162603952858,255.76016791233204,250.83112934550127,245.89859682635895,{"$f":"EJ167-EJ168","v":241.16617402122372},236.22723353297121,231.48756720522022,226.54208847564325,221.59295503386861,217.04355897400745,212.08836108059492,207.3303612410042,202.36829947658288,197.60260951712056,192.63355187108641,187.66061447938159,182.8828133326675,177.90267886543859,173.11686092824451,168.12939607319981,163.1378868655805,158.73380651544551,153.73607823278167,148.93063178726729,143.92524410323526,139.11132758230781,134.09814537691787,129.08069041266072,124.25349429062146,119.2280389439793,114.39203810238244,109.35844588111868,104.32041227328664,99.856085938361076,94.810992386168209,89.953356673297989,84.899789009552308,80.032883614026218,74.97070343688884,69.903847578046125,65.022464199076808,59.946785037065496,55.055788926091324,49.971146613830776,44.881655753773266,40.352440529321356,35.255029468385061,30.340341652139095,25.233621542406663,20.308843743077873,15.192672722509142,10.071412662768623,5.1309269596209193,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"GV167-GV168","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"JH167-JH168","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167-LT168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167-OF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":144},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.5545538190053776E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967566,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830984,2049.1792263255625,1974.063519724632,2040.3704955223866,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296044,1792.9663935236899,1996.7734182182614,1923.3393811379756,{"$f":"IF(BW110,BW167+BW164)","v":1988.1424501875872},1914.9849652423773,1979.5406773421978,1975.2507008884045,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752228,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665095,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459467,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,{"$f":"IF(EI110,EI167+EI164)","v":1665.6254383669325},1722.8483204969775,1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905673998,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236641,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992841,1639.3346346540691,1577.2395270244347,1631.8900982832706,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024663,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU110,GU167+GU164)","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,{"$f":"IF(JG110,JG167+JG164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":206494.23158449633},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967566,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830984,2049.1792263255625,1974.063519724632,2040.3704955223866,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296044,1792.9663935236899,1996.7734182182614,1923.3393811379756,1988.1424501875872,{"$f":"BX169+BX164","v":1914.9849652423773},1979.5406773421978,1975.2507008884045,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752228,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665095,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459467,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,1665.6254383669325,{"$f":"EJ169+EJ164","v":1722.8483204969775},1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905673998,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236641,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992841,1639.3346346540691,1577.2395270244347,1631.8900982832706,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024663,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"GV169+GV164","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"JH169+JH164","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169+LT164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169+OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,819.08601004019215,846.48467776926555,844.67567241302459,784.78001650321312,841.06694103310156,810.33240671870271,837.47053931400069,806.85181089489788,833.88641607403179,832.09894293847856,801.65309677122195,828.5331418434539,798.20200187504156,824.9794920559716,823.20720809643217,736.26603979323954,819.67169053022508,789.6254078898528,816.14819820895491,786.2150995475663,812.63668101557369,810.88539747811365,781.12126673017838,807.39174938954784,777.73972758407353,803.90995189997693,802.17348165184194,717.18655740947543,798.70936728730453,769.33575245519023,795.25698007503433,{"$f":"BX187-BX188-BX189","v":765.99398609695072},791.81627093687894,790.10028035536197,761.00242772018964,786.67699668002251,757.68871396460327,783.2652691286346,781.56372374165358,698.48694175008859,778.16923952166894,749.45305804144459,774.78619053138846,746.17812424196859,771.41452870635408,769.73295300621658,741.28628727198043,766.37828217230253,738.03870425167202,763.03487906959117,761.36738807209008,706.67265758660324,758.04079758395164,729.96715650579881,754.7253564231919,726.75738103455524,751.42101751437599,749.77299673781931,721.96276495896518,746.48522329571324,718.77965285332425,743.20843512633542,741.57414597837806,662.18928769350623,738.31374856249818,710.86808871765902,735.0642204451924,707.72183167989965,731.82551551590154,730.21020738056927,703.02198722504272,726.98765112254023,699.90172019668307,723.77580346813329,722.17388112409435,644.57272118543915,718.97801100146285,692.14609945011125,715.79273587849389,689.06175444592645,712.61801058585843,711.03459005279319,684.45428232097993,707.87560515119367,681.39526768217547,704.72705783161132,703.15668431192944,627.29895568532083,700.02370972988911,673.79163237843818,696.90106143787011,670.7676256794025,693.78869518462329,692.23635403527487,666.25017534677272,{"$f":"EJ187-EJ188-EJ189","v":689.13932819879074},663.25085274330945,686.05247443132066,684.51284840321568,634.56470919688445,681.44117079910598,655.79532518312499,678.37955622696018,652.83011492611354,675.3279613309428,673.80590775301357,648.40038339744342,670.76926140053411,645.45922400946529,667.74252697666066,666.23286334359841,593.744796762433,663.22091652583822,638.14800475483526,660.21877479874934,635.24008015259187,657.22639567971373,655.73385386162749,630.89581080977359,652.75603931330852,628.01131656921325,649.78788179260232,648.30741129229341,577.4473251003817,645.35366063848733,620.84068249889447,642.40946231880071,617.98856306695097,639.4747747020956,638.01098443588216,613.72754450753609,635.09048512098661,610.89824733172645,632.17939304170318,630.72736185243366,561.45848923573749,627.83030352408377,603.86454973687069,624.94254982874759,601.06678453641712,622.06405996547846,620.62827625786599,596.88684944283182,617.76360593898016,2079.3895866936837,2152.1783431573763,2147.1931859001829,1987.5357224734028,2137.246746507165,2055.2384062101214,2127.3320236266686,2045.6314903472312,2117.4488772880745,2112.5191017084094,2031.2780744591807,2102.6830587546797,2021.7469056431514,2092.8782444469034,2087.9875047825367,{"$f":"GV187-GV188-GV189","v":1856.3103962991561},2078.2292741782348,1998.0502172133304,2068.50192720015,1988.6236844895971,2058.8053266388702,2053.9685135106079,1974.5393369735859,2044.3177762980679,1965.1865467069006,2034.6974444579853,2029.8986381504169,1803.4218172080439,2020.3236602002692,1941.9323225433718,2010.7787493814997,1932.6813895407256,2001.2637711758732,1996.5174648869024,1918.8589647329334,1987.0471343452627,1909.6798087834866,1977.6064020499923,1972.8970936714252,1751.5030580814587,1963.500509543991,1886.8562562196253,1954.133192027954,1877.7762328615197,1944.7950092276471,1940.1368022462682,1864.2087243574085,1930.8420751564386,1855.1985508326002,1921.576154922637,1916.9539566111089,1771.1315328015326,1907.7310022996185,1832.7941063103565,1898.5365296462326,1823.880393471135,1889.3704093106282,1884.7979409578872,1810.5609305546714,1875.6741075029022,1801.7151775309528,1866.5783048460041,1862.040875088114,1650.4704018109705,1852.9868789821173,1779.7185007097148,1843.9605947476748,1770.9665878720625,1834.961895533939,1830.4728507807215,1757.8884320166896,1821.5152921460315,1749.2026252167004,1812.5850031886491,1808.1300456267882,1601.3054507370364,1799.2404261326476,1727.6025932002447,1790.3777634983364,{"$f":"JH187-JH188-JH189","v":1719.0080561595282},1781.5419332979263,1777.1340415861989,1706.1645975991078,1768.338227608099,1697.6343481152028,1759.5689367363577,1755.1941989998277,1553.0081858117258,1746.4644622088513,1676.4200497937827,1737.7609416567059,1667.9785484081076,1729.0835152791117,1724.7545493667008,1655.3633027760675,1716.1160362276971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT187-LT188-LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF187-OF188-OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,819.08601004019215,846.48467776926555,844.67567241302459,784.78001650321312,841.06694103310156,810.33240671870271,837.47053931400069,806.85181089489788,833.88641607403179,832.09894293847856,801.65309677122195,828.5331418434539,798.20200187504156,824.9794920559716,823.20720809643217,736.26603979323954,819.67169053022508,789.6254078898528,816.14819820895491,786.2150995475663,812.63668101557369,810.88539747811365,781.12126673017838,807.39174938954784,777.73972758407353,803.90995189997693,802.17348165184194,717.18655740947543,798.70936728730453,769.33575245519023,795.25698007503433,{"$f":"BX190+BX191-BX192","v":765.99398609695072},791.81627093687894,790.10028035536197,761.00242772018964,786.67699668002251,757.68871396460327,783.2652691286346,781.56372374165358,698.48694175008859,778.16923952166894,749.45305804144459,774.78619053138846,746.17812424196859,771.41452870635408,769.73295300621658,741.28628727198043,766.37828217230253,738.03870425167202,763.03487906959117,761.36738807209008,706.67265758660324,758.04079758395164,729.96715650579881,754.7253564231919,726.75738103455524,751.42101751437599,749.77299673781931,721.96276495896518,746.48522329571324,718.77965285332425,743.20843512633542,741.57414597837806,662.18928769350623,738.31374856249818,710.86808871765902,735.0642204451924,707.72183167989965,731.82551551590154,730.21020738056927,703.02198722504272,726.98765112254023,699.90172019668307,723.77580346813329,722.17388112409435,644.57272118543915,718.97801100146285,692.14609945011125,715.79273587849389,689.06175444592645,712.61801058585843,711.03459005279319,684.45428232097993,707.87560515119367,681.39526768217547,704.72705783161132,703.15668431192944,627.29895568532083,700.02370972988911,673.79163237843818,696.90106143787011,670.7676256794025,693.78869518462329,692.23635403527487,666.25017534677272,{"$f":"EJ190+EJ191-EJ192","v":689.13932819879074},663.25085274330945,686.05247443132066,684.51284840321568,634.56470919688445,681.44117079910598,655.79532518312499,678.37955622696018,652.83011492611354,675.3279613309428,673.80590775301357,648.40038339744342,670.76926140053411,645.45922400946529,667.74252697666066,666.23286334359841,593.744796762433,663.22091652583822,638.14800475483526,660.21877479874934,635.24008015259187,657.22639567971373,655.73385386162749,630.89581080977359,652.75603931330852,628.01131656921325,649.78788179260232,648.30741129229341,577.4473251003817,645.35366063848733,620.84068249889447,642.40946231880071,617.98856306695097,639.4747747020956,638.01098443588216,613.72754450753609,635.09048512098661,610.89824733172645,632.17939304170318,630.72736185243366,561.45848923573749,627.83030352408377,603.86454973687069,624.94254982874759,601.06678453641712,622.06405996547846,620.62827625786599,596.88684944283182,617.76360593898016,2079.3895866936837,2152.1783431573763,2147.1931859001829,1987.5357224734028,2137.246746507165,2055.2384062101214,2127.3320236266686,2045.6314903472312,2117.4488772880745,2112.5191017084094,2031.2780744591807,2102.6830587546797,2021.7469056431514,2092.8782444469034,2087.9875047825367,{"$f":"GV190+GV191-GV192","v":1856.3103962991561},2078.2292741782348,1998.0502172133304,2068.50192720015,1988.6236844895971,2058.8053266388702,2053.9685135106079,1974.5393369735859,2044.3177762980679,1965.1865467069006,2034.6974444579853,2029.8986381504169,1803.4218172080439,2020.3236602002692,1941.9323225433718,2010.7787493814997,1932.6813895407256,2001.2637711758732,1996.5174648869024,1918.8589647329334,1987.0471343452627,1909.6798087834866,1977.6064020499923,1972.8970936714252,1751.5030580814587,1963.500509543991,1886.8562562196253,1954.133192027954,1877.7762328615197,1944.7950092276471,1940.1368022462682,1864.2087243574085,1930.8420751564386,1855.1985508326002,1921.576154922637,1916.9539566111089,1771.1315328015326,1907.7310022996185,1832.7941063103565,1898.5365296462326,1823.880393471135,1889.3704093106282,1884.7979409578872,1810.5609305546714,1875.6741075029022,1801.7151775309528,1866.5783048460041,1862.040875088114,1650.4704018109705,1852.9868789821173,1779.7185007097148,1843.9605947476748,1770.9665878720625,1834.961895533939,1830.4728507807215,1757.8884320166896,1821.5152921460315,1749.2026252167004,1812.5850031886491,1808.1300456267882,1601.3054507370364,1799.2404261326476,1727.6025932002447,1790.3777634983364,{"$f":"JH190+JH191-JH192","v":1719.0080561595282},1781.5419332979263,1777.1340415861989,1706.1645975991078,1768.338227608099,1697.6343481152028,1759.5689367363577,1755.1941989998277,1553.0081858117258,1746.4644622088513,1676.4200497937827,1737.7609416567059,1667.9785484081076,1729.0835152791117,1724.7545493667008,1655.3633027760675,1716.1160362276971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190+LT191-LT192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190+OF191-OF192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":210881.82589274275},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,-9188.2210519379514,819.08601004019215,846.48467776926555,844.67567241302459,784.78001650321312,841.06694103310156,810.33240671870271,837.47053931400069,806.85181089489788,833.88641607403179,832.09894293847856,801.65309677122195,828.5331418434539,798.20200187504156,824.9794920559716,823.20720809643217,736.26603979323954,819.67169053022508,789.6254078898528,816.14819820895491,786.2150995475663,812.63668101557369,810.88539747811365,781.12126673017838,807.39174938954784,777.73972758407353,803.90995189997693,802.17348165184194,717.18655740947543,798.70936728730453,769.33575245519023,795.25698007503433,{"$f":"BX193-BX152","v":765.99398609695072},791.81627093687894,790.10028035536197,761.00242772018964,786.67699668002251,757.68871396460327,783.2652691286346,781.56372374165358,698.48694175008859,778.16923952166894,749.45305804144459,774.78619053138846,746.17812424196859,771.41452870635408,769.73295300621658,741.28628727198043,766.37828217230253,738.03870425167202,763.03487906959117,761.36738807209008,706.67265758660324,758.04079758395164,729.96715650579881,754.7253564231919,726.75738103455524,751.42101751437599,749.77299673781931,721.96276495896518,746.48522329571324,718.77965285332425,743.20843512633542,741.57414597837806,662.18928769350623,738.31374856249818,710.86808871765902,735.0642204451924,707.72183167989965,731.82551551590154,730.21020738056927,703.02198722504272,726.98765112254023,699.90172019668307,723.77580346813329,722.17388112409435,644.57272118543915,718.97801100146285,692.14609945011125,715.79273587849389,689.06175444592645,712.61801058585843,711.03459005279319,684.45428232097993,707.87560515119367,681.39526768217547,704.72705783161132,703.15668431192944,627.29895568532083,700.02370972988911,673.79163237843818,696.90106143787011,670.7676256794025,693.78869518462329,692.23635403527487,666.25017534677272,{"$f":"EJ193-EJ152","v":689.13932819879074},663.25085274330945,686.05247443132066,684.51284840321568,634.56470919688445,681.44117079910598,655.79532518312499,678.37955622696018,652.83011492611354,675.3279613309428,673.80590775301357,648.40038339744342,670.76926140053411,645.45922400946529,667.74252697666066,666.23286334359841,593.744796762433,663.22091652583822,638.14800475483526,660.21877479874934,635.24008015259187,657.22639567971373,655.73385386162749,630.89581080977359,652.75603931330852,628.01131656921325,649.78788179260232,648.30741129229341,577.4473251003817,645.35366063848733,620.84068249889447,642.40946231880071,617.98856306695097,639.4747747020956,638.01098443588216,613.72754450753609,635.09048512098661,610.89824733172645,632.17939304170318,630.72736185243366,561.45848923573749,627.83030352408377,603.86454973687069,624.94254982874759,601.06678453641712,622.06405996547846,620.62827625786599,596.88684944283182,617.76360593898016,2079.3895866936837,2152.1783431573763,2147.1931859001829,1987.5357224734028,2137.246746507165,2055.2384062101214,2127.3320236266686,2045.6314903472312,2117.4488772880745,2112.5191017084094,2031.2780744591807,2102.6830587546797,2021.7469056431514,2092.8782444469034,2087.9875047825367,{"$f":"GV193-GV152","v":1856.3103962991561},2078.2292741782348,1998.0502172133304,2068.50192720015,1988.6236844895971,2058.8053266388702,2053.9685135106079,1974.5393369735859,2044.3177762980679,1965.1865467069006,2034.6974444579853,2029.8986381504169,1803.4218172080439,2020.3236602002692,1941.9323225433718,2010.7787493814997,1932.6813895407256,2001.2637711758732,1996.5174648869024,1918.8589647329334,1987.0471343452627,1909.6798087834866,1977.6064020499923,1972.8970936714252,1751.5030580814587,1963.500509543991,1886.8562562196253,1954.133192027954,1877.7762328615197,1944.7950092276471,1940.1368022462682,1864.2087243574085,1930.8420751564386,1855.1985508326002,1921.576154922637,1916.9539566111089,1771.1315328015326,1907.7310022996185,1832.7941063103565,1898.5365296462326,1823.880393471135,1889.3704093106282,1884.7979409578872,1810.5609305546714,1875.6741075029022,1801.7151775309528,1866.5783048460041,1862.040875088114,1650.4704018109705,1852.9868789821173,1779.7185007097148,1843.9605947476748,1770.9665878720625,1834.961895533939,1830.4728507807215,1757.8884320166896,1821.5152921460315,1749.2026252167004,1812.5850031886491,1808.1300456267882,1601.3054507370364,1799.2404261326476,1727.6025932002447,1790.3777634983364,{"$f":"JH193-JH152","v":1719.0080561595282},1781.5419332979263,1777.1340415861989,1706.1645975991078,1768.338227608099,1697.6343481152028,1759.5689367363577,1755.1941989998277,1553.0081858117258,1746.4644622088513,1676.4200497937827,1737.7609416567059,1667.9785484081076,1729.0835152791117,1724.7545493667008,1655.3633027760675,1716.1160362276971,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT193-LT152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF193-OF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.1105728153124605E-2},{"$f":"(1+F198)^months-1","v":0.14171800328225292},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1576760329441456E-3},{"$f":"(1+F200)^months-1","v":3.8557169124991519E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-25811.778948062049,-25811.778948062049,-25811.778948062049,-25811.778948062049,-25811.778948062049,-25811.778948062049,-25811.778948062049,-25811.778948062049,2047.7150251004807,2116.2116944231648,2111.6891810325615,1961.9500412580333,2102.667352582755,2025.8310167967566,2093.6763482850024,2017.1295272372454,2084.7160401850806,2080.2473573461962,2004.1327419280556,2071.3328546086345,1995.5050046876047,2062.448730139929,2058.0180202410811,1840.6650994830984,2049.1792263255625,1974.063519724632,2040.3704955223866,1965.537748868916,2031.5917025389349,2027.2134936952848,1952.8031668254462,2018.4793734738701,1944.3493189601841,2009.774879749943,2005.4337041296044,1792.9663935236899,1996.7734182182614,1923.3393811379756,1988.1424501875872,{"$f":"BX188+BX189-BX191+BX192-BX151","v":1914.9849652423773},1979.5406773421978,1975.2507008884045,1902.5060693004743,1966.6924917000565,1894.2217849115086,1958.1631728215868,1953.9093093541346,1746.2173543752228,1945.4230988041725,1873.6326451036118,1936.9654763284716,1865.4453106049216,1928.5363217658858,1924.3323825155421,1853.2157181799514,1915.9457054307568,1845.0967606291808,1907.5871976739782,1903.4184701802253,1766.6816439665095,1895.1019939598796,1824.9178912644975,1886.81339105798,1816.8934525863883,1878.5525437859403,1874.4324918445484,1804.9069123974132,1866.2130582392833,1796.949132133311,1858.0210878158393,1853.9353649459467,1655.4732192337656,1845.7843714062458,1777.1702217941477,1837.6605511129815,1769.3045791997495,1829.563788789754,1825.5255184514233,1757.5549680626068,1817.469127806351,1749.7543004917079,1809.4395086703339,1805.4347028102366,1611.4318029635979,1797.4450275036572,1730.3652486252781,1789.4818396962353,1722.6543861148161,1781.5450264646461,1777.5864751319837,1711.13570580245,1769.6890128779842,1703.4881692054391,1761.8176445790289,1757.8917107798243,1568.2473892133025,1750.0592743247234,1684.4790809460958,1742.2526535946756,1676.9190641985065,1734.4717379615583,1730.5908850881874,1665.6254383669325,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":1722.8483204969775},1658.1271318582742,1715.1311860783017,1711.2821210080397,1586.4117729922118,1703.6029269977651,1639.4883129578129,1695.9488905673998,1632.075287315284,1688.3199033273572,1684.514769382534,1621.0009584936092,1676.9231535013355,1613.6480600236641,1669.356317441652,1665.5821583589961,1484.3619919060825,1658.052291314596,1595.3700118870884,1650.5469369968739,1588.1002003814797,1643.0659891992841,1639.3346346540691,1577.2395270244347,1631.8900982832706,1570.0282914230334,1624.4697044815059,1620.7685282307336,1443.6183127509548,1613.3841515962185,1552.1017062472363,1606.0236557970024,1544.9714076673777,1598.6869367552395,1595.0274610897054,1534.3188612688405,1587.7262128024663,1527.2456183293161,1580.4484826042583,1576.8184046310844,1403.6462230893444,1569.5757588102101,1509.6613743421767,1562.3563745718691,1502.6669613410429,1555.1601499136964,1551.5706906446651,1492.2171236070797,1544.4090148474511,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"GV188+GV189-GV191+GV192-GV151","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,{"$f":"JH188+JH189-JH191+JH192-JH151","v":-5.1818460633512592E-12},-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,-5.1818460633512592E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT188+LT189-LT191+LT192-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF188+OF189-OF191+OF192-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS7,LS5,NA())","v":{"$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(OE7,OE5,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"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 3 - BESS'!E1)","v":"Project 3 - BESS"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$error":"#N/A"},"2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"BX220","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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT220","v":{"$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":"OF220","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"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"BW238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"EI238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"GU238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"JG238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"LS238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"OE238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"QQ238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"TC238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"VO238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"YA238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"AAM238","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,236.38048800327272,474.3574255810787,713.94159471997523,955.14385022512636,1197.9751202121004,1442.4464066019877,1688.5687856198647,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":280000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,35000,35000,35000,35000,35000,35000,35000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35000,70236.380488003269,105710.73791358435,141424.67950830434,177379.82335852948,213577.79847874158,250020.24488534356,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(BX235:BX237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(EJ235:EJ237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(GV235:GV237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(JH235:JH237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(LT235:LT237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(OF235:OF237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(QR235:QR237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(TD235:TD237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(VP235:VP237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(YB235:YB237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,{"$f":"SUM(AAN235:AAN237)","v":286708.8136709634},286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634,286708.8136709634]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"BW240+BX6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"EI240+EJ6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"GU240+GV6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"JG240+JH6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"LS240+LT6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"OE240+OF6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"QQ240+QR6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"TC240+TD6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"VO240+VP6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"YA240+YB6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"AAM240+AAN6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":8},{"$f":"LOOKUP(F241,240:240,238:238)","v":286708.8136709634}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,5848.8590024100986,8844.7254600057422,11651.190389781021,14673.613656829892,17608.878679116006,20658.951147725289,23622.457427398436,26700.599541215404,29793.274434343861,32800.275951614727,35921.666097669236,38957.978274576388,42108.51809437701,45274.132810035764,48156.833138099566,51350.922218323241,54461.421318891596,57685.757651157553,60827.104429414583,64082.142545221977,67353.034811456368,70541.843337504382,73844.134899018361,77064.947163951467,80399.107704703143,83749.708613749317,86825.484335889618,90207.362845921976,{"$f":"BV247","v":93509.273992401068},96924.209646068135,100259.78836813515,103708.27267931607,107174.04114930022,110561.37399341101,114061.44495433036,117483.69545379684,121018.57684614125,124571.37645787568,127857.4019756682,131444.50845896086,134955.33464938818,138578.53796947855,142126.08318809702,145785.91497862627,149464.57876348094,153068.52391371332,156784.6311121925,160426.64736603657,164180.74741972622,167954.36542643045,171562.03786689154,175373.86403654426,179113.17650042821,182964.39696416614,186743.73961040465,190634.92963743821,194546.63163168251,198387.41638688146,202339.96936268045,206222.24731053901,210216.24584652111,214231.49875114305,217996.0225786551,222052.40659005,226040.12650719201,230139.46486195279,234170.79067320045,238313.7058568045,242478.94758515936,246577.16145360988,250786.93336839208,254930.33618035089,259185.28170029362,263463.35723770171,267498.72167484584,271821.75838105817,276080.08001187706,280449.92441720009,284755.72312902421,289173.04893164511,293614.66618036863,297993.24982782447,302483.3798691674,306911.15384737944,311450.49307322124,316014.9934552132,320344.81918209168,324958.42401436297,329511.37560909579,334175.95960324572,338780.57990483724,343496.8723038102,{"$f":"EH247","v":348239.58406587003},352923.37518882792,357718.91139909218,362456.2256935371,367305.34019716852,372181.81561120879,376916.40692768706,381847.04200279841,386721.21678754588,391707.35523278196,396637.74565743469,401680.17706149362,406751.33648934454,411767.82581453084,416896.48621829227,421971.19906972913,427158.17671298824,432374.90197086241,437373.15134033776,442648.3239468456,447871.36844429851,453206.93565996719,458491.11241529469,463887.92916868487,469315.97065936401,474693.73851640365,480184.33715578896,485625.41127659299,491179.45091156283,496765.81937404745,502141.90634924115,507791.9741291824,513394.40550789429,519110.16491492745,524779.05386023468,530561.43068155996,536377.73683852039,542148.33270681056,548032.67190345959,553872.07949558564,559825.40886959038,565813.86330308032,571600.3210761653,577658.16036246566,583673.03251070331,589802.30047108186,595889.39866298239,602091.09792577394,608329.65653696563,614527.25368370325,620839.77636497724,627112.14907478518,633499.67244168767,639925.35024820734,646234.76787289034,652736.50861352531,659200.1520038388,665779.54270239396,672321.66828435799,678979.79499148123,685677.95910131675,692340.11976393184,699118.6798333734,705862.08430219418,{"$f":"GT247","v":712722.16323093709},719623.68252872746,726340.13570373668,733323.86885602959,740274.5891870897,747342.70450424601,754378.67770863278,761532.35160601535,768729.50265960919,775895.83213890251,783180.33949922048,790434.9132129387,797807.99324368523,805226.07024686004,812467.77010515123,819975.28027919109,827455.10279896343,835054.28843407123,842626.69954387681,850318.83504198887,858058.17482646427,865772.1255083594,873606.36228634173,881416.14204483968,889346.5935266189,897325.89581405802,905137.69410501095,913214.24861006066,921268.70571593719,929444.83737194445,937599.83143995178,945876.92089796683,954205.25336172432,962513.90504165122,970945.30444776989,979358.00370974105,987893.8976602871,996482.81852045236,1004983.9241940751,1013679.0434945587,1022357.9503717243,1031161.2146505961,1039949.2776477574,1048862.1828498975,1057830.7109231479,1066785.572987213,1075866.0269329322,1084933.8488668217,1094127.7755329937,1103379.2580514655,1112481.652095302,1121848.0377119118,1131204.4129731888,1140688.2207442238,1150163.0855686415,1159765.9363627487,1169429.1531565865,1179085.0482717005,1188869.783538356,1198648.2895808625,1208556.2193736343,1218526.6096739734,1228357.5126858449,1238452.7459202965,{"$f":"JF247","v":1248544.5217834862},1258767.2299284986,1268987.6097587447,1279339.5491338964,1289756.9948025157,1300173.8276240306,1310723.1865334343,1321273.089066406,1331956.1773625454,1342707.0415959433,1353328.3282314087,1364214.8044266459,1375104.7605110584,1386129.6052911503,1397159.1264834013,1408324.2430311481,1419560.4367757875,1430803.1254727121,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"LR247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"OD247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"QP247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"TB247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"VN247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"XZ247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"AAL247","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":6.7537282286649347E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.361595076995417,39.501604150058114,59.734872014032234,78.688973433013686,99.101598770655343,118.92558101028187,139.52494154100214,159.53965755785646,180.32859284378449,201.21567857158945,221.52414960241998,242.6051703445049,263.11159760472179,284.3894873212422,305.76918878746386,325.23816336789002,346.81017295386704,367.81763853461246,389.59392984054699,410.80973225288716,432.79337506099586,454.88409249238492,476.4204386505628,498.72321838884176,520.47570910175068,542.9937232647261,565.62277120714157,586.39572452680284,609.23601288592363,{"$f":"BW244*$F$245*BW7","v":631.53622340444292},654.59977072768856,677.1273629018466,700.41748874037739,723.82434709012614,746.7014725392811,770.3400005903726,793.45295039418204,817.32657863864085,841.32122166720148,863.51414496683003,887.74048728227081,911.45165323049594,935.9217837715828,959.88094005703169,984.59844933289435,1009.4431447804347,1033.7832108761193,1058.880788963233,1083.4779769460763,1108.8321484519126,1134.3181389079894,1158.6833781089078,1184.4274161136552,1209.6817162567868,1235.6918126175458,1261.2164657332439,1287.4965056619201,1313.9150778425726,1339.8546942639857,1366.549162871933,1392.7690130399087,1419.7433936976174,1446.8613205847914,1472.2858914261415,1499.6816066302042,1526.6135832026157,1554.2994003680124,1581.5258792983814,1609.5060025228527,1637.6369131628558,1665.3151358533162,1693.7467912704217,1721.7302078042776,1750.4669534737461,1779.3599129951001,1806.6136677071911,1835.8102827434918,1864.5698297482879,1894.0825712633916,1923.1627655703871,1952.996183538758,1982.9936593323871,2012.5654233137805,2042.8905413243745,2072.7945234311733,2103.451986900227,2134.279381979838,2163.521848216657,2194.6808814082724,2225.4302791173645,2256.9336117136336,2288.0319658267758,2319.8845229363574,{"$f":"EI244*$F$245*EI7","v":2351.915509244202},2383.5485615684929,2415.9363098433396,2447.9308431217901,2480.6804446289943,2513.6148342891884,2545.5909773144795,2578.8911466065047,2611.8099984417004,2645.4850224113229,2678.7835394006393,2712.8387507153388,2747.0879832952755,2780.9679888595829,2815.6055674037025,2849.8787988408203,2884.9102361715532,2920.1425808068475,2953.89939866738,2989.5264808110319,3024.8015038730523,3060.8364747934534,3096.5243685111636,3132.9730021634668,3169.632519205431,3205.9525017887267,3243.0345128118124,3279.7820486957448,3317.2925229615644,3355.0213373423703,3391.3299677064938,3429.4889899657533,3467.3262889173179,3505.9289745728552,3544.2151098679433,3583.2677114349053,3622.5494625137267,3661.5224987256152,3701.2637264650634,3740.7014983586855,3780.9086670064416,3821.353060759976,3860.433223966038,3901.3462241586399,3941.9690359780029,3983.3644460230635,4024.4750529123571,4066.359644289163,4108.4931736877488,4150.3500604875644,4192.9831231141716,4235.3450237451098,4278.4846206194152,4321.8819022096131,4364.4939941278708,4408.4049841033584,4452.0586749285421,4496.4940916167898,4540.677829835171,4585.6450081270968,4630.8825881559233,4675.8770106869279,4721.6575631776168,4767.2006842959963,{"$f":"GU244*$F$245*GU7","v":4813.5317930079173},4860.1427787100802,4905.5038781146459,4952.6701138467497,4999.6133899561855,5047.3495198971232,5094.8685707437198,5143.1825400831367,5191.7901423197582,5240.1895840199759,5289.3871670112721,5338.3825862885415,5388.1783650244006,5438.2780410831519,5487.1865138396124,5537.890197229015,5588.4068857262046,5639.729720264897,5690.8717269362469,5742.8223195885621,5795.0917171622032,5847.189643637048,5900.0999497145522,5952.8450797291753,6006.4051937677259,6060.2952328714537,6113.0539955056993,6167.6008496568047,6221.9984639793338,6277.2178351457906,6332.2944487874865,6388.1956615112686,6444.4429555694533,6500.5573309623205,6557.500711138573,6614.3177956234158,6671.9669035541092,6729.9741408211767,6787.3882981839852,6846.1127708552713,6904.7277492255389,6964.182603690153,7023.5347928293668,7083.730132292475,7144.3011335103602,7204.7798382162373,7266.1067563585329,7327.3483613259496,7389.4416433835513,7451.9236420255538,7513.3987376278446,7576.6567605673035,7639.8471762873714,7703.8982365458423,7767.8888985732974,7832.7439430571167,7898.0066830973674,7963.2199745093412,8029.3034172897651,8095.3447895832123,8162.2602547122851,8229.5975611344929,8295.9928083190371,8364.1732699895092,{"$f":"JG244*$F$245*JG7","v":8432.3303815140916},8501.3717740864649,8570.3974418536764,8640.3116270330665,8710.6682239158035,8781.0206817957533,8852.2681848565098,8923.5193594031043,8995.670034398061,9068.2784496537042,9140.0117330283902,9213.5360346188518,9287.08383843507,9361.5426438430259,9436.0330324677889,9511.4391952726401,9587.32539414856,9663.255458167072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS244*$F$245*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE244*$F$245*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"BW70","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"EI70","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"GU70","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"JG70","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2866.8010351406729,5848.8590024100986,8844.7254600057422,11651.190389781021,14673.613656829892,17608.878679116006,20658.951147725289,23622.457427398436,26700.599541215404,29793.274434343861,32800.275951614727,35921.666097669236,38957.978274576388,42108.51809437701,45274.132810035764,48156.833138099566,51350.922218323241,54461.421318891596,57685.757651157553,60827.104429414583,64082.142545221977,67353.034811456368,70541.843337504382,73844.134899018361,77064.947163951467,80399.107704703143,83749.708613749317,86825.484335889618,90207.362845921976,93509.273992401068,{"$f":"SUM(BW244:BW246)","v":96924.209646068135},100259.78836813515,103708.27267931607,107174.04114930022,110561.37399341101,114061.44495433036,117483.69545379684,121018.57684614125,124571.37645787568,127857.4019756682,131444.50845896086,134955.33464938818,138578.53796947855,142126.08318809702,145785.91497862627,149464.57876348094,153068.52391371332,156784.6311121925,160426.64736603657,164180.74741972622,167954.36542643045,171562.03786689154,175373.86403654426,179113.17650042821,182964.39696416614,186743.73961040465,190634.92963743821,194546.63163168251,198387.41638688146,202339.96936268045,206222.24731053901,210216.24584652111,214231.49875114305,217996.0225786551,222052.40659005,226040.12650719201,230139.46486195279,234170.79067320045,238313.7058568045,242478.94758515936,246577.16145360988,250786.93336839208,254930.33618035089,259185.28170029362,263463.35723770171,267498.72167484584,271821.75838105817,276080.08001187706,280449.92441720009,284755.72312902421,289173.04893164511,293614.66618036863,297993.24982782447,302483.3798691674,306911.15384737944,311450.49307322124,316014.9934552132,320344.81918209168,324958.42401436297,329511.37560909579,334175.95960324572,338780.57990483724,343496.8723038102,348239.58406587003,{"$f":"SUM(EI244:EI246)","v":352923.37518882792},357718.91139909218,362456.2256935371,367305.34019716852,372181.81561120879,376916.40692768706,381847.04200279841,386721.21678754588,391707.35523278196,396637.74565743469,401680.17706149362,406751.33648934454,411767.82581453084,416896.48621829227,421971.19906972913,427158.17671298824,432374.90197086241,437373.15134033776,442648.3239468456,447871.36844429851,453206.93565996719,458491.11241529469,463887.92916868487,469315.97065936401,474693.73851640365,480184.33715578896,485625.41127659299,491179.45091156283,496765.81937404745,502141.90634924115,507791.9741291824,513394.40550789429,519110.16491492745,524779.05386023468,530561.43068155996,536377.73683852039,542148.33270681056,548032.67190345959,553872.07949558564,559825.40886959038,565813.86330308032,571600.3210761653,577658.16036246566,583673.03251070331,589802.30047108186,595889.39866298239,602091.09792577394,608329.65653696563,614527.25368370325,620839.77636497724,627112.14907478518,633499.67244168767,639925.35024820734,646234.76787289034,652736.50861352531,659200.1520038388,665779.54270239396,672321.66828435799,678979.79499148123,685677.95910131675,692340.11976393184,699118.6798333734,705862.08430219418,712722.16323093709,{"$f":"SUM(GU244:GU246)","v":719623.68252872746},726340.13570373668,733323.86885602959,740274.5891870897,747342.70450424601,754378.67770863278,761532.35160601535,768729.50265960919,775895.83213890251,783180.33949922048,790434.9132129387,797807.99324368523,805226.07024686004,812467.77010515123,819975.28027919109,827455.10279896343,835054.28843407123,842626.69954387681,850318.83504198887,858058.17482646427,865772.1255083594,873606.36228634173,881416.14204483968,889346.5935266189,897325.89581405802,905137.69410501095,913214.24861006066,921268.70571593719,929444.83737194445,937599.83143995178,945876.92089796683,954205.25336172432,962513.90504165122,970945.30444776989,979358.00370974105,987893.8976602871,996482.81852045236,1004983.9241940751,1013679.0434945587,1022357.9503717243,1031161.2146505961,1039949.2776477574,1048862.1828498975,1057830.7109231479,1066785.572987213,1075866.0269329322,1084933.8488668217,1094127.7755329937,1103379.2580514655,1112481.652095302,1121848.0377119118,1131204.4129731888,1140688.2207442238,1150163.0855686415,1159765.9363627487,1169429.1531565865,1179085.0482717005,1188869.783538356,1198648.2895808625,1208556.2193736343,1218526.6096739734,1228357.5126858449,1238452.7459202965,1248544.5217834862,{"$f":"SUM(JG244:JG246)","v":1258767.2299284986},1268987.6097587447,1279339.5491338964,1289756.9948025157,1300173.8276240306,1310723.1865334343,1321273.089066406,1331956.1773625454,1342707.0415959433,1353328.3282314087,1364214.8044266459,1375104.7605110584,1386129.6052911503,1397159.1264834013,1408324.2430311481,1419560.4367757875,1430803.1254727121,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(LS244:LS246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(OE244:OE246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(QQ244:QQ246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(TC244:TC246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(VO244:VO246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(YA244:YA246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,{"$f":"SUM(AAM244:AAM246)","v":1442182.4969671068},1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068,1442182.4969671068]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":240},{"$f":"LOOKUP(F250,8:8,247:247)","v":1442182.4969671068}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":286708.8136709634}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":5.0301296235078548}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":240}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":6.7537282286649347E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":8.412400008004739E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":6.6259315035301913E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,2866.8010351406729,2962.6963721924303,2956.364853445586,2746.7300577612464,2943.7342936158566,2836.1634235154593,2931.1468875990031,2823.9813381321433,2918.6024562591124,2912.3463002846747,2805.7858386992775,2899.8659964520884,2793.7070065626463,2887.4282221959006,2881.2252283375133,2576.9311392763379,2868.8509168557875,2763.6889276144848,2856.5186937313415,2751.7528484164823,2844.2283835545086,2838.0988911733984,2733.9244335556245,2825.8711228634179,2722.0890465442576,2813.6848316499199,2807.6071857814463,2510.1529509331654,2795.482785505566,2692.6751335931658,{"$f":"IF(BW7,BW70)","v":2783.3994302626215},2680.978951339328,2771.3569482790767,2765.3509812437665,2663.508497020664,2753.369488380079,2651.9104988761119,2741.4284419502214,2735.4730330957882,2444.7042961253114,2723.5923383258414,2623.0857031450564,2711.7516668598601,2611.6234348468902,2699.9508504722398,2694.0653355217587,2594.5020054519318,2682.3239876030593,2583.1354648808529,2670.6220767435693,2664.7858582523154,2473.3543015531127,2653.1427915438312,2554.8850477702963,2641.5387474811719,2543.6508336209436,2629.9735613003163,2624.2054885823677,2526.8696773563784,2612.6982815349966,2515.7287849866352,2601.2295229421748,2595.5095109243248,2317.6625069272718,2584.098119968744,2488.0383105118067,2572.7247715581739,2477.0264108796491,2561.3893043056555,2555.7357258319926,2460.5769552876495,2544.4567789288913,2449.656020688391,2533.2153121384672,2527.6085839343309,2256.004524149037,2516.4230385051201,2422.5113480753894,2505.2745755747292,2411.7161405607426,2494.1630370505045,2488.6210651847769,2395.58998812343,2477.5646180291778,2384.8834368876146,2466.5447024106402,2461.0483950917537,2195.5463448986234,2450.0829840546126,2358.270713324534,2439.1537150325457,2347.686689877909,2428.2604331461816,2422.8272391234623,{"$f":"IF(EI7,EI70)","v":2331.8756137137052},2411.9876486957683,2321.3779846015836,2401.1836605096223,2395.7949694112554,2220.9764821890963,2385.044097796871,2295.2836381409379,2374.3284467943599,2284.9054022413975,2363.6478646583,2358.3206771355476,2269.4013418910527,2347.6924149018696,2259.1072840331294,2337.0988444183126,2331.8150217025945,2078.1067886685155,2321.2732078404342,2233.5180166419236,2310.7657117956232,2223.3402805340716,2300.2923848789978,2295.0684885156966,2208.1353378342083,2284.6461375965791,2198.0396079922466,2274.2575862741082,2269.075939523027,2021.0656378513365,2258.7378122347059,2172.9423887461307,2248.4331181158032,2162.9599707343286,2238.1617114573351,2233.0384455255876,2148.0464057763766,2222.8166979234529,2138.1438656610426,2212.6278756459615,2207.545766483518,1965.1047123250819,2197.4060623342939,2113.5259240790474,2187.2989244006167,2103.73374587746,2177.2242098791749,2172.1989669025311,2089.1039730499115,2162.1726207864313,2079.3895866936787,2152.1783431573713,2147.1931859001779,1987.5357224733975,2137.24674650716,2055.2384062101164,2127.3320236266636,2045.631490347226,2117.4488772880695,2112.5191017084044,2031.2780744591755,2102.6830587546747,2021.7469056431462,2092.8782444468984,{"$f":"IF(GU7,GU70)","v":2087.9875047825317},1856.3103962991509,2078.2292741782298,1998.0502172133251,2068.501927200145,1988.6236844895918,2058.8053266388652,2053.9685135106029,1974.5393369735807,2044.3177762980627,1965.1865467068953,2034.6974444579801,2029.8986381504117,1803.4218172080386,2020.3236602002639,1941.9323225433666,2010.7787493814944,1932.6813895407204,2001.263771175868,1996.5174648868972,1918.8589647329281,1987.0471343452575,1909.6798087834813,1977.6064020499871,1972.89709367142,1751.5030580814534,1963.5005095439858,1886.85625621962,1954.1331920279488,1877.7762328615145,1944.7950092276419,1940.136802246263,1864.2087243574033,1930.8420751564333,1855.1985508325949,1921.5761549226318,1916.9539566111036,1771.1315328015273,1907.7310022996132,1832.7941063103513,1898.5365296462273,1823.8803934711298,1889.370409310623,1884.797940957882,1810.5609305546661,1875.674107502897,1801.7151775309476,1866.5783048459989,1862.0408750881088,1650.4704018109653,1852.9868789821121,1779.7185007097096,1843.9605947476696,1770.9665878720573,1834.9618955339338,1830.4728507807163,1757.8884320166844,1821.5152921460262,1749.2026252166952,1812.5850031886439,1808.1300456267829,1601.3054507370312,1799.2404261326424,1727.6025932002394,{"$f":"IF(JG7,JG70)","v":1790.3777634983312},1719.008056159523,1781.5419332979211,1777.1340415861937,1706.1645975991025,1768.3382276080938,1697.6343481151976,1759.5689367363525,1755.1941989998224,1553.0081858117205,1746.464462208846,1676.4200497937775,1737.7609416567007,1667.9785484081024,1729.0835152791065,1724.7545493666955,1655.3633027760623,1716.1160362276919,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","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,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":346126.99962213897}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":0.20724227201248824}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":240}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":1.1960811585659226E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":4.0669798776425646E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":4.9910355529315664E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 4 - Solar 2","index":13,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,4,"PIRR",{"$f":"G73","v":7.2549292736163951E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2028-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"SUM(K6:XFD6)","v":9},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2061-03-01"},{"$f":"SUM(K7:XFD7)","v":384},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,{"$f":"BW8+BX7","v":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,{"$f":"EI8+EJ7","v":80},81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":208},209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":336},337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"QQ8+QR7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"TC8+TD7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"VO8+VP7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"YA8+YB7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"AAM8+AAN7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1666.6666666666667},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*BX$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*EJ$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*GV$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*JH$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*LT$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,{"$f":"$F13*OF$7","v":1666.6666666666667},1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,1666.6666666666667,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I24:AD24,E1)","v":2000},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":2014.8000000000002},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*BX$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*EJ$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*GV$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*JH$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*LT$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*OF$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,{"$f":"BX14*BX19/8760*BX24","v":331200.00000000006},342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,{"$f":"EJ14*EJ19/8760*EJ24","v":342240.00000000006},331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,{"$f":"GV14*GV19/8760*GV24","v":309120.00000000006},342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,{"$f":"JH14*JH19/8760*JH24","v":331200.00000000006},342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,{"$f":"LT14*LT19/8760*LT24","v":342240.00000000006},331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,{"$f":"OF14*OF19/8760*OF24","v":309120.00000000006},342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,320160.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,331200.00000000006,342240.00000000006,342240.00000000006,309120.00000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":4.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":3.3272377940973819E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99966727622059026,0.99933466314629393,0.9990021607402767,0.99866976896571669,0.99833748778580411,0.99800531716374163,0.9976732570627439,0.99734130744603799,0.9970094682768631,0.99667773951847072,0.99634612113412457,0.9960146130871006,0.99568321534068693,0.99535192785818394,{"$f":"BV30*(1-$G$30*BW7)","v":0.99502075060290418},0.99468968353817244,0.99435872662732572,0.99402787983371321,0.99369714312069624,0.99336651645164842,0.99303599978995549,0.9927055930990154,0.99237529634223831,0.99204510948304647,0.99171503248487436,0.99138506531116855,0.99105520792538782,0.99072546029100317,0.9903958223714977,0.99006629413036662,0.98973687553111733,0.98940756653726947,0.98907836711235464,0.98874927721991657,0.98842029682351129,0.98809142588670684,0.98776266437308347,0.98743401224623339,0.98710546946976108,0.98677703600728306,0.98644871182242799,0.98612049687883652,0.98579239114016159,0.98546439457006807,0.985136507132233,0.98480872879034542,0.9844810595081066,0.98415349924922979,0.98382604797744022,0.98349870565647546,0.98317147225008483,0.98284434772203,0.98251733203608438,0.98219042515603372,0.98186362704567576,0.98153693766882022,0.98121035698928882,0.98088388497091539,0.98055752157754572,0.98023126677303785,0.97990512052126155,0.97957908278609873,0.97925315353144338,0.97892733272120147,0.97860162031929099,0.97827601628964189,0.97795052059619614,0.97762513320290767,0.97729985407374242,0.97697468317267844,0.97664962046370563,0.9763246659108259,0.97599981947805314,0.97567508112941315,0.97535045082894389,0.97502592854069514,0.97470151422872864,0.97437720785711801,{"$f":"EH30*(1-$G$30*EI7)","v":0.9740530093899491},0.9737289187913194,0.97340493602533862,0.97308106105612813,0.9727572938478215,0.97243363436456409,0.97211008257051312,0.97178663842983792,0.9714633019067197,0.97114007296535143,0.97081695156993819,0.97049393768469683,0.97017103127385618,0.96984823230165684,0.96952554073235153,0.96920295653020483,0.96888047965949298,0.96855811008450432,0.96823584776953908,0.96791369267890925,0.96759164477693871,0.9672697040279632,0.96694787039633046,0.9666261438464,0.96630452434254321,0.96598301184914326,0.96566160633059517,0.96534030775130597,0.96501911607569435,0.96469803126819098,0.96437705329323831,0.96405618211529054,0.96373541769881377,0.96341476000828596,0.96309420900819687,0.96277376466304798,0.9624534269373527,0.96213319579563628,0.96181307120243553,0.96149305312229938,0.96117314151978828,0.96085333635947467,0.96053363760594268,0.96021404522378828,0.95989455917761912,0.95957517943205473,0.95925590595172627,0.95893673870127694,0.95861767764536143,0.95829872274864625,0.95797987397580975,0.95766113129154207,0.95734249466054488,0.95702396404753187,0.95670553941722825,0.9563872207343711,0.95606900796370919,0.95575090107000304,0.95543290001802472,0.95511500477255828,0.95479721529839945,0.95447953156035548,0.95416195352324551,0.95384448115190024,{"$f":"GT30*(1-$G$30*GU7)","v":0.95352711441116222},0.9532098532658857,0.95289269768093643,0.95257564762119207,0.95225870305154181,0.95194186393688673,0.95162513024213935,0.95130850193222394,0.95099197897207643,0.95067556132664455,0.95035924896088753,0.95004304183977628,0.94972693992829338,0.94941094319143315,0.94909505159420149,0.94877926510161603,0.94846358367870587,0.94814800729051174,0.94783253590208627,0.9475171694784934,0.94720190798480886,0.94688675138612,0.94657169964752574,0.94625675273413667,0.94594191061107502,0.94562717324347445,0.94531254059648029,0.94499801263524963,0.94468358932495089,0.94436927063076437,0.94405505651788169,0.94374094695150623,0.94342694189685283,0.94311304131914797,0.94279924518362968,0.94248555345554752,0.94217196610016274,0.941858483082748,0.94154510436858763,0.94123182992297738,0.94091865971122468,0.94060559369864838,0.94029263185057899,0.93997977413235856,0.93966702050934048,0.93935437094688989,0.93904182541038339,0.93872938386520899,0.93841704627676636,0.93810481261046663,0.93779268283173245,0.93748065690599791,0.93716873479870866,0.93685691647532177,0.93654520190130597,0.93623359104214132,0.93592208386331943,0.93561068033034334,0.93529938040872773,0.93498818406399853,0.93467709126169329,0.93436610196736103,0.93405521614656206,0.93374443376486838,{"$f":"JF30*(1-$G$30*JG7)","v":0.93343375478786328},0.93312317918114163,0.9328127069103096,0.93250233794098492,0.93219207223879674,0.93188190976938567,0.93157185049840363,0.93126189439151408,0.93095204141439181,0.93064229153272315,0.93033264471220589,0.93002310091854901,0.92971366011747303,0.92940432227470993,0.92909508735600299,0.92878595532710684,0.92847692615378774,0.92816799980182307,0.92785917623700187,0.92755045542512427,0.92724183733200194,0.92693332192345801,0.9266249091653268,0.92631659902345409,0.92600839146369707,0.92570028645192415,0.92539228395401518,0.92508438393586134,0.92477658636336524,0.9244688912024408,0.92416129841901318,0.92385380797901895,0.92354641984840613,0.92323913399313384,0.92293195037917264,0.92262486897250451,0.92231788973912254,0.92201101264503138,0.92170423765624676,0.92139756473879575,0.92109099385871696,0.92078452498205998,0.92047815807488598,0.92017189310326719,0.91986573003328731,0.91955966883104112,0.91925370946263485,0.91894785189418604,0.91864209609182335,0.91833644202168674,0.91803088964992763,0.91772543894270842,0.91742008986620294,0.91711484238659624,0.91680969647008459,0.91650465208287557,0.91619970919118798,0.91589486776125184,0.91559012775930837,0.91528548915161001,0.91498095190442064,0.91467651598401511,0.91437218135667964,0.91406794798871149,{"$f":"LR30*(1-$G$30*LS7)","v":0.91376381584641941},0.91345978489612312,0.91315585510415365,0.91285202643685326,0.91254829886057531,0.91224467234168449,0.91194114684655658,0.91163772234157858,0.91133439879314859,0.91103117616767604,0.91072805443158145,0.91042503355129645,0.910122113493264,0.90981929422393815,0.90951657570978406,0.9092139579172781,0.90891144081290776,0.9086090243631717,0.90830670853457984,0.90800449329365296,0.90770237860692327,0.90740036444093397,0.90709845076223938,0.90679663753740503,0.90649492473300752,0.9061933123156346,0.90589180025188509,0.90559038850836904,0.90528907705170736,0.90498786584853241,0.90468675486548733,0.90438574406922656,0.90408483342641555,0.90378402290373083,0.90348331246786018,0.90318270208550222,0.90288219172336681,0.90258178134817491,0.90228147092665834,0.90198126042556026,0.90168114981163472,0.90138113905164685,0.9010812281123729,0.90078141696060021,0.90048170556312701,0.90018209388676274,0.8998825818983277,0.89958316956465345,0.8992838568525825,0.89898464372896836,0.89868553016067554,0.89838651611457965,0.89808760155756728,0.89778878645653604,0.89749007077839449,0.89719145449006243,0.89689293755847033,0.89659451995055994,0.89629620163328394,0.89599798257360597,0.89569986273850055,0.89540184209495344,0.89510392060996113,0.89480609825053137,{"$f":"OD30*(1-$G$30*OE7)","v":0.89450837498368252},0.8942107507764443,0.89391322559585717,0.89361579940897262,0.89331847218285299,0.89302124388457182,0.89272411448121336,0.89242708393987291,0.89213015222765679,0.89183331931168219,0.8915365851590773,0.89123994973698117,0.89094341301254376,0.890646974952926,0.89035063552529981,0.89005439469684799,0.88975825243476425,0.88946220870625314,0.88916626347853023,0.88887041671882205,0.88857466839436583,0.88827901847240986,0.88798346692021335,0.88768801370504624,0.8873926587941896,0.88709740215493516,0.88680224375458561,0.88650718356045455,0.88621222153986645,0.88591735766015656,0.88562259188867121,0.8853279241927674,0.88503335453981302,0.88473888289718683,0.88444450923227858,0.88415023351248867,0.88385605570522841,0.88356197577791995,0.88326799369799636,0.88297410943290155,0.88268032295009013,0.88238663421702757,0.8820930432011902,0.88179954987006526,0.88150615419115064,0.88121285613195521,0.88091965565999852,0.88062655274281099,0.88033354734793379,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"QP30*(1-$G$30*QQ7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"TB30*(1-$G$30*TC7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"VN30*(1-$G$30*VO7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"XZ30*(1-$G$30*YA7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.88004063944291899},0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899,0.88004063944291899]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,340535.90168633801,{"$f":"BX26*BX$30","v":329441.22318784276},340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,322606.35670995119,{"$f":"EJ26*EJ$30","v":333248.98516714119},322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,326335.11963607621,{"$f":"GV26*GV$30","v":294656.22984155064},326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,319458.3682385984,{"$f":"JH26*JH$30","v":309050.39694479416},319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,302638.57580833416,{"$f":"LT26*LT$30","v":312622.47678284923},302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,306136.54625441553,{"$f":"OF26*OF$30","v":276418.4272800145},305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,340535.90168633801,{"$f":"SUM(BX32:BX34)","v":329441.22318784276},340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,322606.35670995119,{"$f":"SUM(EJ32:EJ34)","v":333248.98516714119},322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,326335.11963607621,{"$f":"SUM(GV32:GV34)","v":294656.22984155064},326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,319458.3682385984,{"$f":"SUM(JH32:JH34)","v":309050.39694479416},319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,302638.57580833416,{"$f":"SUM(LT32:LT34)","v":312622.47678284923},302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,306136.54625441553,{"$f":"SUM(OF32:OF34)","v":276418.4272800145},305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":400},{"$f":"F40*F14","v":800000},null,null,null,{"$f":"$G40","v":800000},{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$G40","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":800000},null,null,"USD",null,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,{"$f":"$F$44","v":800000},800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000,800000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.1111111111111111},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":800000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,{"$f":"BV51*(1+BW50*BW7)","v":1.0250621902046684},1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,{"$f":"EH51*(1+EI50*EI7)","v":1.1392467476790569},1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,{"$f":"GT51*(1+GU50*GU7)","v":1.2661506438337835},1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,{"$f":"JF51*(1+JG50*JG7)","v":1.4071907215418555},1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,{"$f":"LR51*(1+LS50*LS7)","v":1.5639416497847956},1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,{"$f":"OD51*(1+OE50*OE7)","v":1.7381535043463081},1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"QP51*(1+QQ50*QQ7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"TB51*(1+TC50*TC7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"VN51*(1+VO50*VO7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"XZ51*(1+YA50*YA7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,{"$f":"IF($F$52,BX51,1)","v":1.0267551637513157},1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,{"$f":"IF($F$52,EJ51,1)","v":1.1411283063057971},1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,{"$f":"IF($F$52,GV51,1)","v":1.2682417945625537},1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,{"$f":"IF($F$52,JH51,1)","v":1.4095148114257896},1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,{"$f":"IF($F$52,LT51,1)","v":1.5665246265708743},1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,{"$f":"IF($F$52,OF51,1)","v":1.7410242061739536},1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,QR51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,TD51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,VP51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,YB51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,{"$f":"IF($F$52,AAN51,1)","v":1.8845405921011629},1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629,1.8845405921011629]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.6E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.6E-2},{"$f":"$F55*L$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6026425300830725E-2,1.6052894245194196E-2,1.6079406905171262E-2,1.610596335296181E-2,1.6132563660884974E-2,1.6159207901379331E-2,1.6185896147003088E-2,1.6212628470434299E-2,1.6239404944471049E-2,1.6266225642031645E-2,1.629309063615484E-2,1.6320000000000005E-2,1.6346953806847343E-2,1.6373952130098086E-2,1.6400995043274694E-2,{"$f":"$F55*BX$52","v":1.6428082620021052E-2},1.6455214934102676E-2,1.6482392059406919E-2,1.6509614069943154E-2,1.6536881039842993E-2,1.6564193043360476E-2,1.6591550154872289E-2,1.6618952448877945E-2,1.6646400000000016E-2,1.6673892882984299E-2,1.6701431172700055E-2,1.6729014944140193E-2,1.6756644272421479E-2,1.6784319232784738E-2,1.6812039900595068E-2,1.6839806351342027E-2,1.686761866063986E-2,1.6895476904227692E-2,1.6923381157969739E-2,1.6951331497855514E-2,1.6979328000000023E-2,1.7007370740643995E-2,1.7035459796154069E-2,1.7063595243023009E-2,1.7091777157869921E-2,1.7120005617440443E-2,1.714828069860698E-2,1.7176602478368878E-2,1.720497103385267E-2,1.723338644231226E-2,1.7261848781129147E-2,1.7290358127812634E-2,1.7318914560000037E-2,1.7347518155456886E-2,1.7376168992077157E-2,1.7404867147883481E-2,1.7433612701027328E-2,1.7462405729789264E-2,1.7491246312579128E-2,1.7520134527936264E-2,1.754907045452973E-2,1.7578054171158514E-2,1.7607085756751739E-2,1.7636165290368898E-2,1.7665292851200047E-2,1.7694468518566035E-2,1.7723692371918714E-2,1.7752964490841159E-2,1.7782284955047887E-2,1.7811653844385059E-2,1.7841071238830723E-2,1.7870537218495002E-2,1.7900051863620339E-2,1.7929615254581695E-2,1.7959227471886784E-2,1.7988888596176283E-2,1.8018598708224056E-2,1.8048357888937362E-2,1.8078166219357095E-2,1.8108023780657991E-2,1.8137930654148853E-2,1.8167886921272771E-2,1.8197892663607346E-2,1.8227947962864911E-2,{"$f":"$F55*EJ$52","v":1.8258052900892753E-2},1.828820755967334E-2,1.8318412021324532E-2,1.8348666368099821E-2,1.837897068238855E-2,1.8409325046716121E-2,1.8439729543744249E-2,1.8470184256271165E-2,1.8500689267231842E-2,1.8531244659698239E-2,1.8561850516879506E-2,1.8592506922122224E-2,1.8623213958910621E-2,1.8653971710866819E-2,1.8684780261751036E-2,1.8715639695461833E-2,1.8746550096036332E-2,1.877751154765046E-2,1.8808524134619149E-2,1.8839587941396601E-2,1.8870703052576494E-2,1.890186955289222E-2,1.8933087527217111E-2,1.8964357060564683E-2,1.8995678238088849E-2,1.902705114508417E-2,1.9058475866986068E-2,1.9089952489371079E-2,1.9121481097957069E-2,1.9153061778603476E-2,1.9184694617311541E-2,1.921637970022454E-2,1.9248117113628029E-2,1.927990694395007E-2,1.9311749277761463E-2,1.9343644201775985E-2,1.9375591802850638E-2,1.9407592167985863E-2,1.9439645384325802E-2,1.9471751539158512E-2,1.950391071991622E-2,1.9536123014175556E-2,1.956838850965778E-2,1.9600707294229039E-2,1.96330794559006E-2,1.966550508282908E-2,1.9697984263316697E-2,1.9730517085811507E-2,1.9763103638907653E-2,1.9795744011345585E-2,1.9828438292012321E-2,1.986118656994169E-2,1.9893988934314558E-2,1.9926845474459078E-2,1.995975627985095E-2,1.9992721440113638E-2,2.0025741045018627E-2,2.0058815184485677E-2,2.0091943948583046E-2,2.0125127427527756E-2,2.0158365711685822E-2,2.0191658891572511E-2,2.0225007057852584E-2,2.0258410301340537E-2,{"$f":"$F55*GV$52","v":2.0291868713000861E-2},2.0325382383948272E-2,2.0358951405447977E-2,2.0392575868915921E-2,2.0426255865919011E-2,2.0459991488175403E-2,2.0493782827554718E-2,2.0527629976078321E-2,2.0561533025919548E-2,2.0595492069403972E-2,2.0629507199009644E-2,2.0663578507367358E-2,2.0697706087260886E-2,2.0731890031627249E-2,2.0766130433556948E-2,2.080042738629425E-2,2.0834780983237402E-2,2.086919131793892E-2,2.0903658484105827E-2,2.0938182575599901E-2,2.097276368643795E-2,2.1007401910792062E-2,2.1042097342989848E-2,2.1076850077514718E-2,2.1111660209006115E-2,2.1146527832259805E-2,2.1181453042228099E-2,2.1216435934020145E-2,2.1251476602902161E-2,2.1286575144297708E-2,2.1321731653787951E-2,2.1356946227111904E-2,2.1392218960166718E-2,2.1427549949007915E-2,2.1462939289849658E-2,2.1498387079065023E-2,2.1533893413186248E-2,2.1569458388905009E-2,2.1605082103072673E-2,2.1640764652700557E-2,2.1676506134960215E-2,2.1712306647183675E-2,2.1748166286863723E-2,2.1784085151654156E-2,2.1820063339370067E-2,2.1856100947988087E-2,2.1892198075646664E-2,2.1928354820646336E-2,2.1964571281449987E-2,2.2000847556683127E-2,2.203718374513414E-2,2.2073579945754585E-2,2.2110036257659435E-2,2.2146552780127362E-2,2.2183129612601011E-2,2.2219766854687253E-2,2.2256464606157482E-2,2.2293222966947863E-2,2.233004203715961E-2,2.2366921917059277E-2,2.2403862707079E-2,2.2440864507816797E-2,2.2477927420036837E-2,2.2515051544669689E-2,{"$f":"$F55*JH$52","v":2.2552236982812633E-2},2.2589483835729923E-2,2.2626792204853044E-2,2.2664162191781013E-2,2.2701593898280647E-2,2.2739087426286834E-2,2.2776642877902816E-2,2.2814260355400476E-2,2.2851939961220594E-2,2.2889681797973151E-2,2.2927485968437588E-2,2.2965352575563095E-2,2.3003281722468901E-2,2.3041273512444532E-2,2.3079328048950118E-2,2.3117445435616644E-2,2.3155625776246271E-2,2.3193869174812583E-2,2.3232175735460887E-2,2.3270545562508498E-2,2.330897876044502E-2,2.3347475433932625E-2,2.3386035687806353E-2,2.3424659627074372E-2,2.3463347356918296E-2,2.350209898269344E-2,2.3540914609929135E-2,2.3579794344328997E-2,2.3618738291771212E-2,2.3657746558308847E-2,2.3696819250170118E-2,2.3735956473758684E-2,2.3775158335653936E-2,2.3814424942611292E-2,2.3853756401562492E-2,2.3893152819615876E-2,2.3932614304056674E-2,2.3972140962347323E-2,2.4011732902127731E-2,2.4051390231215584E-2,2.4091113057606649E-2,2.4130901489475037E-2,2.417075563517353E-2,2.4210675603233867E-2,2.4250661502367023E-2,2.4290713441463531E-2,2.4330831529593755E-2,2.4371015876008206E-2,2.4411266590137821E-2,2.4451583781594285E-2,2.4491967560170302E-2,2.4532418035839918E-2,2.4572935318758801E-2,2.4613519519264562E-2,2.4654170747877024E-2,2.469488911529857E-2,2.4735674732414389E-2,2.4776527710292824E-2,2.4817448160185652E-2,2.4858436193528392E-2,2.48994919219406E-2,2.4940615457226187E-2,2.4981806911373725E-2,2.5023066396556728E-2,{"$f":"$F55*LT$52","v":2.5064394025133989E-2},2.5105789909649862E-2,2.5147254162834577E-2,2.5188786897604547E-2,2.5230388227062684E-2,2.527205826449869E-2,2.5313797123389374E-2,2.5355604917398966E-2,2.5397481760379422E-2,2.5439427766370724E-2,2.5481443049601211E-2,2.5523527724487877E-2,2.5565681905636684E-2,2.5607905707842875E-2,2.5650199246091285E-2,2.5692562635556655E-2,2.5734995991603955E-2,2.5777499429788679E-2,2.5820073065857176E-2,2.586271701574696E-2,2.5905431395587021E-2,2.5948216321698147E-2,2.5991071910593244E-2,2.6033998278977646E-2,2.6076995543749426E-2,2.6120063821999741E-2,2.6163203231013118E-2,2.6206413888267797E-2,2.6249695911436041E-2,2.6293049418384465E-2,2.6336474527174331E-2,2.6379971356061911E-2,2.6423540023498775E-2,2.6467180648132124E-2,2.6510893348805128E-2,2.6554678244557213E-2,2.6598535454624431E-2,2.6642465098439753E-2,2.6686467295633398E-2,2.6730542166033173E-2,2.6774689829664782E-2,2.6818910406752168E-2,2.6863204017717836E-2,2.6907570783183166E-2,2.6952010823968763E-2,2.6996524261094782E-2,2.704111121578124E-2,2.7085771809448368E-2,2.7130506163716931E-2,2.7175314400408556E-2,2.7220196641546075E-2,2.7265153009353844E-2,2.7310183626258089E-2,2.7355288614887223E-2,2.74004680980722E-2,2.7445722198846837E-2,2.7491051040448151E-2,2.7536454746316687E-2,2.7581933440096875E-2,2.7627487245637346E-2,2.7673116286991283E-2,2.7718820688416738E-2,2.7764600574377008E-2,2.7810456069540929E-2,{"$f":"$F55*OF$52","v":2.7856387298783258E-2},2.7902394387184976E-2,2.7948477460033656E-2,2.7994636642823787E-2,2.8040872061257122E-2,2.8087183841243032E-2,2.8133572108898827E-2,2.8180036990550109E-2,2.8226578612731121E-2,2.827319710218509E-2,2.8319892585864564E-2,2.836666519093177E-2,2.8413515044758943E-2,2.8460442274928697E-2,2.8507447009234348E-2,2.8554529375680284E-2,2.8601689502482288E-2,2.8648927518067916E-2,2.8696243551076823E-2,2.8743637730361132E-2,2.8791110184985761E-2,2.883866104422881E-2,2.8886290437581872E-2,2.8933998494750417E-2,2.8981785345654137E-2,2.9029651120427283E-2,2.9077595949419045E-2,2.9125619963193898E-2,2.9173723292531942E-2,2.9221906068429285E-2,2.9270168422098373E-2,2.9318510484968363E-2,2.9366932388685492E-2,2.9415434265113401E-2,2.9464016246333526E-2,2.9512678464645444E-2,2.9561421052567236E-2,2.9610244142835852E-2,2.9659147868407454E-2,2.9708132362457802E-2,2.9757197758382606E-2,2.9806344189797895E-2,2.9855571790540363E-2,2.9904880694667756E-2,2.9954271036459226E-2,3.0003742950415694E-2,3.005329657126022E-2,3.0102932033938379E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*QR$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*TD$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*VP$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*YB$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,{"$f":"$F55*AAN$52","v":3.0152649473618606E-2},3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2,3.0152649473618606E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,342126.12861373485,330979.64043405262,341898.49949175236,330759.42748144543,341671.02181981364,341557.33974611899,330429.38273918082,341330.0890603321,330209.53589329711,341102.98957280145,340989.49649694283,307888.03719748458,340762.62361819675,329660.55850663059,{"$f":"SUM(BW32:BW33)","v":340535.90168633801},329441.22318784276,340309.33060093602,340196.10159429006,329112.49380157463,339969.75659041223,328893.52313043334,339743.56218220707,339630.5214201677,306660.98424339941,339404.55271762348,328346.73363105906,339178.73436038475,328128.2724483803,338953.06624842144,338840.28850317671,327800.85317590612,338614.84557171515,327582.75518761191,338389.55263574433,338276.96238487854,316347.35091188812,338051.89425504417,327038.14485595253,337826.97587133112,326820.5543256122,337602.20713410783,337489.87885181309,326494.43994562159,337265.33439766016,326277.2111621956,337040.93934120785,336928.79780605447,304221.52968792198,336704.62665979919,325734.77131342475,336480.60466286907,325518.04796553642,336256.73171602958,336144.85110540106,325193.23327752785,335921.20154777711,324976.87023485254,335697.70079244615,335586.0061846993,303009.08918488154,335362.7284471966,324436.59221875598,335139.59926460125,324220.73259726196,334916.6185380742,334805.18381496711,323897.21242146019,334582.42558736319,323681.71166922356,334359.81556901755,334248.56610749866,301801.48072635458,334026.17821816896,323143.5868700617,333803.93829169782,322928.58753267827,333581.84622964013,333470.8556170201,{"$f":"SUM(EI32:EI33)","v":322606.35670995119},333248.98516714119,322391.71481159219,333027.26233584934,332916.45624647848,311334.35237815889,332694.95465893246,321855.73464796238,332473.60044455581,321641.59216612444,332252.39350529568,332141.84523321071,321320.64555790124,331920.85902291909,321106.85909055488,331700.01984289737,331589.65535866492,299400.68298932206,331369.0365406471,320573.01501525479,331148.56450845959,320359.72597406147,330928.23916444019,330818.13146999199,320040.0584622504,330598.02597525087,319827.12401669315,330378.06692480703,330268.14228574571,298207.45542562328,330048.40271907795,319295.40751658427,329828.8093532421,319082.96851474437,329609.36209096533,329499.69321828161,318764.57500165125,329280.46492909861,318552.48918224673,329061.3825005758,328951.89595373237,297018.98333544086,328733.0321342579,318022.89177811873,328514.3139329484,317811.29942789656,328295.74125291884,328186.50945312507,317494.17483614373,327968.15487349674,317282.93426078826,327749.94557321741,327640.89537262492,306400.79232945788,327422.90381015226,316755.44750722375,327205.05728549988,316544.69843438506,326987.35570216883,326878.5592333604,316228.83770682995,326661.0748812161,316018.43900689896,326443.73522942641,{"$f":"SUM(GU32:GU33)","v":326335.11963607621},294656.22984155064,326117.99685432372,315493.05449213885,325901.01853235974,315283.14533589693,325684.1845740698,325575.82170128438,314968.54343555175,325359.20410843089,314758.98325584602,325142.73063924507,325034.54792105919,293481.91075933585,324818.29045759956,314235.69260165526,324602.17687820038,314026.62001461757,324386.20708713005,324278.27608231961,313713.27192456875,324062.52179438574,313504.54692326055,323846.91105573101,323739.15948753437,292312.27179302287,323523.76389373949,312983.34178479476,323308.51161057124,312775.10243290919,323093.40254267986,322985.90168468357,312463.00315623771,322771.00726106524,312255.11000481818,322556.25581462664,322448.93367811973,301545.41194377263,322234.39651910547,311735.98207049014,322020.0020995696,311528.57263299241,321805.75032454223,321698.67789905844,311217.71719269361,321484.63991286367,311010.65257591906,321270.74433402915,321163.84991776058,289986.95967414748,320950.16777233215,310493.59356726654,320736.62779751013,310287.01073662663,320523.22989870299,320416.58419826248,309977.39417553146,320203.39923625678,309771.15479137067,319990.35611406289,319883.88771340199,288831.24944015068,319671.05717399943,309256.15646292444,{"$f":"SUM(JG32:JG33)","v":319458.3682385984},309050.39694479416,319245.82081298443,319139.60013692273,308742.01432548952,318927.26479947462,308536.59688507131,318715.07073655183,318609.02665366151,287680.14515859546,318397.04432630539,308023.65102422348,318185.203038604,307818.71153738396,317973.5026967185,317867.70535114908,307511.55794213456,317656.21625217597,307306.9591696951,317444.86786469456,317339.24640850438,296766.97234701435,317128.10891274147,306796.05759656808,316917.11189453572,306591.93487287732,316706.25526042219,316600.87955820921,306286.00540354662,316390.23332512338,306082.22203637724,316179.72724273952,316074.52672891854,285391.68109995761,315864.2306977681,305573.35660369357,315654.07458431734,305370.04738803447,315444.05829547392,315339.10255620553,305065.33716600708,315129.29582986026,304862.36595440231,314919.62869566219,314814.84744659229,284254.28482905147,314605.38952649222,304355.52854735445,314396.07096646569,304153.0295975827,314186.89167379128,314082.35422375257,303849.53376368649,313873.38365838875,303647.37147089205,313664.55212884338,313560.18847359222,283121.4215223582,313351.56532434578,303142.55400701327,313143.08097976894,302940.86209390586,312934.73534751008,312830.61451965669,{"$f":"SUM(LS32:LS33)","v":302638.57580833416},312622.47678284923,302437.21921049576,312414.47752774874,312310.52980204334,292064.25429691374,312102.73809676559,301934.41363953089,311895.08464296721,301733.52554673434,311687.56934866449,311583.86348259577,301432.44398896908,311376.55525520066,301231.88987508055,311169.38495760929,311065.85150380962,280869.22161114367,310858.88792887464,300731.08817885793,310652.06205443345,300531.00070283737,310445.37378886883,310342.08123080153,300231.11907157215,310135.59920690284,300031.36424342438,309929.25456310424,309826.13373017637,279749.84909109841,309619.99498516443,299532.5584357279,309413.99339185649,299333.26838571572,309208.12885900051,309105.24796174234,299034.58189877914,308899.58884859941,298835.6231709093,308694.06656804378,308591.35671153391,278634.93770364515,308386.03950917855,298338.80529735086,308180.85891192465,298140.30949529586,307975.81482888374,307873.34395180707,297842.8133895754,307668.5044698022,297644.64758921578,307463.80127505382,307361.50075706188,287436.05787192466,307157.00182319776,297149.80972710875,306952.63895001094,296952.10500762553,306748.41204697517,306646.34955599095,296655.79453899141,306442.32643857691,296458.41850601917,306238.43906526192,{"$f":"SUM(OE32:OE33)","v":306136.54625441553},276418.4272800145,305932.86232792621,295965.55276425177,305729.31391985965,295768.63597457024,305525.90094005049,305424.24520758213,295473.50641779997,305221.03520123014,295276.91700468643,305017.96039798448,304916.47366941301,275316.79289744853,304713.60150217864,294786.01552359608,304510.86431327375,294589.88352351112,304308.26201289223,304207.01141784969,294295.93017221399,304004.61128199758,294100.12424397469,303802.34581041505,303701.26354572352,274219.54895413358,303499.19990256941,293611.17919522262,303297.27069980395,293415.82885704387,303095.4758479789,302994.62877573277,293123.04702358611,302793.03528273327,292928.02145773073,302591.57591731416,302490.8965045574,282881.20216505893,302289.63816320233,292441.02504417702,302088.51372643892,292246.45325267961,301887.52310517541,301787.07794753119,291954.83826810913,301586.28788260039,291760.58995459159,301385.63141069969,301285.35324435693,272038.16246459517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2688906.3903109459},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5483.0588436904272,5313.181165200248,5497.5250935953763,5327.1992176627891,5512.0295105877631,5519.2960631995902,5348.2956729347152,5533.8579197154149,5362.4063698970995,5548.4581955627564,5555.7727724014931,5024.7327670629493,5570.4308673867699,5397.8462041689691,5585.1276356147082,{"$f":"BX55*BX57+BX56*BX58","v":5412.0876329706762},5599.8631791190073,5607.2455235589159,5433.5202582605552,5622.0394218800257,5447.8558078434417,5636.8723517410608,5644.3034856693894,5104.8014081093288,5659.1951560108519,5483.860372520011,5674.1261158494335,5498.3287371417064,5689.0964688447393,5696.5964502445513,5520.102889286959,5711.6260879351466,5534.6668744955714,5726.6953791295646,5734.2449274736764,5371.3654330640547,5749.3738951725163,5571.2451685023898,5764.5427784428948,5585.9440851448844,5779.7516825962184,5787.371175489754,5608.0652063436228,5802.6403090343774,5622.8612672780355,5817.9497279576517,5825.6195776400536,5268.7866799776357,5840.9896240071994,5660.0224329376751,5856.4002219967388,5674.9555754255989,5871.8514785982061,5879.5923873898064,5697.429194596848,5895.1048331322218,5712.4610293617889,5910.6582061969857,5918.4502742081158,5352.7442970263255,5934.0652408093301,5750.2143546788675,5949.7214052192021,5765.3854553788951,5965.4188761321338,5973.283135572643,5788.2171895444862,5989.0427706696937,5803.4885551736243,6004.8439852620986,6012.7602191394571,5438.0397707559996,6028.624008755487,5841.8434761562339,6044.5296526633565,5857.2563269099564,6060.4772612895031,6068.4668369598348,5880.4518825984251,{"$f":"EJ55*EJ57+EJ56*EJ58","v":6084.4776003504885},5895.9665959934118,6100.5306058018214,6108.5729841167349,5722.004934778608,6124.6895617187693,5934.9326990115414,6140.8486605568241,5950.5911520831796,6157.0503928169683,6165.167281619385,5974.1563267560605,6181.4331750092306,5989.9182656405083,6197.741983582996,6205.9125164351381,5612.7299024468193,6222.2859101758077,6029.5052898220465,6238.7025027243699,6045.4132588612911,6255.1624080545671,6263.4086387117759,6069.3539423621123,6279.933727573205,6085.367046250798,6296.5024154679431,6304.8031449877326,5702.1682221909305,6321.4374472078989,6125.5848859157095,6338.1156366048717,6141.7463469358845,6354.8378289685552,6363.215462530773,6166.0685229622768,6380.0038771190902,6182.3367941457727,6396.8365854871854,6405.2695863461986,5793.0317330947219,6422.1689545977879,6223.1955012790786,6439.1129093641903,6239.6144936509099,6456.1015682804164,6464.6126986404934,6264.3242412501595,6481.6686350262316,6280.8517457951539,6498.7695710089383,6507.3369509384484,6095.5339720674474,6524.505609023583,6322.3615325593073,6541.7195641054241,6339.0421600205082,6558.9789356934834,6567.6256901102606,6364.1456551089468,6584.9534112279416,6380.9365238745168,6602.3268490069095,6611.0307493246828,{"$f":"GV55*GV57+GV56*GV58","v":5979.1255314125519},6628.4729883513692,6423.1077651618052,6645.9612461781198,6440.0541968427606,6663.495644218815,6672.2801838487985,6465.5577137493592,6689.884020562401,6482.6161434194346,6707.53430242796,6716.3768985734641,6074.4023308244614,6734.0970780281123,6525.4593794450793,6751.8640095880492,6542.6758509108722,6769.6778166018712,6778.6023370393923,6568.5857639454389,6796.4866892248001,6585.9160180777035,6814.418226661267,6823.4017287393881,6171.1973570169412,6841.4042775764119,6629.4419570142582,6859.4543235090923,6646.932771323296,6877.5519918515829,6886.6187236775604,6673.255556369666,6904.7880613222696,6690.8619664612024,6923.0053361105474,6932.1319894439839,6493.4467600325388,6950.4214071927627,6735.0814871149305,6968.7590788989246,6752.8510158944591,6987.145131873488,6996.3563412129351,6779.5932520290589,7014.8152055332639,6797.4802185989383,7033.3227708710046,7042.5948565614617,6369.439246453775,7061.1757144509538,6842.4043731288521,7079.8055952200721,6860.4570576675769,7098.4846282085227,7107.8426172969421,6887.6254288037999,7126.5956218730626,6905.7974224929467,7145.3981035126981,7154.8179390110199,6470.9356579712239,7173.6948811122784,6951.4374391731717,7192.6216272681131,{"$f":"JH55*JH57+JH56*JH58","v":6969.7777915313118},7211.5983088792436,7221.1054166380409,6997.3790880900715,7240.1572485670895,7015.8406507786549,7259.2593459719756,7268.8292856573635,6574.0494051994492,7288.0070300442831,7062.2079368047998,7307.2353721086711,7080.8405409418319,7326.5144453451103,7336.1730479661865,7108.8816615487613,7355.5284690337458,7127.6374074913801,7374.9349565527446,7384.6573923212127,6917.3350552381326,7404.1407322497416,7174.7435518316342,7423.6754761249422,7193.6730647519926,7443.261759568617,7453.0742711082612,7222.1610179616691,7472.7381189785192,7241.2156349406278,7492.4538470392872,7502.3312089014862,6785.2324058299473,7522.1250140076563,7289.0724112322932,7541.9710421775217,7308.3035641493379,7561.8694311940071,7571.8383041762709,7337.2454701969909,7591.8154936011351,7356.60372069397,7611.8453899224323,7621.8801466110035,6893.3544419867485,7641.9893641280341,7405.223090186144,7662.1516368783377,7424.7606897046708,7682.3671048403949,7692.4948308700659,7454.1637822858129,7712.7903549175526,7473.8305046721789,7733.1394257408783,7743.3340853274813,7003.199392555839,7763.7637413222856,7523.2246192153307,7784.2472979804807,7543.0735485329305,7804.7848975110956,7815.0740078964491,7572.9451766113125,{"$f":"LT55*LT57+LT56*LT58","v":7835.692939198635},7592.9252863574284,7856.366270539469,7866.7233810616435,7368.894523158694,7887.4785816910353,7643.1064914406143,7908.2885418857859,7663.2717115681635,7929.1534061210159,7939.6064725064825,7693.6193412125913,7960.5539645273648,7713.9178321163718,7981.5567234463588,7992.0788735443939,7228.1682923277058,8013.1648063313087,7764.8986699528486,8034.3063712720768,7785.3852209544684,8055.5037151440083,8066.1233501529323,7816.2164372048419,8087.4046384764633,7836.8383826398958,8108.7420743708963,8119.4318939348095,7343.3484699114551,8140.8538290648785,7888.6315953019048,8162.3322828419041,7909.4445975546596,8183.8674043820829,8194.6562622697147,7940.7671063177722,8216.2766659083809,7961.7176605014447,8237.9541118241796,8248.8142726510414,7460.3640327230678,8270.5775642897934,8014.3361931049349,8292.398275194797,8035.4808485786116,8314.2765568583945,8325.2373341752846,8067.302478554152,8347.202256899538,8088.5868778357453,8369.2251308642099,8380.2583473259201,7849.9315212900092,8402.3684349570158,8142.0438817758677,8424.5368568249341,8163.5254753331528,8446.7637668360367,8457.8992031020225,8195.854179970398,8480.2141347908819,8217.477744139951,8502.5879411676888,8513.796970889407,{"$f":"OF55*OF57+OF56*OF58","v":7700.0187668326398},8536.2593806741625,8271.7865803780933,8558.7810542462794,8293.6104810954548,8581.3621479646044,8592.6750263535087,8326.4543405811492,8615.3455443666953,8348.4224741990474,8638.0758752304118,8649.4635197798016,7822.717837066436,8672.2838659383815,8403.5967166022492,8695.1644202471689,8425.768379111887,8718.1053415565693,8729.5984895918227,8459.1356023897752,8752.6302601637581,8481.4537961375663,8775.7227966983337,8787.2919022857641,7947.3721053707959,8810.4758885004085,8537.5072348711547,8833.7210422764329,8560.0322007243067,8857.0275249955157,8868.703815256873,8593.9311275468845,8892.1025949128889,8616.6049595996064,8915.5631088314094,8927.3165670213457,8362.3703250577018,8950.86998786193,8673.5516045738932,8974.485550963198,8696.4355036259039,8998.1634202784226,9010.0257711199174,8730.874606638823,9033.7974081150314,8753.9097440592013,9057.6317631022775,9069.5725115359928,8202.6713562422483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":5}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":5},{"$f":"F64/(months/Months_Period)","v":0.41666666666666669},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(BW14+BW15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(EI14+EI15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(GU14+GU15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(JG14+JG15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(LS14+LS15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"$G64*(OE14+OE15)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":319999.99999999988},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(BX64:BX65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(EJ64:EJ65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(GV64:GV65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(JH64:JH65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(LT64:LT65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,{"$f":"SUM(OF64:OF65)","v":833.33333333333337},833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,833.33333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":447047.06219717581},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,834.70965108493351,836.08824193719772,837.46910964433653,838.85225796676093,840.23769067109242,841.62541153017344,843.01542432307758,844.40773283511987,845.80234085786708,847.1992521891483,848.59847063306461,850.00000000000023,851.40384410663239,852.81000677594204,854.21849183722372,{"$f":"BX66*BX51","v":855.62930312609649},857.04244448451448,858.45791976077703,859.87573280953939,861.29588749182255,862.71838767502481,864.14323723293171,865.57044004572629,867.0000000000008,868.43192098876557,869.86620691146118,871.30286167396844,872.74188918861876,874.18329337420516,875.6270781559931,877.07324746573056,878.52180524165942,879.97275542852572,881.42610197759063,882.88184884664133,884.34000000000128,885.80055940854152,887.2635310496911,888.72891890744847,890.19672697239173,891.66695924168982,893.13961971911351,894.6147124150458,896.09224134649321,897.57221053709691,899.05462401714306,900.53948582357475,902.02680000000191,903.51657059671288,905.00880167068533,906.50349728559786,908.00066151184012,909.50029842652418,911.00241211349635,912.50700666334717,914.01408617342349,915.52365474783926,917.03571649748653,918.55027554004675,920.06733600000246,921.5869020086476,923.10897770409963,924.63356723131039,926.16067474207739,927.69030439505525,929.22246035576677,930.75714679661473,932.2943678968926,933.83412784279665,935.37643082743671,936.92128105084817,938.4686827200029,940.01864004882088,941.57115725818198,943.12623857593712,944.68388823691953,946.2441104829569,947.80690956288254,949.37228973254742,{"$f":"EJ66*EJ51","v":950.94025525483096},952.51081039965311,954.08395944398603,955.65970667186571,957.23805637440364,958.8190128497979,960.40258040334641,961.98876334745648,963.57756600165851,965.1689926926166,966.76304775414098,968.35973552719918,969.95906035992823,971.56102660764691,973.16563863286649,974.77290080530372,976.38281750189242,977.99539310679472,979.61063201141405,981.22853861440638,982.84911732169246,984.47237254646973,986.09830870922463,987.726930237744,989.35824156712761,990.9922471398005,992.62895140552439,994.2683588214104,995.91047385193076,997.55530096893108,999.20284465164275,1000.8531093866948,1002.5060996681266,1004.1618199973996,1005.8202748834094,1007.4814688424992,1009.1454063984706,1010.812092082597,1012.4815304336355,1014.1537259978392,1015.8286833289699,1017.5064069883102,1019.1869015446761,1020.8701715744292,1022.5562216614896,1024.245056397348,1025.9366803810778,1027.6310982193493,1029.3283145264402,1031.0283339242492,1032.7311610423085,1034.4368005177964,1036.14525699555,1037.856535128077,1039.5706395755703,1041.2875750059186,1043.0073460947201,1044.7299575252957,1046.4554139887005,1048.1837201837373,1049.9148808169698,1051.648900602735,1053.3857842631553,1055.1255365281529,{"$f":"GV66*GV51","v":1056.8681621354615},1058.6136658306391,1060.3620523670822,1062.1133265060375,1063.8674930166151,1065.6245566758023,1067.3845222684749,1069.1473945874125,1070.9131784333099,1072.6818786147901,1074.453499948419,1076.2280472587165,1078.0055253781713,1079.7859391472525,1081.5692934144245,1083.3555930361588,1085.1448428769481,1086.9370478093188,1088.7322127138452,1090.5303424791614,1092.3314420019767,1094.1355161870865,1095.9425699473879,1097.7526082038914,1099.5656358857352,1101.3816579301981,1103.2006792827135,1105.0227048968825,1106.8477397344875,1108.6757887655056,1110.5068569681225,1112.3409493287452,1114.1780708420167,1116.018226510829,1117.8614213463363,1119.70766036797,1121.5569486034506,1123.4092910888025,1125.2646928683685,1127.1231589948206,1128.9846945291779,1130.8493045408163,1132.7169941074856,1134.5877683153208,1136.4616322588577,1138.3385910410461,1140.2186497732639,1142.1018135753302,1143.9880875755202,1145.8774769105796,1147.7699867257365,1149.665622174718,1151.5643884197623,1153.4662906316335,1155.371333989636,1157.2795236816278,1159.1908649040356,1161.1053628618679,1163.0230227687298,1164.9438498468373,1166.8678493270313,1168.7950264487915,1170.7253864602519,1172.6589346182129,{"$f":"JH66*JH51","v":1174.595676188158},1176.5356164442669,1178.4787606694294,1180.4251141552611,1182.3746822021169,1184.327470119106,1186.2834832241051,1188.2427268437748,1190.2052063135727,1192.1709269777682,1194.1398941894577,1196.112113310578,1198.087589711922,1200.0663287731529,1202.0483358828187,1204.0336164383671,1206.0221758461601,1208.0140195214888,1210.009152888588,1212.0075813806511,1214.0093104398447,1216.0143455173243,1218.0226920732475,1220.0343555767904,1222.0493415061612,1224.0676553486167,1226.0893026004758,1228.1142887671351,1230.1426193630841,1232.1742999119192,1234.2093359463604,1236.2477330082647,1238.2894966486424,1240.3346324276715,1242.3831459147132,1244.4350426883268,1246.4903283362851,1248.5490084555897,1250.6110886524859,1252.6765745424784,1254.7454717503463,1256.8177859101581,1258.8935226652882,1260.9726876684306,1263.055286581616,1265.1413250762257,1267.230808833008,1269.323743542094,1271.4201349030116,1273.5199886247024,1275.6233104255366,1277.7301060333291,1279.8403811853543,1281.9541416283625,1284.0713931185951,1286.1921414218004,1288.3163923132495,1290.4441515777514,1292.5754250096695,1294.7102184129371,1296.8485376010728,1298.9903883971972,1301.1357766340482,1303.2847081539965,{"$f":"LT66*LT51","v":1305.437188809062},1307.5932244609303,1309.7528209809675,1311.915984250237,1314.0827201595148,1316.2530346093067,1318.4269335098634,1320.6044227811963,1322.7855083530949,1324.9701961651419,1327.1584921667297,1329.3504023170769,1331.5459325852439,1333.7450889501497,1335.9478774005877,1338.1543039352425,1340.3643745627062,1342.5780953014937,1344.7954721800613,1347.0165112368209,1349.2412185201574,1351.4696000884453,1353.7016620100649,1355.9374103634191,1358.1768512369492,1360.4199907291531,1362.6668349485999,1364.9173900139479,1367.1716620539605,1369.4296572075241,1371.6913816236631,1373.956841461558,1376.2260428905611,1378.4989920902149,1380.7756952502671,1383.0561585706882,1385.3403882616892,1387.6283905437372,1389.9201716475729,1392.2157378142276,1394.5150952950407,1396.8182503516755,1399.1252092561372,1401.4359782907898,1403.7505637483732,1406.0689719320198,1408.3912091552729,1410.7172817421026,1413.0471960269235,1415.3809583546124,1417.7185750805247,1420.0600525705129,1422.4053972009422,1424.7546153587095,1427.1077134412606,1429.4646978566061,1431.8255750233411,1434.1903513706609,1436.5590333383791,1438.9316273769452,1441.3081399474627,1443.6885775217052,1446.0729465821357,1448.4612536219236,{"$f":"OF66*OF51","v":1450.8535051449614},1453.2497076658842,1455.6498677100863,1458.0539918137388,1460.4620865238085,1462.8741583980748,1465.2902140051472,1467.7102599244847,1470.1343027464127,1472.5623490721403,1474.9944055137796,1477.430478694363,1479.8705752478616,1482.314701819203,1484.7628650642889,1487.2150716500148,1489.6713282542858,1492.1316415660374,1494.5960182852511,1497.0644651229757,1499.5369888013417,1502.0135960535838,1504.4942936240559,1506.979088268251,1509.4679867528196,1511.9609958555877,1514.4581223655753,1516.9593730830156,1519.464754819372,1521.9742743973586,1524.4879386509569,1527.0057544254357,1529.5277285773693,1532.0538679746564,1534.5841794965379,1537.1186700336168,1539.657346487877,1542.2002157727006,1544.7472848128882,1547.2985605446772,1549.8540499157607,1552.4137598853069,1554.9776974239774,1557.5458695139457,1560.118283148918,1562.6949453341506,1565.2758630864698,1567.8610434342904,1570.4504934176357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2241859.328113771},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,4730.9091437774841,{"$f":"BX59-BX68","v":4556.4583298445796},4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,4931.0795928658772,{"$f":"EJ59-EJ68","v":5133.5373450956577},4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,5555.9052127965297,{"$f":"GV59-GV68","v":4922.2573692770902},5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,6019.9626926499004,{"$f":"JH59-JH68","v":5795.1821153431538},6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT59-LT68","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,7065.3357172674832,{"$f":"OF59-OF68","v":6249.1652616876781},7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,-88888.888888888891,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70-BW46","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70-EI46","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70-GU46","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70-JG46","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70-LS46","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70-OE46","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8535933257219952E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2549292736163951E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BW82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EI82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GU82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JG82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LS82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OE82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QQ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TC82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VO82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YA82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAM82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8535933257219952E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2549292736163951E-2},{"$f":"SUM(K80:XFD80)","v":18989.600245184673},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520.31940673084398,1043.6845516681715,1570.1132633248194,2099.6234745744891,2632.2332232626313,3167.9606528209092,3706.8240128852553,4248.8416599175507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":818989.6002451845},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BX79+BX80+BX81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EJ79+EJ80+EJ81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GV79+GV80+GV81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JH79+JH80+JH81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LT79+LT80+LT81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OF79+OF80+OF81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QR79+QR80+QR81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TD79+TD80+TD81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VP79+VP80+VP81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YB79+YB80+YB81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAN79+AAN80+AAN81","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BX82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EJ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GV82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JH82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LT82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OF82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QR82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TD82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VP82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YB82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAN82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.6041666666666665E-3},null,{"$f":"SUM(K85:XFD85)","v":818989.60024518974},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*BW84*BW7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*EI84*EI7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*GU84*GU7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*JG84*JG7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*LS84*LS7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,{"$f":"$F$85*OE84*OE7","v":2132.7854173051678},2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,2132.7854173051678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":18989.600245189737},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2515.5637753003261,2344.3075059578828,2527.2705666458719,2355.5615423908607,2539.0064026115028,2544.8852343642488,2372.4948313064701,2556.6647695751276,2383.8186117340642,2568.4735260684406,2574.3888844632606,2041.9473497577815,2586.2416059749698,2412.2507800878589,2598.1237264723163,{"$f":"BX70-BX85","v":2423.6729125394118},2610.0353173293247,2616.0021864929708,2440.8591081458485,2627.9581170830356,2452.3520028632488,2639.9436972029612,2645.9476283184954,2105.0159908041601,2657.9778177169187,2481.2087483033824,2670.0378368702973,2492.8014306479195,2682.1277581653662,2688.1839547833902,2510.2442245160605,2700.3188653883194,2521.9087017618781,2712.4838598468064,2718.5776613218673,2354.2400157588859,2730.7879184588069,2551.1962201475312,2743.0284422302789,2562.9619408673248,2755.2993060493604,2761.4461384654728,2580.6650766234093,2773.7626503827164,2592.5036394357708,2786.1096866353405,2792.2946745113109,2233.9744626724655,2804.6876361053187,2622.2282139618223,2817.1113074059735,2634.1694966085911,2829.5657628665144,2835.804557971142,2652.1367706283331,2848.3053296536305,2664.1519573087821,2860.8370723943312,2867.1145813629014,2299.8915437211549,2879.6929214955148,2694.3199596695999,2892.3024206827236,2706.4393633316499,2904.9431544319109,2911.2752579117082,2724.6746254427039,2923.9629854676336,2736.8690100256595,2936.6821371294941,2943.0535207834414,2366.7856707308288,2955.8199514014982,2767.4869015928839,2968.6179967822513,2779.7870213678693,2981.4477335013785,2987.8745100917845,2798.2941755607094,{"$f":"EJ70-EJ85","v":3000.7519277904898},2810.6703682885905,3013.6612290526677,3020.1278601397012,2631.9814610990366,3033.0851315638033,2841.7447013030273,3046.0744799042,2854.228168776353,3059.095982819184,3065.6188165600765,2873.0111739236931,3078.6886973441347,2885.5718217276931,3091.7909276449614,3098.3541983246664,2503.561667639759,3111.505099763845,2917.1092405054646,3124.6885468047954,2929.7787242344307,3137.9046182029292,3144.5249126973836,2948.841594819201,3157.7900687009092,2961.5893818058298,3171.088046757251,3177.7493688611544,2573.4723310338318,3191.0967289338,2993.5966239588993,3204.4771099130089,3006.4548299625899,3217.8905916659874,3224.609770342196,3025.8016368146095,3238.0730534154513,3038.7392847580081,3251.5696377483823,3258.3304430431913,2644.4176324605846,3271.87713030431,3071.2231824292344,3285.4573204845933,3084.2728546842523,3299.0710945779006,3305.8906009542475,3103.9077257256426,3319.5549031946234,3117.0379945657364,3333.252992661462,3340.1147331154839,2926.6032977667296,3353.8636565903385,3150.0054756785689,3367.6465717943379,3163.2493966206198,3381.4635608630201,3388.3848588163924,3183.176517620042,3402.2531131058035,3196.5022059666139,3416.1556474385866,3423.1197954913619,{"$f":"GV70-GV85","v":2789.4719519719224},3437.0739052155618,3229.9602954895549,3451.062502366914,3243.4012865209775,3465.0856702378446,3472.1102442751558,3263.6249018567792,3486.1854248239229,3277.1488474994762,3500.2953851743728,3507.36343400958,2863.6113881411225,3521.5257215756915,3311.104668725487,3535.7229992467223,3324.7455907287563,3549.9553514873846,3557.0847070203795,3345.2700041611092,3571.3698299176554,3358.9950845854487,3585.6902394087115,3592.8637032303291,2938.8463038260384,3607.2372023410458,3393.4558604263771,3621.6462013070418,3407.2996142836405,3636.0907857809093,3643.3264494042701,3428.1291897357528,3657.8245731750853,3442.0583226452059,3672.3584974590435,3679.6389117708463,3239.10439412392,3694.2266987987928,3477.0313769413947,3708.8505025989357,3491.0809040601139,3723.5104100275034,3730.853929800282,3512.2200664085699,3745.568155969238,3526.3562102527244,3760.3187037925732,3767.7076256809637,3092.6657415730874,3782.5128202352066,3561.8489690979472,3797.3545557401862,3576.1072519426466,3812.2329202717215,3819.6858660021385,3597.5604878170047,3834.6193396638587,3611.9066423259114,3849.5896634388005,3857.088671859015,3171.2823913390253,3872.1144373583188,3647.9266354077522,3887.1772753447326,{"$f":"JH70-JH85","v":3662.396698037986},3902.2772751298085,3909.8412386634441,3684.1685566296424,3924.997149059805,3698.7277633543813,3940.1904454427026,3947.8011415084206,3251.0587815807089,3963.0506857613468,3735.2826253101744,3978.3378414929252,3749.9675339247419,3993.6626992667893,4001.3392947781999,3772.0626278052264,4016.7208758824177,3786.8379706647233,4032.140386358989,4039.8643936353942,3570.54032749312,4055.34096942725,3823.9354424532189,4070.855703242984,3838.8383059406638,4086.4086869148327,4094.1995512026174,3861.2613118893664,4109.8100823102668,3876.2559177235412,4125.4590937877583,4133.2980585880541,3414.1574918761376,4149.0049642748163,3913.9038480124123,4164.7505821840277,3929.0278185078855,4180.5350054332503,4188.4417982186169,3951.7834783493449,4204.2846045456208,3967.0005174786443,4220.1664499519757,4228.1220416374053,3497.5137380999645,4244.0626217466415,4005.2068640479679,4260.0424760310761,4020.5551374964912,4276.0616989105256,4284.0861031393615,4043.6482589473158,4300.1645564270311,4059.0909457386483,4316.2826153171154,4324.3565266005135,3582.0975829374215,4340.5341724393656,4097.8637769004927,4356.7516622623752,4113.4395936266901,4373.0090918087299,4381.1528139572329,4136.8750511521484,{"$f":"LT70-LT85","v":4397.4703330844059},4152.5466445913298,4413.8280322533337,4422.0219795062385,3922.0263856940114,4438.4401297765617,4191.8941406255835,4454.8987017994223,4207.7007859099012,4471.3977926507068,4479.6625630345843,4231.4835215903458,4496.2226146369539,4247.3873258610547,4512.823428740603,4521.1391523039838,3755.018500459832,4537.8012937246476,4287.3177804676197,4554.5044427300891,4303.3585851291427,4571.2486977503959,4579.6362708377001,4327.4936095362555,4596.4423699343461,4343.6329746055744,4613.289822117129,4621.7290866156945,3843.3913905523273,4638.6387545521866,4384.1547963730736,4655.590024075178,4400.4331373589303,4672.5829949867002,4681.0951497142796,4424.9255304419166,4698.1508603415241,4441.3038526525397,4715.2485228714395,4723.8131175316466,3933.0635201228592,4740.9738966329496,4482.4255665436303,4758.1768795988392,4498.9448675250715,4775.4221676212073,4784.0607077148434,4523.7997795068823,4801.3696435674465,4540.4205021759644,4818.7211384785169,4827.4128774502387,4294.7407067838994,4844.8284022931384,4582.1507510294396,4862.2867416631598,4598.9144830046444,4879.7879981602073,4888.5547524584763,4624.1371352882852,4906.1205775382514,4641.0037493130785,4923.7295772803845,4932.550299962315,{"$f":"OF70-OF85","v":4116.3798443825108},4950.2242557031113,4683.3512953628397,4967.9416451273737,4700.362977266479,4985.7025722613616,4994.599395043193,4725.9586633514973,5012.4258243151144,4743.0747078217391,5030.2960524114642,5039.2476237802712,4210.061844513406,5057.1837468140111,4786.0484342327927,5075.163931291987,4803.3116335524337,5093.1882826853634,5102.2170540014031,4829.2857199616319,5120.3078540572478,4846.6547827788145,5138.4430857691095,5147.5273967123449,4305.1187013128092,5165.7294753396527,4890.2636952004123,5183.976251888249,4907.7820285997677,5202.26783329299,5211.4304593007491,4934.1399558162811,5229.7894490303515,4951.7656743197822,5248.1935120297039,5257.4124796825618,4689.9275612646579,5275.8843547840625,4996.0189024558367,5294.4015731133532,5013.7960364049759,5312.9642430879485,5322.2626563907725,5040.5433198197097,5340.8937076609454,5058.4293814198827,5359.5704827106401,5368.9260507965355,4499.4354455194443,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BY82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EK82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GW82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JI82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LU82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OG82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QS82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TE82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VQ82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YC82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAO82","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2132.7854173051678,4265.5708346103356,6398.3562519155039,8531.1416692206712,10663.927086525839,12796.712503831006,14929.497921136173,17062.283338441342,19195.06875574651,21327.854173051677,23460.639590356845,25593.425007662012,27726.210424967179,29858.995842272347,31991.781259577514,{"$f":"BW89+BX85","v":34124.566676882685},36257.352094187852,38390.13751149302,40522.922928798187,42655.708346103354,44788.493763408522,46921.279180713689,49054.064598018856,51186.850015324024,53319.635432629191,55452.420849934359,57585.206267239526,59717.991684544693,61850.777101849861,63983.562519155028,66116.347936460195,68249.13335376537,70381.918771070545,72514.704188375719,74647.489605680894,76780.275022986069,78913.060440291243,81045.845857596418,83178.631274901592,85311.416692206767,87444.202109511942,89576.987526817116,91709.772944122291,93842.558361427466,95975.34377873264,98108.129196037815,100240.91461334299,102373.70003064816,104506.48544795334,106639.27086525851,108772.05628256369,110904.84169986886,113037.62711717404,115170.41253447921,117303.19795178439,119435.98336908956,121568.76878639474,123701.55420369991,125834.33962100509,127967.12503831026,130099.91045561543,132232.69587292059,134365.48129022575,136498.26670753091,138631.05212483607,140763.83754214123,142896.62295944639,145029.40837675155,147162.19379405671,149294.97921136188,151427.76462866704,153560.5500459722,155693.33546327736,157826.12088058252,159958.90629788768,162091.69171519284,164224.477132498,166357.26254980316,168490.04796710832,{"$f":"EI89+EJ85","v":170622.83338441348},172755.61880171864,174888.4042190238,177021.18963632896,179153.97505363412,181286.76047093928,183419.54588824444,185552.3313055496,187685.11672285476,189817.90214015992,191950.68755746508,194083.47297477024,196216.2583920754,198349.04380938056,200481.82922668572,202614.61464399088,204747.40006129604,206880.1854786012,209012.97089590636,211145.75631321152,213278.54173051668,215411.32714782184,217544.112565127,219676.89798243216,221809.68339973732,223942.46881704248,226075.25423434764,228208.0396516528,230340.82506895796,232473.61048626312,234606.39590356828,236739.18132087344,238871.9667381786,241004.75215548376,243137.53757278892,245270.32299009408,247403.10840739924,249535.8938247044,251668.67924200956,253801.46465931472,255934.25007661988,258067.03549392504,260199.8209112302,262332.60632853536,264465.39174584055,266598.17716314574,268730.96258045093,270863.74799775612,272996.53341506131,275129.31883236649,277262.10424967168,279394.88966697687,281527.67508428206,283660.46050158725,285793.24591889244,287926.03133619763,290058.81675350282,292191.60217080801,294324.3875881132,296457.17300541839,298589.95842272358,300722.74384002876,302855.52925733395,304988.31467463914,{"$f":"GU89+GV85","v":307121.10009194433},309253.88550924952,311386.67092655471,313519.4563438599,315652.24176116509,317785.02717847028,319917.81259577547,322050.59801308066,324183.38343038585,326316.16884769103,328448.95426499622,330581.73968230141,332714.5250996066,334847.31051691179,336980.09593421698,339112.88135152217,341245.66676882736,343378.45218613255,345511.23760343774,347644.02302074293,349776.80843804812,351909.59385535331,354042.37927265849,356175.16468996368,358307.95010726887,360440.73552457406,362573.52094187925,364706.30635918444,366839.09177648963,368971.87719379482,371104.66261110001,373237.4480284052,375370.23344571039,377503.01886301558,379635.80428032076,381768.58969762595,383901.37511493114,386034.16053223633,388166.94594954152,390299.73136684671,392432.5167841519,394565.30220145709,396698.08761876228,398830.87303606747,400963.65845337266,403096.44387067785,405229.22928798303,407362.01470528822,409494.80012259341,411627.5855398986,413760.37095720379,415893.15637450898,418025.94179181417,420158.72720911936,422291.51262642455,424424.29804372974,426557.08346103493,428689.86887834012,430822.6542956453,432955.43971295049,435088.22513025568,437221.01054756087,439353.79596486606,441486.58138217125,{"$f":"JG89+JH85","v":443619.36679947644},445752.15221678163,447884.93763408682,450017.72305139201,452150.5084686972,454283.29388600239,456416.07930330758,458548.86472061276,460681.65013791795,462814.43555522314,464947.22097252833,467080.00638983352,469212.79180713871,471345.5772244439,473478.36264174909,475611.14805905428,477743.93347635947,479876.71889366466,482009.50431096985,484142.28972827503,486275.07514558022,488407.86056288541,490540.6459801906,492673.43139749579,494806.21681480098,496939.00223210617,499071.78764941136,501204.57306671655,503337.35848402174,505470.14390132693,507602.92931863212,509735.7147359373,511868.50015324249,514001.28557054768,516134.07098785287,518266.85640515806,520399.64182246325,522532.42723976844,524665.21265707363,526797.99807437882,528930.78349168401,531063.5689089892,533196.35432629439,535329.13974359958,537461.92516090476,539594.71057820995,541727.49599551514,543860.28141282033,545993.06683012552,548125.85224743071,550258.6376647359,552391.42308204109,554524.20849934628,556656.99391665147,558789.77933395666,560922.56475126185,563055.35016856703,565188.13558587222,567320.92100317741,569453.7064204826,571586.49183778779,573719.27725509298,575852.06267239817,577984.84808970336,{"$f":"LS89+LT85","v":580117.63350700855},582250.41892431374,584383.20434161893,586515.98975892412,588648.7751762293,590781.56059353449,592914.34601083968,595047.13142814487,597179.91684545006,599312.70226275525,601445.48768006044,603578.27309736563,605711.05851467082,607843.84393197601,609976.6293492812,612109.41476658639,614242.20018389157,616374.98560119676,618507.77101850195,620640.55643580714,622773.34185311233,624906.12727041752,627038.91268772271,629171.6981050279,631304.48352233309,633437.26893963828,635570.05435694347,637702.83977424866,639835.62519155385,641968.41060885903,644101.19602616422,646233.98144346941,648366.7668607746,650499.55227807979,652632.33769538498,654765.12311269017,656897.90852999536,659030.69394730055,661163.47936460574,663296.26478191093,665429.05019921612,667561.8356165213,669694.62103382649,671827.40645113168,673960.19186843687,676092.97728574206,678225.76270304725,680358.54812035244,682491.33353765763,684624.11895496282,686756.90437226801,688889.6897895732,691022.47520687839,693155.26062418357,695288.04604148876,697420.83145879395,699553.61687609914,701686.40229340433,703819.18771070952,705951.97312801471,708084.7585453199,710217.54396262509,712350.32937993028,714483.11479723547,{"$f":"OE89+OF85","v":716615.90021454066},718748.68563184584,720881.47104915103,723014.25646645622,725147.04188376141,727279.8273010666,729412.61271837179,731545.39813567698,733678.18355298217,735810.96897028736,737943.75438759255,740076.53980489774,742209.32522220293,744342.11063950812,746474.8960568133,748607.68147411849,750740.46689142368,752873.25230872887,755006.03772603406,757138.82314333925,759271.60856064444,761404.39397794963,763537.17939525482,765669.96481256001,767802.7502298652,769935.53564717039,772068.32106447557,774201.10648178076,776333.89189908595,778466.67731639114,780599.46273369633,782732.24815100152,784865.03356830671,786997.8189856119,789130.60440291709,791263.38982022228,793396.17523752747,795528.96065483266,797661.74607213784,799794.53148944303,801927.31690674822,804060.10232405341,806192.8877413586,808325.67315866379,810458.45857596898,812591.24399327417,814724.02941057936,816856.81482788455,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"QQ89+QR85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"TC89+TD85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"VO89+VP85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"YA89+YB85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,{"$f":"AAM89+AAN85","v":818989.60024518974},818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974,818989.60024518974]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,816856.81482787931,814724.02941057412,812591.24399326905,810458.45857596386,808325.67315865867,806192.88774135348,804060.10232404829,801927.3169067431,799794.53148943803,797661.74607213284,795528.96065482765,793396.17523752246,791263.38982021727,789130.6044029122,786997.81898560701,{"$f":"BX88-BX89","v":784865.03356830182},782732.24815099663,780599.46273369144,778466.67731638625,776333.89189908118,774201.10648177599,772068.3210644708,769935.53564716561,767802.75022986042,765669.96481255535,763537.17939525016,761404.39397794497,759271.60856063978,757138.82314333459,755006.03772602952,752873.25230872433,750740.46689141914,748607.68147411395,746474.89605680876,744342.11063950357,742209.32522219839,740076.53980489331,737943.75438758812,735810.96897028293,733678.18355297775,731545.39813567256,729412.61271836737,727279.82730106218,725147.04188375699,723014.2564664518,720881.47104914673,718748.68563184154,716615.90021453635,714483.11479723116,712350.32937992597,710217.54396262078,708084.75854531559,705951.97312801052,703819.18771070533,701686.40229340014,699553.61687609495,697420.83145878976,695288.04604148457,693155.26062417938,691022.47520687419,688889.68978956901,686756.90437226393,684624.11895495874,682491.33353765355,680358.54812034848,678225.76270304329,676092.9772857381,673960.19186843291,671827.40645112772,669694.62103382265,667561.83561651746,665429.05019921227,663296.2647819072,661163.47936460201,659030.69394729682,656897.90852999163,654765.12311268644,652632.33769538137,650499.55227807618,{"$f":"EJ88-EJ89","v":648366.76686077099},646233.98144346592,644101.19602616073,641968.41060885554,639835.62519155035,637702.83977424516,635570.05435694009,633437.2689396349,631304.48352232971,629171.69810502464,627038.91268771945,624906.12727041426,622773.34185310907,620640.55643580388,618507.77101849881,616374.98560119362,614242.20018388843,612109.41476658336,609976.62934927817,607843.84393197298,605711.05851466779,603578.2730973626,601445.48768005753,599312.70226275234,597179.91684544715,595047.13142814208,592914.34601083689,590781.5605935317,588648.77517622651,586515.98975892132,584383.20434161625,582250.41892431106,580117.63350700587,577984.8480897008,575852.06267239561,573719.27725509042,571586.49183778523,569453.70642048004,567320.92100317497,565188.13558586978,563055.35016856459,560922.56475125952,558789.77933395433,556656.99391664914,554524.20849934395,552391.42308203876,550258.63766473357,548125.85224742838,545993.06683012319,543860.281412818,541727.49599551281,539594.71057820763,537461.92516090244,535329.13974359725,533196.35432629206,531063.56890898687,528930.78349168168,526797.99807437649,524665.2126570713,522532.42723976611,520399.64182246092,518266.85640515573,516134.07098785054,514001.28557054535,{"$f":"GV88-GV89","v":511868.50015324017},509735.71473593498,507602.92931862979,505470.1439013246,503337.35848401941,501204.57306671422,499071.78764940903,496939.00223210384,494806.21681479865,492673.43139749346,490540.64598018827,488407.86056288308,486275.0751455779,484142.28972827271,482009.50431096752,479876.71889366233,477743.93347635714,475611.14805905195,473478.36264174676,471345.57722444157,469212.79180713638,467080.00638983119,464947.220972526,462814.43555522081,460681.65013791563,458548.86472061044,456416.07930330525,454283.29388600006,452150.50846869487,450017.72305138968,447884.93763408449,445752.1522167793,443619.36679947411,441486.58138216892,439353.79596486373,437221.01054755854,435088.22513025336,432955.43971294817,430822.65429564298,428689.86887833779,426557.0834610326,424424.29804372741,422291.51262642222,420158.72720911703,418025.94179181184,415893.15637450665,413760.37095720146,411627.58553989627,409494.80012259108,407362.0147052859,405229.22928798071,403096.44387067552,400963.65845337033,398830.87303606514,396698.08761875995,394565.30220145476,392432.51678414957,390299.73136684438,388166.94594953919,386034.160532234,383901.37511492881,381768.58969762363,379635.80428031844,377503.01886301325,{"$f":"JH88-JH89","v":375370.23344570806},373237.44802840287,371104.66261109768,368971.87719379249,366839.0917764873,364706.30635918211,362573.52094187692,360440.73552457173,358307.95010726654,356175.16468996136,354042.37927265617,351909.59385535098,349776.80843804579,347644.0230207406,345511.23760343541,343378.45218613022,341245.66676882503,339112.88135151984,336980.09593421465,334847.31051690946,332714.52509960427,330581.73968229908,328448.9542649939,326316.16884768871,324183.38343038352,322050.59801307833,319917.81259577314,317785.02717846795,315652.24176116276,313519.45634385757,311386.67092655238,309253.88550924719,307121.100091942,304988.31467463681,302855.52925733163,300722.74384002644,298589.95842272125,296457.17300541606,294324.38758811087,292191.60217080568,290058.81675350049,287926.0313361953,285793.24591889011,283660.46050158492,281527.67508427973,279394.88966697454,277262.10424966936,275129.31883236417,272996.53341505898,270863.74799775379,268730.9625804486,266598.17716314341,264465.39174583822,262332.60632853303,260199.82091122784,258067.03549392265,255934.25007661746,253801.46465931227,251668.67924200709,249535.8938247019,247403.10840739671,245270.32299009152,243137.53757278633,241004.75215548114,{"$f":"LT88-LT89","v":238871.96673817595},236739.18132087076,234606.39590356557,232473.61048626038,230340.82506895519,228208.03965165,226075.25423434481,223942.46881703963,221809.68339973444,219676.89798242925,217544.11256512406,215411.32714781887,213278.54173051368,211145.75631320849,209012.9708959033,206880.18547859811,204747.40006129292,202614.61464398773,200481.82922668254,198349.04380937736,196216.25839207217,194083.47297476698,191950.68755746179,189817.9021401566,187685.11672285141,185552.33130554622,183419.54588824103,181286.76047093584,179153.97505363065,177021.18963632546,174888.40421902027,172755.61880171509,170622.8333844099,168490.04796710471,166357.26254979952,164224.47713249433,162091.69171518914,159958.90629788395,157826.12088057876,155693.33546327357,153560.55004596838,151427.76462866319,149294.979211358,147162.19379405282,145029.40837674763,142896.62295944244,140763.83754213725,138631.05212483206,136498.26670752687,134365.48129022168,132232.69587291649,130099.9104556113,127967.12503830611,125834.33962100092,123701.55420369573,121568.76878639054,119435.98336908536,117303.19795178017,115170.41253447498,113037.62711716979,110904.8416998646,108772.05628255941,106639.27086525422,104506.48544794903,{"$f":"OF88-OF89","v":102373.70003064384},100240.91461333865,98108.129196033464,95975.343778728275,93842.558361423085,91709.772944117896,89576.987526812707,87444.202109507518,85311.416692202329,83178.63127489714,81045.84585759195,78913.060440286761,76780.275022981572,74647.489605676383,72514.704188371194,70381.918771066004,68249.133353760815,66116.347936455626,63983.562519150437,61850.777101845248,59717.991684540058,57585.206267234869,55452.42084992968,53319.635432624491,51186.850015319302,49054.064598014113,46921.279180708923,44788.493763403734,42655.708346098545,40522.922928793356,38390.137511488167,36257.352094182977,34124.566676877788,31991.781259572599,29858.99584226741,27726.210424962221,25593.425007657032,23460.639590351842,21327.854173046653,19195.068755741464,17062.283338436275,14929.497921131086,12796.712503825896,10663.927086520707,8531.141669215518,6398.3562519103289,4265.5708346051397,2132.7854172999505,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"QR88-QR89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"TD88-TD89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"VP88-VP89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"YB88-YB89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,{"$f":"AAN88-AAN89","v":-5.2386894822120667E-9},-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9,-5.2386894822120667E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,0,0,0,0,0,0,0,0,3.0715454439802785E-3,2.869912404968861E-3,3.1019958604562928E-3,2.8988271284035305E-3,3.1328026449038821E-3,3.148341465414197E-3,2.9428377096618902E-3,3.1796936101982504E-3,2.9726118084231327E-3,3.2114167138467859E-3,3.2274192627891893E-3,2.5667794018171047E-3,3.2597102011497794E-3,3.0486065842575448E-3,{"$f":"IF(BV90,BW86/BV90)","v":3.2923874856408096E-3},3.0796437475054009E-3,3.3254575063219323E-3,3.3421418277739322E-3,3.126903392423381E-3,3.3758132411555682E-3,3.1588882418417462E-3,3.4098939863309316E-3,3.427090007618054E-3,2.7340158926874298E-3,3.4617977298481784E-3,3.2405721294171573E-3,3.4969323157060493E-3,3.2739519897229887E-3,3.5325010548595487E-3,3.5504505549235161E-3,3.3248001990508025E-3,3.5866845542827474E-3,3.3592284057955622E-3,3.6233716631193839E-3,3.6418875915084706E-3,3.1628467368804837E-3,3.679269211069639E-3,3.4472059076755819E-3,3.717124002908175E-3,3.4831798504635159E-3,3.7554603200906063E-3,3.7748117143556067E-3,3.5380044595140921E-3,3.8138864110615562E-3,3.57514199147951E-3,3.8534643843009995E-3,3.8734449235426995E-3,3.1081440666686035E-3,3.9137948729098355E-3,3.6701052266378685E-3,3.9546711656021308E-3,3.708961456952166E-3,3.9960834189957072E-3,4.0169936000121137E-3,3.7682075409948266E-3,4.0592283395320125E-3,3.808359921296293E-3,4.1020241199425326E-3,4.1236356610564167E-3,3.3180034465151798E-3,4.1672927072790352E-3,3.9111050718332241E-3,4.2115374483587577E-3,3.9531756016175437E-3,4.256381014209088E-3,4.2790309109142456E-3,4.0173564250694568E-3,4.3247941979907226E-3,4.0608763589407033E-3,4.3711853802485857E-3,4.3946202169582657E-3,3.5454178840901183E-3,4.4419761212958798E-3,4.1723239652236514E-3,4.4899908864221936E-3,4.2179932541809217E-3,4.5386774638592961E-3,4.5632768219048296E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.2877038325165309E-3},4.6129961462413509E-3,4.3350006692927066E-3,4.6634211687865412E-3,4.6889027357388049E-3,4.0998613290065371E-3,4.7404130250730814E-3,4.4562208666171863E-3,4.7926651972081515E-3,4.5059365918811356E-3,4.8456744133213202E-3,4.872467763240595E-3,4.5818706236410598E-3,4.9266418794640821E-3,4.6334221903934682E-3,4.9816127798679583E-3,5.0094022153070062E-3,4.0617509245574916E-3,5.0655996915098638E-3,4.7656663500558159E-3,5.1226365018905836E-3,4.8199529426546563E-3,5.1805305088827962E-3,5.2098046812731171E-3,4.9029241306534745E-3,5.269019089330868E-3,4.9592916611298273E-3,5.3291376082201846E-3,5.3595420489337825E-3,4.3560471461708784E-3,5.4210538839199428E-3,5.104032415534609E-3,5.483520207469463E-3,5.1635082298728419E-3,5.5469622121512808E-3,5.5790558887484024E-3,5.2544773787430183E-3,5.6440025318788799E-3,5.3163245250736164E-3,5.7099806377367739E-3,5.74336380417911E-3,4.6788272186913497E-3,5.8109333821706735E-3,5.4753068880214594E-3,5.8795945129860314E-3,5.5407061950003538E-3,5.9493725323658325E-3,5.9846885067642895E-3,5.6408159968164258E-3,6.0561910911221713E-3,5.7089332885898198E-3,6.1288774094744956E-3,6.1656732541837799E-3,5.4237064233463323E-3,6.2401883735043687E-3,5.8842406321974261E-3,6.3159594855997283E-3,5.9564420943413162E-3,6.3930171326778132E-3,6.4320382218650725E-3,6.0670622729100425E-3,6.5110851226552989E-3,6.14239893550336E-3,6.5914993506125405E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.632229856362146E-3},5.4269746599477607E-3,6.7147595606812903E-3,6.336539116476885E-3,6.7987442605963204E-3,6.4166030885379815E-3,6.8842211130010107E-3,6.9275310538976084E-3,6.5393896882615012E-3,7.01531859879181E-3,6.6230955394929536E-3,7.1046968683608639E-3,7.149995546243142E-3,5.8631558157988106E-3,7.2418388306689169E-3,6.8391147374955849E-3,7.335380252099049E-3,6.9283327567835166E-3,7.4306654731452846E-3,7.4789767261273935E-3,7.0653070300749484E-3,7.5769668847811616E-3,7.158788386072216E-3,7.676822365237459E-3,7.7274657018385181E-3,6.3499452006081369E-3,7.8302168129794972E-3,7.4004236440405931E-3,7.9349662852266096E-3,7.5003850243691413E-3,8.0417708654034574E-3,8.0959621427803656E-3,7.6540399144578615E-3,8.2059605432846083E-3,7.7590352907227636E-3,8.3181656075750551E-3,8.3751157849677859E-3,7.4083914450208876E-3,8.4907531057473312E-3,8.0309220257093559E-3,8.6087638744591528E-3,8.1436048703331567E-3,8.7292194981628025E-3,8.7903872304122919E-3,8.3170510450576718E-3,8.9146503771300525E-3,8.435735340102276E-3,9.041549845572483E-3,9.1060137464703886E-3,7.5132616234082211E-3,9.2370228366827362E-3,8.7436944057605308E-3,9.3708801865364788E-3,8.8715921619243084E-3,9.5076769175954159E-3,9.5772070926333115E-3,9.0687618622310572E-3,9.7185923807005265E-3,9.203892358167088E-3,9.863162472485934E-3,9.9366747017156573E-3,8.2150304702742032E-3,1.0086221848512841E-2,9.555334655208433E-3,{"$f":"IF(JF90,JG86/JF90)","v":1.0239227258118384E-2},9.701635523521419E-3,1.0395809063784534E-2,1.0475479508599337E-2,9.927572805762612E-3,1.0637659376403655E-2,1.0082697962865943E-2,1.0803735435170112E-2,1.088827758644096E-2,9.0196763605235736E-3,1.1060459821153647E-2,1.0487206845434083E-2,1.1236897259774418E-2,1.0656053712096663E-2,1.1417745839413384E-2,1.1509875130341241E-2,1.091733702778911E-2,1.1697649780613292E-2,1.1097101998455839E-2,1.1890260170268573E-2,1.1988436238157098E-2,1.0663189505632333E-2,1.2188650219623589E-2,1.1567291787284313E-2,1.2394180740665723E-2,1.1764168228306454E-2,1.2605237947960294E-2,1.271290777431301E-2,1.2069541488045241E-2,1.2932673759994989E-2,1.2280146962037095E-2,1.3158542509282403E-2,1.3273843887694816E-2,1.103998252521244E-2,1.350934521604911E-2,1.2832963296275092E-2,1.3751608208695783E-2,1.3065283218478432E-2,1.4000922963105017E-2,1.4128319972011935E-2,1.3426626011975692E-2,1.4388793426335139E-2,1.3676538303091488E-2,1.4657120199820768E-2,1.4794338571728783E-2,1.2329930410165228E-2,1.5075116932912953E-2,1.4335290344150476E-2,1.5364676278280667E-2,1.4613328577846727E-2,1.5663428562330054E-2,1.581638788803472E-2,1.504719895362556E-2,1.6129759783749635E-2,1.5348287800316785E-2,1.6453473610183272E-2,1.6619367805313943E-2,1.3880492625032607E-2,1.6959567432416594E-2,1.6145942193049267E-2,1.7311457569469262E-2,1.6484360348240593E-2,1.7675643284997579E-2,1.7862547578306992E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.7014546961567883E-2},1.8246405076060217E-2,1.7383984823731432E-2,1.8644264999256435E-2,1.8848684676627064E-2,1.6870845587550292E-2,1.9269012032269411E-2,1.8368739975262633E-2,1.9705379595334076E-2,1.8789204245790381E-2,2.0158713200057073E-2,2.0392051254260191E-2,1.9451151638606667E-2,2.0872730669133154E-2,1.9914742905677803E-2,2.1373024528356564E-2,2.1630902297234411E-2,1.8150691869175121E-2,2.2162925108529911E-2,2.1159963154685688E-2,2.2717791733535921E-2,2.1695887726410571E-2,2.329699248783092E-2,2.3596219712294121E-2,2.254481952944706E-2,2.4215009849494873E-2,2.3143193506492462E-2,2.4862472972762031E-2,2.5197582210958861E-2,2.1200618183965538E-2,2.5891910872552989E-2,2.4766271232161165E-2,2.6620347099998592E-2,2.5472011665274089E-2,2.7385449545662289E-2,2.7782621028324458E-2,2.6598932097222402E-2,2.8608103629711133E-2,2.7399947558424786E-2,2.9477874236589575E-2,2.9930489903543803E-2,2.5261604862018179E-2,3.0873644925169506E-2,2.9601081264955614E-2,3.1870977207228472E-2,3.0571335962965816E-2,3.2927267793963121E-2,3.3479172625882681E-2,3.2137513856516566E-2,3.463415713850309E-2,3.3263576246756792E-2,3.5862790742142749E-2,3.650695348516278E-2,3.3011096562201088E-2,3.7859945676226386E-2,3.6414151851000047E-2,3.9306593785043108E-2,3.7829736443949956E-2,4.0856933233266154E-2,4.1674522415561209E-2,4.0150391350765556E-2,4.3402543937451771E-2,4.1846719026683799E-2,4.5266493486984478E-2,{"$f":"IF(OD90,OE86/OD90)","v":4.6254538876160538E-2},3.9388750150178321E-2,4.8354452893871622E-2,4.6720955344711559E-2,5.0637410842895053E-2,4.8974692793007271E-2,5.3128374367837891E-2,5.4460928587039291E-2,5.2758624662800763E-2,5.7321419869987351E-2,5.5597186071055689E-2,6.0475821437681918E-2,6.2177741134750844E-2,5.3350634496036879E-2,6.5865663352994167E-2,6.4115330060193335E-2,6.9988066394206766E-2,6.8246386535387754E-2,7.4626416958080061E-2,7.7170279563915728E-2,7.5476974551334411E-2,8.2784858881012974E-2,8.1159038441567827E-2,8.9231999307655643E-2,9.2827821000692576E-2,8.0741712999009965E-2,0.10091907342986808,9.969130458963818E-2,0.11048241527949591,0.10957684923554789,0.12195947588264137,0.12860450536744955,0.12852623813446229,0.14424079936795506,0.14510852903152063,0.16404818067013185,0.17607465795083244,0.16915140905957574,0.20614217726645126,0.2129532267530525,0.24823883031815833,0.2612022962879616,0.31138647376224332,0.35649307729616858,0.393893612778494,0.50083741799134018,0.5929369804832969,0.83764802578950759,1.2586653132659869,2.1096521989613048,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,0,0,0,0,0,0,0,0,3.6858545327763344E-2,3.4438948859626332E-2,3.7223950325475513E-2,3.4785925540842366E-2,3.7593631738846583E-2,3.7780097584970362E-2,3.5314052515942683E-2,3.8156323322379004E-2,3.5671341701077594E-2,3.8537000566161432E-2,3.8729031153470275E-2,3.0801352821805256E-2,3.9116522413797351E-2,3.6583279011090541E-2,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":3.9508649827689715E-2},3.6955724970064809E-2,3.9905490075863186E-2,4.0105701933287184E-2,3.7522840709080574E-2,4.0509758893866821E-2,3.7906658902100952E-2,4.0918727835971183E-2,4.1125080091416646E-2,3.2808190712249156E-2,4.1541572758178144E-2,3.8886865553005884E-2,4.1963187788472592E-2,3.9287423876675866E-2,4.2390012658314588E-2,4.260540665908219E-2,3.9897602388609628E-2,4.3040214651392968E-2,4.0310740869546745E-2,4.3480459957432605E-2,4.3702651098101647E-2,3.7954160842565803E-2,4.4151230532835664E-2,4.1366470892106981E-2,4.4605488034898097E-2,4.1798158205562194E-2,4.5065523841087279E-2,4.5297740572267278E-2,4.2456053514169104E-2,4.5766636932738677E-2,4.290170389775412E-2,4.6241572611611992E-2,4.6481339082512396E-2,3.7297728800023244E-2,4.6965538474918023E-2,4.4041262719654424E-2,4.745605398722557E-2,4.4507537483425993E-2,4.7953001027948486E-2,4.8203923200145368E-2,4.5218490491937921E-2,4.8710740074384154E-2,4.5700319055555515E-2,4.9224289439310391E-2,4.9483627932677E-2,3.9816041358182161E-2,5.0007512487348423E-2,4.6933260861998685E-2,5.0538449380305092E-2,4.7438107219410525E-2,5.1076572170509052E-2,5.1348370930970944E-2,4.8208277100833481E-2,5.1897530375888672E-2,4.8730516307288439E-2,5.2454224562983029E-2,5.2735442603499189E-2,4.2545014609081416E-2,5.3303713455550558E-2,5.0067887582683816E-2,5.3879890637066323E-2,5.0615919050171057E-2,5.4464129566311553E-2,5.4759321862857951E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.1452445990198367E-2},5.5355953754896214E-2,5.202000803151248E-2,5.5961054025438495E-2,5.6266832828865659E-2,4.9198335948078445E-2,5.6884956300876977E-2,5.3474650399406236E-2,5.7511982366497821E-2,5.4071239102573623E-2,5.8148092959855846E-2,5.8469613158887143E-2,5.4982447483692715E-2,5.9119702553568985E-2,5.5601066284721619E-2,5.9779353358415499E-2,6.0112826583684074E-2,4.8741011094689896E-2,6.0787196298118365E-2,5.7187996200669791E-2,6.1471638022687E-2,5.7839435311855876E-2,6.2166366106593554E-2,6.2517656175277408E-2,5.8835089567841697E-2,6.3228229071970413E-2,5.9511499933557928E-2,6.3949651298642218E-2,6.431450458720539E-2,5.2272565754050537E-2,6.5052646607039313E-2,6.1248388986415311E-2,6.5802242489633553E-2,6.1962098758474103E-2,6.6563546545815366E-2,6.6948670664980836E-2,6.3053728544916227E-2,6.7728030382546558E-2,6.3795894300883393E-2,6.851976765284129E-2,6.8920365650149321E-2,5.6145926624296197E-2,6.9731200586048078E-2,6.5703682656257506E-2,7.055513415583238E-2,6.6488474340004239E-2,7.1392470388389986E-2,7.1816262081171478E-2,6.7689791961797113E-2,7.2674293093466055E-2,6.8507199463077845E-2,7.3546528913693954E-2,7.3988079050205352E-2,6.5084477080155995E-2,7.4882260482052432E-2,7.0610887586369117E-2,7.5791513827196733E-2,7.1477305132095798E-2,7.6716205592133754E-2,7.718445866238087E-2,7.2804747274920506E-2,7.8133021471863587E-2,7.3708787226040323E-2,7.909799220735049E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.9586758276345759E-2},6.5123695919373129E-2,8.0577114728175483E-2,7.6038469397722616E-2,8.1584931127155841E-2,7.6999237062455775E-2,8.2610653356012129E-2,8.3130372646771297E-2,7.8472676259138008E-2,8.4183823185501716E-2,7.9477146473915447E-2,8.525636242033037E-2,8.5799946554917711E-2,7.035786978958572E-2,8.6902065968027006E-2,8.2069376849947015E-2,8.8024563025188587E-2,8.31399930814022E-2,8.9167985677743422E-2,8.9747720713528725E-2,8.4783684360899378E-2,9.0923602617373936E-2,8.5905460632866595E-2,9.2121868382849512E-2,9.272958842206222E-2,7.6199342407297643E-2,9.3962601755753966E-2,8.8805083728487111E-2,9.5219595422719322E-2,9.0004620292429699E-2,9.6501250384841489E-2,9.7151545713364387E-2,9.1848478973494338E-2,9.8471526519415292E-2,9.3108423488673167E-2,9.9817987290900662E-2,0.10050138941961342,8.8900697340250648E-2,0.10188903726896797,9.6371064308512278E-2,0.10330516649350983,9.7723258443997874E-2,0.10475063397795363,0.10548464676494751,9.9804612540692061E-2,0.10697580452556063,0.10122882408122731,0.1084985981468698,0.10927216495764466,9.0159139480898653E-2,0.11084427404019284,0.10492433286912636,0.11245056223843775,0.1064591059430917,0.11409212301114499,0.11492648511159974,0.10882514234677268,0.11662310856840633,0.11044670829800506,0.11835794966983121,0.11924009642058789,9.8580365643290438E-2,0.12103466218215408,0.11466401586250119,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.12287072709742061},0.11641962628225702,0.12474970876541441,0.12570575410319204,0.11913087366915134,0.12765191251684388,0.12099237555439132,0.12964482522204135,0.13065933103729152,0.10823611632628288,0.13272551785384376,0.12584648214520899,0.13484276711729301,0.12787264454515995,0.1370129500729606,0.13811850156409489,0.13100804433346933,0.1403717973673595,0.13316522398147007,0.14268312204322287,0.14386123485788518,0.127958274067588,0.14626380263548305,0.13880750144741175,0.14873016888798868,0.14117001873967744,0.15126285537552353,0.15255489329175612,0.1448344978565429,0.15519208511993987,0.14736176354444513,0.15790251011138884,0.15928612665233779,0.13247979030254928,0.16211214259258933,0.15399555955530111,0.1650192985043494,0.15678339862174118,0.16801107555726019,0.16953983966414321,0.16111951214370829,0.17266552111602168,0.16411845963709787,0.17588544239784923,0.17753206286074541,0.14795916492198274,0.18090140319495543,0.17202348412980573,0.18437611533936799,0.17535994293416074,0.18796114274796066,0.18979665465641665,0.18056638744350673,0.19355711740499562,0.18417945360380142,0.19744168332219925,0.19943241366376732,0.16656591150039129,0.20351480918899911,0.19375130631659121,0.20773749083363113,0.19781232417888711,0.21210771941997095,0.2143505709396839,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.20417456353881458},0.2189568609127226,0.20860781788477717,0.22373117999107722,0.22618421611952477,0.20245014705060349,0.23122814438723294,0.22042487970315161,0.23646455514400891,0.22547045094948459,0.24190455840068487,0.24470461505112229,0.23341381966328001,0.25047276802959784,0.23897691486813363,0.25647629434027874,0.25957082756681293,0.21780830243010146,0.26595510130235894,0.25391955785622827,0.27261350080243107,0.26035065271692687,0.27956390985397106,0.28315463654752948,0.2705378343533647,0.29058011819393847,0.27771832207790953,0.29834967567314435,0.30237098653150635,0.25440741820758644,0.31070293047063585,0.297195254785934,0.31944416519998309,0.30566413998328906,0.32862539454794748,0.33339145233989348,0.31918718516666883,0.34329724355653357,0.32879937070109744,0.35373449083907493,0.35916587884252565,0.30313925834421818,0.37048373910203408,0.35521297517946737,0.38245172648674164,0.36685603155558977,0.39512721352755742,0.40175007151059217,0.38565016627819881,0.41560988566203705,0.39916291496108147,0.43035348890571301,0.43808344182195336,0.39613315874641308,0.45431934811471664,0.43696982221200054,0.47167912542051726,0.45395683732739944,0.49028319879919385,0.50009426898673448,0.48180469620918664,0.52083052724942125,0.50216062832020558,0.54319792184381377,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.55505446651392643},0.47266500180213988,0.58025343472645941,0.56065146413653877,0.60764893011474064,0.58769631351608731,0.63754049241405464,0.65353114304447146,0.63310349595360915,0.68785703843984825,0.6671662328526683,0.72570985725218295,0.74613289361701018,0.64020761395244252,0.79038796023593005,0.76938396072232007,0.83985679673048119,0.81895663842465305,0.89551700349696073,0.92604335476698874,0.90572369461601299,0.99341830657215568,0.97390846129881392,1.0707839916918678,1.1139338520083109,0.96890055598811964,1.2110288811584171,1.1962956550756583,1.3257889833539509,1.3149221908265747,1.4635137105916964,1.5432540644093946,1.5423148576135475,1.7308895924154606,1.7413023483782477,1.9685781680415824,2.1128958954099892,2.0298169087149089,2.4737061271974152,2.5554387210366301,2.9788659638179,3.134427555455539,3.7366376851469196,4.2779169275540232,4.7267233533419279,6.0100490158960822,7.1152437657995629,10.051776309474091,15.103983759191841,25.315826387535658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8535933257219952E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2549292736163951E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.9941804718255588,0.98839481055929057,0.98264281911176921,0.97692430154053589,0.97123906304342444,0.96558690995192531,0.95996764972458815,0.95438109094046386,0.94882704329258183,0.94330531758146874,0.9378157257087032,0.93235808067050741,0.92693219655137737,0.92153788851774987,{"$f":"1/(1+$F$95)^BW8","v":0.91617497281170557},0.91084326674470983,0.90554258869138904,0.90027275808334284,0.89503359540299487,0.88982492217747577,0.88464656097254402,0.87949833538654165,0.87438007004438534,0.86929159059159211,0.86423272368833948,0.85920329700356113,0.85420313920907609,0.84923207997375272,0.84428994995770612,0.83937658080652966,0.83449180514555965,0.82963545657417459,0.8248073696601258,0.82000737993390194,0.81523532388312669,0.81049103894698915,0.80577436351070508,0.80108513690001204,0.79642319937569606,0.79178839212815066,0.78718055727196534,0.78259953784054859,0.77804517778078086,0.77351732194769751,0.76901581609920455,0.76454050689082431,0.76009124187047139,0.75566786947326015,0.75127023901634049,0.74689820069376567,0.74255160557138877,0.73823030558178948,0.73393415351922997,0.72966300303464005,0.72541670863063235,0.72119512565654609,0.71699811030351812,0.71282551959958551,0.7086772114048151,0.70455304440646027,0.70045287811414858,0.6963765728550948,0.69232398976934351,0.6882949908050392,0.6842894387137225,0.68030719704565534,0.67634813014517303,0.67241210314606248,0.66849898196696877,0.66460863330682662,0.66074092464032053,0.65689572421336995,0.65307290103864013,0.64927232489108166,0.64549386630349304,0.64173739656211093,0.63800278770222518,0.63428991250381994,{"$f":"1/(1+$F$95)^EI8","v":0.63059864448724001},0.62692885790888198,0.62328042775691106,0.61965322974700177,0.61604714031810559,0.61246203662824039,0.60889779655030674,0.605354298667927,0.6018314222713097,0.59832904735313786,0.59484705460447962,0.59138532541072553,0.58794374184754672,0.5845221866768785,0.5811205433429264,0.57773869596819549,0.57437652934954353,0.57103392895425609,0.56771078091614491,0.56440697203166934,0.56112238975607986,0.5578569221995846,0.55461045812353704,0.55138288693664728,0.5481740986912147,0.5449839840793822,0.54181243442941307,0.53865934170198837,0.53552459848652767,0.53240809799752908,0.52930973407093174,0.52622940116049999,0.52316699433422698,0.52012240927076114,0.51709554225585175,0.5140862901788158,0.51109455052902619,0.50812022139241908,0.50516320144802263,0.50222338996450488,0.49930068679674294,0.49639499238241153,0.49350620773859044,0.49063423445839405,0.48777897470761805,0.48494033122140701,0.48211820730094113,0.4793125068101422,0.47652313417239839,0.47374999436730902,0.47099299292744712,0.46825203593514136,0.46552703001927725,0.46281788235211618,0.46012450064613286,0.45744679315087189,0.45478466864982253,0.45213803645731099,0.44950680641541113,0.44689088889087353,0.44429019477207199,0.44170463546596794,0.43913412289509246,0.43657856949454582,{"$f":"1/(1+$F$95)^GU8","v":0.43403788820901501},0.43151199248980765,0.42900079629190396,0.4265042140710254,0.42402216078072114,0.42155455186947033,0.41910130327780198,0.41666233143543174,0.41423755325841477,0.41182688614631585,0.40943024797939498,0.40704755711581042,0.4046787323888375,0.40232369310410349,0.39998235903683887,0.3976546504291445,0.39534048798727439,0.39303979287893509,0.39075248673059959,0.38847849162483788,0.38621773009766258,0.38397012513589052,0.38173560017451852,0.37951407909411566,0.37730548621823023,0.37510974631081201,0.37292678457364875,0.37075652664381858,0.36859889859115685,0.36645382691573763,0.36432123854536969,0.36220106083310755,0.36009322155477669,0.35799764890651342,0.35591427150231819,0.35384301837162474,0.35178381895688171,0.34973660311114962,0.3477013010957109,0.34567784357769449,0.34366616162771391,0.34166618671751942,0.33967785071766288,0.33770108589517778,0.33573582491127141,0.33378200081903098,0.33183954706114327,0.32990839746762712,0.3279884862535794,0.32607974801693435,0.32418211773623512,0.32229553076841899,0.32041992284661575,0.31855523007795755,0.31670138894140326,0.31485833628557408,0.31302600932660241,0.31120434564599336,0.30939328318849796,0.3075927602599996,0.30580271552541238,0.30402308800659161,0.30225381708025661,0.30049484247592562,{"$f":"1/(1+$F$95)^JG8","v":0.29874610427386261},0.29700754290303633,0.29527909913909051,0.29356071410232693,0.29185232925569937,0.29015388640281953,0.28846532768597472,0.2867865955841567,0.28511763291110259,0.2834583828133464,0.28180878876828258,0.28016879458224042,0.27853834438856984,0.27691738264573834,0.27530585413543895,0.27370370396070909,0.27211087754406077,0.27052732062562113,0.26895297926128425,0.2673877998208733,0.26583172898631385,0.26428471374981755,0.2627467014120764,0.26121763958046729,0.25969747616726763,0.25818615938788098,0.25668363775907244,0.25518986009721539,0.25370477551654791,0.25222833342743911,0.25076048353466573,0.24930117583569922,0.24785036061900201,0.2464079884623343,0.24497401023107038,0.24354837707652477,0.24213104043428846,0.24072195202257435,0.23932106384057253,0.237928328166815,0.2365436975575505,0.23516712484512786,0.23379856313638925,0.23243796581107312,0.23108528652022581,0.22974047918462251,0.22840349799319798,0.22707429740148563,0.22575283213006617,0.22443905716302531,0.22313292774642007,0.22183439938675417,0.22054342784946271,0.21925996915740492,0.21798397958936633,0.21671541567856914,0.21545423421119189,0.21420039222489726,0.21295384700736808,0.21171455609485301,0.21048247727071973,0.20925756856401656,0.20803978824804323,0.20682909483892892,{"$f":"1/(1+$F$95)^LS8","v":0.20562544709421954},0.20442880401147268,0.20323912482686057,0.20205636901378185,0.20088049628148086,0.19971146657367503,0.19854924006719057,0.19739377717060563,0.19624503852290187,0.19510298499212353,0.19396757767404427,0.19283877789084206,0.19171654718978148,0.19060084734190397,0.18949164034072538,0.18838888840094145,0.18729255395714045,0.18620259966252381,0.18511898838763355,0.18404168321908765,0.18297064745832253,0.18190584462034307,0.18084723843247946,0.17979479283315175,0.17874847197064136,0.1777082402018699,0.17667406209118475,0.17564590240915209,0.17462372613135685,0.17360749843720955,0.17259718470875995,0.17159275052951806,0.17059416168328162,0.16960138415297057,0.16861438411946814,0.16763312796046881,0.16665758224933314,0.16568771375394889,0.16472348943559906,0.1637648764478363,0.16281184213536418,0.16186435403292476,0.16092237986419242,0.15998588754067461,0.15905484516061869,0.15812922100792506,0.15720898355106699,0.15629410144201628,0.15538454351517544,0.15448027878631618,0.15358127645152367,0.15268750588614738,0.15179893664375776,0.15091553845510919,0.15003728122710872,0.14916413504179102,0.14829607015529911,0.14743305699687145,0.14657506616783414,0.14572206844059982,0.14487403475767191,0.14403093623065466,0.14319274413926922,0.14235942993037518,{"$f":"1/(1+$F$95)^OE8","v":0.14153096521699793},0.14070732177736175,0.13988847155392822,0.1390743866524406,0.13826503934097359,0.13746040204898854,0.13666044736639446,0.13586514804261399,0.13507447698565533,0.1342884072611894,0.13350691209163204,0.13272996485523214,0.13195753908516453,0.13118960846862848,0.13042614684595139,0.12966712820969753,0.12891252670378231,0.12816231662259123,0.12741647241010437,0.12667496865902586,0.12593778010991818,0.12520488165034191,0.12447624831400018,0.12375185527988812,0.12303167787144742,0.12231569155572575,0.12160387194254092,0.12089619478365014,0.12019263597192396,0.119493171540525,0.11879777766209158,0.11810643064792603,0.11741910694718773,0.11673578314609082,0.11605643596710669,0.11538104226817085,0.11470957904189483,0.11404202341478223,0.11337835264644963,0.11271854412885186,0.11206257538551198,0.11141042407075558,0.11076206796894934,0.11011748499374467,0.10947665318732495,0.1088395507196578,0.10820615588775122,0.10757644711491446,0.10695040295002291,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^QQ8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^TC8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^VO8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^YA8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,{"$f":"1/(1+$F$95)^AAM8","v":0.1063280020667874},0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874,0.1063280020667874]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":84285976.21387212},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,814223.46719198336,807377.03674586723,800582.71705810656,793840.13347607956,787148.91394293716,780508.68898007914,773919.09166974586,767379.75763772626,760890.32503617834,754450.4345265663,748059.72926270857,741717.85487393872,735424.45944837818,729179.1935163202,722981.71003372292,{"$f":"BX95*BW90*BX7","v":716831.66436581209},710728.71427079395,704672.51988367329,698662.74370018195,692699.05056081153,686781.10763495287,680908.58440514072,675081.15265140298,669298.48643571406,663560.26208655012,657866.15818354825,652215.85554226616,646609.03719904483,641045.38839596964,635524.59656593192,630046.35131779092,624610.34442163224,619216.26979412616,613863.82348398119,608552.70365749579,603282.61058420595,598053.24662262679,592864.31620609015,587715.52582867583,582606.58403123694,577537.20138751634,572507.09049035748,567515.96593800595,562563.5443205015,557649.5442061614,552773.68612815347,547935.69257115817,543135.28795811976,538372.19863708469,533646.1528681292,528956.88081037172,524304.11450907355,519687.58788282453,515107.03671081364,510562.19862018508,506052.81307347846,501578.62135615136,497139.36656418676,492734.79359178199,488364.64911911899,484028.68160021788,479726.64125086943,475458.28003664926,471223.3516610114,467021.61155346094,462852.81685780588,458716.72642048716,454613.10077898623,450541.70215031033,446502.29441955389,442494.64312853705,438518.51546451886,434573.68024898646,430659.9079265194,426776.97055372671,422924.64178825956,419102.69687789597,415310.91264969879,411549.06749924616,{"$f":"EJ95*EI90*EJ7","v":407816.94137993339},404114.31579234678,400440.97377370764,396796.69988738786,393181.28021249414,389594.50233352295,386036.15533008362,382506.02976669086,379003.91768262512,375529.61258186004,372082.90942305874,368663.6046096349,365271.49597988225,361906.3827971688,358568.06574019656,355256.34689332754,351971.02973697259,348711.91913804633,345478.82134048449,342271.5439558255,339089.89595385507,335933.68765331246,332802.73071265989,329696.8381209136,326615.82418853533,323559.50453838619,320527.69609673956,317520.21708435554,314536.88700761419,311577.52664970816,308641.9580618951,305730.00455480773,302841.49068982265,299976.24227048666,297134.08633400069,294314.85114276066,291518.36617595522,288744.46212121967,285992.97086634545,283263.72549104603,280556.56025877723,277871.31060861243,275207.8131471732,272565.90564061236,269945.42700665258,267346.21730667702,264768.11773787386,262210.97062543296,259674.61941479566,257158.90866395537,254663.68403581096,252188.792290571,249734.08127820908,247299.39993096946,244884.59825592351,242489.5273275761,240114.03928052119,237757.98730214708,235421.2256253908,233103.60952154078,230804.99529308832,228525.24026662664,226264.20278579809,224021.74220428849,{"$f":"GV95*GU90*GV7","v":221797.71887886865},219591.99416248259,217404.43039738236,215234.89090830905,213083.23999571957,210949.34292905877,208833.06594007736,206734.27621619435,204652.84189390443,202588.63205222928,200541.51670621353,198511.36680046408,196498.05420273315,194501.45169754434,192521.43297986189,190557.87264880215,188610.64620138801,186679.6300263447,184764.70139793796,182865.73846985336,180982.62026911738,179115.22669005863,177263.43848831044,175427.13727485386,173606.20551010052,171800.52649801548,170009.98438027975,168234.46413049242,166473.85154841145,164728.03325423357,162996.89668291295,161280.33007851773,159578.2224886253,157890.46375875451,156216.9445268366,154557.55621772236,152912.19103772726,151280.74196921269,149663.10276520444,148059.16794404716,146468.83278409508,144891.9933184383,143328.54632966532,141778.38934466045,140241.4206294365,138717.53918400267,137206.64473726673,135708.63774197199,134223.41936966847,132750.89150571788,131290.95674433262,129843.51838364833,128408.48042082954,126985.74754720881,125575.22514345849,124176.81927479529,122790.43668621735,121415.98479777337,120053.37169986402,118702.50614857506,117363.2975610421,116035.65601084667,114719.4922234437,113414.71757161971,{"$f":"JH95*JG90*JH7","v":112121.24407098214},110838.98437547877,109567.85177294808,108307.7601806993,107058.62414112274,105820.35881732976,104592.87998882231,103376.10404719203,102169.9479918482,100974.32942577501,99789.166551317438,98614.37816599576,97449.883658348597,96295.603003804004,95151.456760578716,94017.366065605296,92893.252630486764,91779.038737478913,90674.647235499739,89580.001536166194,88495.025609857694,87419.643981806526,86353.781728214657,85297.364472397225,84250.318380952041,83212.570159955052,82184.047051182017,81164.676828355674,80154.387793418413,79153.108772830383,78160.769113892864,77177.298681096523,76202.627852494639,75236.687516100996,74279.409066312233,73330.724400354797,72390.56591475576,71458.866501837969,70535.559546238888,69620.578921453372,68713.858986399791,67815.334582009644,66924.941027840527,66042.614118712081,65168.290121364807,64301.905771141981,63443.39826869384,62592.70527670451,61749.764916641201,60914.51576552551,60086.896852726852,59266.847656777827,58454.308102211195,57649.218556418571,56851.519826530472,56061.153156317872,55278.060223114713,54502.183134761479,53733.464426569823,52971.847058307809,52217.274411205712,51469.690284982491,50729.038894892365,49995.26486879179,{"$f":"LT95*LS90*LT7","v":49268.313244226403},48548.12946553783,47834.659380990473,47127.849239917829,46427.645689888341,45733.995773890732,45046.846927538536,44366.146976293836,43691.844132709972,43023.886993693159,42362.224537782844,41706.80612245074,41057.581481418361,40414.500721992888,39777.514322421412,39146.573129263197,38521.628354780078,37902.631574344647,37289.534723866309,36682.290097234953,36080.850343782215,35485.168465760071,34895.197815836837,34310.892094610295,33732.205348137984,33159.091965484309,32591.506676284629,32029.404548326042,31472.740985144774,30921.471723640061,30375.552831704503,29834.940705870657,29299.592068973827,28769.463967830903,28244.513770935191,27724.69916616712,27209.978158520644,26700.309067845337,26195.650526603989,25695.961477645695,25201.201171994235,24711.329166651652,24226.305322417054,23746.089801720333,23270.643066470875,22799.925875921097,22333.899284544648,21872.524639929314,21415.763580684386,20963.578034362494,20515.930215395747,20072.78262304614,19634.09803937007,19199.83952719692,18769.970428121575,18344.454360510797,17923.255217523405,17506.337165144025,17093.664640230538,16685.202348574941,16280.915262977602,15880.768621334866,15484.727924739842,15092.758935596315,{"$f":"OF95*OE90*OF7","v":14704.827675745739},14320.900424607102,13940.943717329743,13564.924342958886,13192.80934261388,12824.566007679059,12460.161878007093,12099.564740134798,11742.742625511302,11389.663808738447,11040.296805823411,10694.610372443409,10352.573502222436,10014.155425019928,9679.3256052313027,9348.0537401002766,9020.3097580428584,8696.0638169829981,8375.2863026997657,8057.9478271859707,7744.0192270182115,7433.4715617382062,7126.2761122453558,6822.4043792004832,6521.8280814406426,6224.5191544049376,5930.4497485712709,5639.5922279039623,5351.9191683121362,5067.4033561188389,4786.0177865407841,4507.7356621786721,4232.5303915180057,3960.3755874403296,3691.2450657448221,3425.1128436801823,3161.9531384867205,2901.7403659486017,2644.4491389561631,2390.0542660782467,2138.5307501444672,1889.8537868373505,1643.9987632942946,1400.9412567192524,1160.6570330041031,923.12204535962451,688.31243295601382,456.2045195728852,226.77481225868317,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000004},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6602484039091576E-3,9.5790198205355295E-3,9.4984094984753055E-3,9.4184129927111903E-3,9.3390258890231025E-3,9.2602438037802538E-3,9.1820623837346165E-3,9.1044773058157665E-3,9.0274842769270548E-3,8.9510790337431704E-3,8.8752573425090135E-3,8.8000149988399119E-3,8.7253478275231642E-3,8.6512516823208964E-3,8.5777224457742208E-3,{"$f":"BX96/$H$96","v":8.5047560290086918E-3},8.4323483715410697E-3,8.3604954410873341E-3,8.2891932333719973E-3,8.2184377719386765E-3,8.148225107961907E-3,8.0785513200602177E-3,8.0094125141104491E-3,7.9408048230632973E-3,7.8727244067600746E-3,7.8051674517506985E-3,7.7381301711128775E-3,7.6716088042725113E-3,7.6055996168252699E-3,7.5400989003593551E-3,7.4751029722794548E-3,7.4106081756318484E-3,7.3466108789306886E-3,7.2831074759854182E-3,7.2200943857293519E-3,7.1575680520493904E-3,7.095524943616858E-3,7.0339615537194687E-3,6.9728744000944164E-3,6.9122600247625687E-3,6.8521149938637477E-3,6.7924358974931348E-3,6.7332193495387421E-3,6.6744619875199664E-3,6.6161604724272174E-3,6.5583114885626225E-3,6.5009117433817744E-3,6.4439579673365452E-3,6.387446913718931E-3,6.3313753585059578E-3,6.2757401002055888E-3,6.2205379597036871E-3,6.1657657801119743E-3,6.1114204266170119E-3,6.0574987863301838E-3,6.0039977681386842E-3,5.9509143025574824E-3,5.8982453415822875E-3,5.8459878585434919E-3,5.7941388479610684E-3,5.7426953254004608E-3,5.6916543273294153E-3,5.6410129109757696E-3,5.5907681541861954E-3,5.5409171552858712E-3,5.4914570329391019E-3,5.4423849260108554E-3,5.3936979934292341E-3,5.3453934140488529E-3,5.2974683865151312E-3,5.2499201291294952E-3,5.2027458797154653E-3,5.1559428954856502E-3,5.1095084529096278E-3,5.0634398475826884E-3,5.0177343940954787E-3,4.9723894259045007E-3,4.9274022952034728E-3,4.8827703727955607E-3,{"$f":"EJ96/$H$96","v":4.8384910479664497E-3},4.7945617283582705E-3,4.7509798398443596E-3,4.707742826404869E-3,4.6648481500031888E-3,4.6222932904632121E-3,4.5800757453474004E-3,4.5381930298356854E-3,4.4966426766051637E-3,4.455422235710594E-3,4.4145292744657075E-3,4.3739613773252917E-3,4.3337161457680838E-3,4.2937911981804251E-3,4.254184169740707E-3,4.214892712304589E-3,4.1759144942909712E-3,4.1372472005687458E-3,4.0988885323442956E-3,4.0608362070497454E-3,4.0230879582319684E-3,3.985641535442324E-3,3.9484947041271371E-3,3.9116452455189195E-3,3.8750909565283009E-3,3.8388296496367031E-3,3.8028591527897123E-3,3.7671773092911843E-3,3.7317819776980462E-3,3.6966710317158018E-3,3.6618423600947459E-3,3.6272938665268669E-3,3.59302346954344E-3,3.5590291024133074E-3,3.5253087130418404E-3,3.4918602638705767E-3,3.4586817317775334E-3,3.4257711079781852E-3,3.3931263979271038E-3,3.3607456212202637E-3,3.3286268114979976E-3,3.2967680163485994E-3,3.2651672972125868E-3,3.2338227292875842E-3,3.2027324014338686E-3,3.1718944160805261E-3,3.1413068891322548E-3,3.1109679498767819E-3,3.0808757408929124E-3,3.0510284179591806E-3,3.0214241499631274E-3,2.9920611188111834E-3,2.9629375193391525E-3,2.9340515592233001E-3,2.9054014588920361E-3,2.8769854514381979E-3,2.8488017825319114E-3,2.8208487103340441E-3,2.7931245054102398E-3,2.7656274506455284E-3,2.738355841159511E-3,2.7113079842221136E-3,2.6844821991699091E-3,2.6578768173229996E-3,{"$f":"GV96/$H$96","v":2.6314901819024586E-3},2.6053206479483269E-3,2.5793665822381622E-3,2.5536263632061351E-3,2.5280983808626694E-3,2.5027810367146213E-3,2.4776727436859988E-3,2.4527719260392122E-3,2.4280770192968574E-3,2.4035864701640181E-3,2.3792987364511017E-3,2.3552122869971849E-3,2.3313256015938832E-3,2.3076371709097264E-3,2.2841454964150484E-3,2.2608490903073789E-3,2.2377464754373424E-3,2.2148361852350504E-3,2.1921167636369935E-3,2.1695867650134257E-3,2.1472447540962403E-3,2.1250893059073231E-3,2.1031190056873981E-3,2.0813324488253523E-3,2.0597282407880295E-3,2.0383049970505041E-3,2.0170613430268228E-3,1.9959959140012158E-3,1.9751073550597674E-3,1.9543943210225518E-3,1.9338554763762264E-3,1.9134894952070754E-3,1.8932950611345151E-3,1.8732708672450338E-3,1.8534156160265934E-3,1.8337280193034611E-3,1.8142067981714895E-3,1.7948506829338271E-3,1.7756584130370705E-3,1.7566287370078416E-3,1.7377604123897975E-3,1.7190522056810609E-3,1.7005028922720804E-3,1.6821112563839061E-3,1.663876091006881E-3,1.6457961978397538E-3,1.6278703872291951E-3,1.6100974781097276E-3,1.5924762979440635E-3,1.5750056826638406E-3,1.5576844766107632E-3,1.5405115324781417E-3,1.5234857112528236E-3,1.5066058821575231E-3,1.489870922593536E-3,1.4732797180838462E-3,1.4568311622166158E-3,1.4405241565890561E-3,1.4243576107516823E-3,1.4083304421529442E-3,1.392441576084231E-3,1.3766899456252493E-3,1.3610744915897731E-3,1.3455941624717573E-3,{"$f":"JH96/$H$96","v":1.3302479143918224E-3},1.3150347110440948E-3,1.2999535236434144E-3,1.2850033308728953E-3,1.2701831188318444E-3,1.255491880984033E-3,1.2409286181063179E-3,1.226492338237615E-3,1.2121820566282136E-3,1.1979967956894382E-3,1.1839355849436522E-3,1.1699974609745982E-3,1.1561814673780799E-3,1.1424866547129734E-3,1.1289120804525762E-3,1.1154568089362835E-3,1.1021199113215945E-3,1.088900465536443E-3,1.0757975562318532E-3,1.0628102747349179E-3,1.0499377190020945E-3,1.0371789935728199E-3,1.0245332095234392E-3,1.0119994844214504E-3,9.9957694228005852E-4,9.8726471351303626E-4,9.7506193488989742E-4,9.629677494913711E-4,9.5098130666518028E-4,9.3910176198212022E-4,9.2732827719243832E-4,9.156600201825079E-4,9.040961649317993E-4,8.9263589147014284E-4,8.8127838583528244E-4,8.7002284003072079E-4,8.5886845198384775E-4,8.4781442550435789E-4,8.368599702429485E-4,8.2600430165030161E-4,8.1524664093634343E-4,8.0458621502978243E-4,7.9402225653792396E-4,7.835540037067581E-4,7.7318070038131864E-4,7.6290159596631587E-4,7.5271594538703433E-4,7.4262300905049915E-4,7.3262205280690787E-4,7.227123479113238E-4,7.1289317098563205E-4,7.0316380398075592E-4,6.9352353413912945E-4,6.8397165395742826E-4,6.7450746114955265E-4,6.6513025860986713E-4,6.5583935437668725E-4,6.4663406159601788E-4,6.3751369848553952E-4,6.2847758829884075E-4,6.1952505928989385E-4,6.1065544467777549E-4,6.0186808261162639E-4,5.931623161358529E-4,{"$f":"LT96/$H$96","v":5.845374931555652E-4},5.7599296640225173E-4,5.6752809339969009E-4,5.5914223643009002E-4,5.5083476250046798E-4,5.4260504330925282E-4,5.3445245521311941E-4,5.2637637919405002E-4,5.1837620082662093E-4,5.1045131024551286E-4,5.026011021132446E-4,4.9482497558812715E-4,4.8712233429243883E-4,4.7949258628081609E-4,4.7193514400886385E-4,4.6444942430197894E-4,4.570348483243887E-4,4.4969084154840083E-4,4.4241683372386507E-4,4.3521225884784418E-4,4.2807655513449322E-4,4.2100916498514471E-4,4.1400953495860022E-4,4.0707711574162526E-4,4.0021136211964767E-4,3.9341173294765556E-4,3.86677691121297E-4,3.8000870354817717E-4,3.7340424111935319E-4,3.6686377868102432E-4,3.6038679500641739E-4,3.539727727678653E-4,3.476211985090775E-4,3.4133156261760078E-4,3.3510335929746993E-4,3.2893608654204658E-4,3.2282924610704475E-4,3.1678234348374187E-4,3.1079488787237423E-4,3.0486639215571609E-4,2.9899637287284002E-4,2.9318435019305814E-4,2.8742984789004308E-4,2.8173239331612688E-4,2.7609151737677685E-4,2.7050675450524821E-4,2.6497764263741004E-4,2.5950372318674585E-4,2.5408454101952602E-4,2.4871964443015166E-4,2.4340858511666801E-4,2.3815091815644751E-4,2.3294620198203997E-4,2.2779399835718976E-4,2.2269387235301829E-4,2.1764539232437097E-4,2.126481298863277E-4,2.0770165989087474E-4,2.0280556040373884E-4,1.9795941268138062E-4,1.9316280114814669E-4,1.8841531337358049E-4,1.8371654004988914E-4,1.7906607496956641E-4,{"$f":"OF96/$H$96","v":1.7446351500317037E-4},1.6990846007725437E-4,1.6540051315245118E-4,1.609392802017083E-4,1.5652437018867389E-4,1.5215539504623239E-4,1.4783196965518862E-4,1.4355371182309926E-4,1.3932024226325133E-4,1.3513118457378549E-4,1.3098616521696471E-4,1.2688481349858586E-4,1.2282676154753451E-4,1.1881164429548078E-4,1.1483909945671651E-4,1.1090876750813188E-4,1.0702029166933063E-4,1.0317331788288364E-4,9.9367494794719221E-5,9.5602473734649135E-5,9.1877908697030316E-5,8.8193456321560359E-5,8.454877587420629E-5,8.0943529228265907E-5,7.7377380845560574E-5,7.3849997757758444E-5,7.0361049547827551E-5,6.6910208331617753E-5,6.349714873957047E-5,6.0121547898555697E-5,5.678308541383522E-5,5.3481443351151112E-5,5.0216306218938934E-5,4.6987360950664475E-5,4.3794296887283395E-5,4.0636805759822995E-5,3.7514581672085017E-5,3.4427321083468943E-5,3.1374722791914809E-5,2.8356487916964794E-5,2.5372319882942749E-5,2.2421924402250809E-5,1.9505009458782526E-5,1.6621285291451367E-5,1.3770464377834157E-5,1.0952261417928425E-5,8.1663933180230359E-6,5.4125791746812708E-6,2.6905402588356052E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8535933257221982E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2549292736166837E-2},{"$f":"SUM(K98:XFD98)","v":5.8535933257221982E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.967189197274493E-5,2.7490947810397508E-5,2.946402694518913E-5,2.7302351089779483E-5,2.9257325005957403E-5,2.9154409547286261E-5,2.7021319435322175E-5,2.8949448313497376E-5,2.6835206361947529E-5,2.8745644815926355E-5,2.8644176509424778E-5,2.2587697234703857E-5,2.8442105321957325E-5,2.6374262840792647E-5,2.8241186035767323E-5,{"$f":"BX92*BX97","v":2.619161872879548E-5},2.8041416188062771E-5,2.7941961514571249E-5,2.5919506441883832E-5,2.774391105212365E-5,2.5739332485420562E-5,2.7547003564539145E-5,2.7448977593998915E-5,2.171028658698405E-5,2.7253779479042372E-5,2.529320810957725E-5,2.7059717458504604E-5,2.5116478909124385E-5,2.6866788669274646E-5,2.6770748324959066E-5,2.4853223850159977E-5,2.6579513881380202E-5,2.4678943950830671E-5,2.6389405247938503E-5,2.62947721529077E-5,2.2638290757424416E-5,2.6106346461426142E-5,2.4247513822344668E-5,2.5919038801854898E-5,2.4076644839417423E-5,2.5732845968153192E-5,2.5640166594866623E-5,2.3822160085554645E-5,2.5455639875349307E-5,2.3653713127341459E-5,2.5272219742328139E-5,2.5180923590801253E-5,2.0028749722038959E-5,2.4999156981896905E-5,2.3236813795058924E-5,2.4818488417096069E-5,2.3071735534048843E-5,2.463891439931659E-5,2.4549536740703839E-5,2.2825912606216409E-5,2.4371597890915499E-5,2.2663223524928797E-5,2.4194744656509224E-5,2.4106724007592779E-5,1.9224972667122319E-5,2.3931492349666745E-5,2.2260658106739592E-5,2.3757337121249702E-5,2.2101288261429216E-5,2.358425458106421E-5,2.3498114389903844E-5,2.1864000050210869E-5,2.3326633787696956E-5,2.1706981744348321E-5,2.3156216363464007E-5,2.307140513688863E-5,1.8445908288319388E-5,2.2902575224512396E-5,2.1318524568587662E-5,2.2734798769593251E-5,2.1164769825566323E-5,2.2568071828885021E-5,2.2485100685902665E-5,2.0935873240733696E-5,{"$f":"EJ92*EJ97","v":2.2319940557892507E-5},2.0784428301398297E-5,2.2155819957608278E-5,2.2074148217884525E-5,1.9125230535885758E-5,2.1911579319819723E-5,2.040982910710435E-5,2.1750039792306105E-5,2.0261586777129538E-5,2.1589525528125699E-5,2.1509651579716052E-5,2.0040925143707344E-5,2.1350667457450709E-5,1.9894947418565339E-5,2.1192698227892265E-5,2.1114092890299966E-5,1.6961524558059383E-5,2.0957638142901087E-5,1.9533935151222878E-5,2.0802187782431933E-5,1.9391094642838689E-5,2.0647737571829432E-5,2.0570886193543669E-5,1.9178499864810644E-5,2.0417928222841029E-5,1.9037875869941239E-5,2.0265959729896005E-5,2.0190345194935328E-5,1.6255818234083491E-5,2.003985285405729E-5,1.8690162106501341E-5,1.9890339215530117E-5,1.8552606255113824E-5,1.9741799943033309E-5,1.9667894335152132E-5,1.8347900766239571E-5,1.9520808451115629E-5,1.8212510958633041E-5,1.9374686033557288E-5,1.9301984755969901E-5,1.5574069726502631E-5,1.915729931947267E-5,1.7877792992970488E-5,1.9013566375088792E-5,1.7745399257552997E-5,1.8870781514594044E-5,1.8799743235609289E-5,1.7548397777248154E-5,1.8658372214850074E-5,1.7418117699720699E-5,1.8517938217149691E-5,1.844807121513731E-5,1.607010325561361E-5,1.8309034427127602E-5,1.7096081317258198E-5,1.8170923551943503E-5,1.6968722855907653E-5,1.8033734133857656E-5,1.7965483577226637E-5,1.6779233966735864E-5,1.7829667977909928E-5,1.6653935276107671E-5,1.7694762672559381E-5,1.7627649982382396E-5,{"$f":"GV92*GV97","v":1.4281030535085966E-5},1.7494101729451403E-5,1.6344257244085406E-5,1.7361452580555164E-5,1.6221803878771274E-5,1.7229698054169353E-5,1.7164154873280447E-5,1.6039631440798127E-5,1.7033733872772225E-5,1.5919182829328921E-5,1.6904196281759102E-5,1.6839757362486998E-5,1.3668925259505837E-5,1.671153647138902E-5,1.5621533127116325E-5,1.6584187770016846E-5,1.55038522071494E-5,1.6457706770298904E-5,1.6394790256194778E-5,1.5328796623206921E-5,1.6269602395307281E-5,1.521306464249561E-5,1.6145271019616985E-5,1.6083425112421483E-5,1.3079161457148989E-5,1.5960370057884983E-5,1.4927108454415973E-5,1.5838160283049718E-5,1.4814065627411624E-5,1.5716791310309128E-5,1.565642072635042E-5,1.464592497221078E-5,1.5536304568465451E-5,1.4534774768037054E-5,1.5417018033774945E-5,1.5357684479806129E-5,1.3440354123072398E-5,1.523963401047311E-5,1.4260174259395531E-5,1.5122402011989914E-5,1.415163415780971E-5,1.500598403219089E-5,1.4948078909507665E-5,1.3990205182811039E-5,1.4832873622192169E-5,1.3883501148722768E-5,1.4718471248264148E-5,1.4661569768824485E-5,1.1964691055530329E-5,1.4548363458670979E-5,1.3619917044081551E-5,1.4435948996830365E-5,1.3515743894754229E-5,1.4324321969702561E-5,1.4268802366970948E-5,1.3360822919757308E-5,1.4158348233085496E-5,1.3258429276585103E-5,1.4048670533765721E-5,1.3994121476197186E-5,1.1438949975608594E-5,1.3885600208193344E-5,1.3005522257807958E-5,1.3777844426745794E-5,{"$f":"JH92*JH97","v":1.2905580421353984E-5},1.3670849768263476E-5,1.3617636499058092E-5,1.2756964122888131E-5,1.3511775363791208E-5,1.265874543079244E-5,1.3406664483951907E-5,1.3354389036374189E-5,1.0933489840820346E-5,1.3250395424593844E-5,1.2416177370974075E-5,1.314714126316849E-5,1.2320331817311555E-5,1.3044622248434368E-5,1.2993637079142896E-5,1.2177817923099571E-5,1.289221273888059E-5,1.2083639532223954E-5,1.279151283413587E-5,1.2741433211917792E-5,1.1195684866830684E-5,1.2641811967800323E-5,1.1851074580320517E-5,1.2542904519379982E-5,1.1759191306118779E-5,1.2444706631456673E-5,1.2395872452498463E-5,1.1622579204135661E-5,1.2298730990954524E-5,1.1532307649448416E-5,1.2202288555496315E-5,1.2154328162106094E-5,9.9812058619586476E-6,1.2058926410105906E-5,1.1309413179224739E-5,1.1964213228719277E-5,1.1221359572585114E-5,1.1870184458495651E-5,1.1823425431360762E-5,1.1090450842541755E-5,1.1730415507946663E-5,1.1003954187994224E-5,1.1638079655409274E-5,1.1592163220071409E-5,9.5332642301844701E-6,1.1500830767498124E-5,1.0790401623794849E-5,1.1410162130863613E-5,1.070604678104392E-5,1.1320153232622844E-5,1.1275394915039816E-5,1.0580645655486598E-5,1.1186368010041248E-5,1.049779379219729E-5,1.1097990711895883E-5,1.1054044406280962E-5,9.1033733216317536E-6,1.0966633971735091E-5,1.0293259323024561E-5,1.0879863103197754E-5,1.0212474322099728E-5,1.0793727810165933E-5,1.0750897261514579E-5,1.0092388083725843E-5,{"$f":"LT92*LT97","v":1.066570788226122E-5},1.0013052986512793E-5,1.0581144167866578E-5,1.0539095703854825E-5,9.2930482224003336E-6,1.0455463108296058E-5,9.8172181789504882E-6,1.0372446362036266E-5,9.7398763134882328E-6,1.0290041565832649E-5,1.0249067434740944E-5,9.6249156347345043E-6,1.0167573286605521E-5,9.5489715809609845E-6,1.0086681408694934E-5,1.0046460119082876E-5,8.2954987054111662E-6,9.9664644432289988E-6,9.36152390060969E-6,9.8870614563870497E-6,9.2875008785065693E-6,9.8082473539668852E-6,9.769059949867845E-6,9.1774801089627741E-6,9.6911220756070278E-6,9.104803863332129E-6,9.6137636446732709E-6,9.5753005485350888E-6,7.9164007442448123E-6,9.4988042599770871E-6,8.9254371136181981E-6,9.4228780750295032E-6,8.8546112235197822E-6,9.3475182864063737E-6,9.3100496366800547E-6,8.7493486302579688E-6,9.2355325273318564E-6,8.6798195988894359E-6,9.1615726180768065E-6,9.1248004723464859E-6,7.5531282266903355E-6,9.0516695254770282E-6,8.5082342853669964E-6,8.9790866859162068E-6,8.4404865342504596E-6,8.907048345670147E-6,8.8712322398573011E-6,8.3398044997316837E-6,8.800003920134698E-6,8.2733048565685885E-6,8.7293111528801073E-6,8.6941644915862372E-6,7.689809567427119E-6,8.6242684031736075E-6,8.1092084841500299E-6,8.5548990252803884E-6,8.0444227088986149E-6,8.4860528506000235E-6,8.4518248730460676E-6,7.9481478907251339E-6,8.3837569639136961E-6,7.8845626790688008E-6,8.3162035636196296E-6,8.2826187260812877E-6,{"$f":"OF92*OF97","v":6.871899802781765E-6},8.215830629075863E-6,7.7276699889880484E-6,8.1495484523337086E-6,7.6657329446092498E-6,8.0837687901025021E-6,8.051066342272587E-6,7.5736964010267577E-6,7.9860341031601858E-6,7.5129136127509222E-6,7.9214959384678601E-6,7.8894110876462119E-6,6.5528856616543905E-6,7.8256077655818263E-6,7.3629467654827482E-6,7.7622901840587766E-6,7.303748192395076E-6,7.6994550392766128E-6,7.6682173528744226E-6,7.2157854771147291E-6,7.6060997057662489E-6,7.1576961118962499E-6,7.5444563102703082E-6,7.5138114423657952E-6,6.2475822768473427E-6,7.4528733465108175E-6,7.0143848217191005E-6,7.39240142333138E-6,6.9578174943230734E-6,7.3323924709609719E-6,7.3025606128839179E-6,6.8737687239248027E-6,7.2432401503257643E-6,6.8182668306240352E-6,7.1843747280864592E-6,7.155111674375251E-6,6.345644350113715E-6,7.0969229255974901E-6,6.6813484570207987E-6,7.0391813924383299E-6,6.6273082155773511E-6,6.9818839745804748E-6,6.953400844652258E-6,6.5470181124718226E-6,6.8967638235361858E-6,6.4940008146101921E-6,6.8405632406626227E-6,6.8126256624771581E-6,5.6761041734464528E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":615282.51272811135},{"$f":"NPV($F$100,M70:ACA70)","v":618884.12633805047},622506.82232937869,626150.72410978179,629815.95580932696,633502.64228468575,637210.90912339033,640940.88264811225,644692.68992096267,648466.4587478264,652262.31768270745,656080.39603211475,659920.82385946531,663783.73198951327,667669.25201280997,671577.51629018283,675508.6579572435,679462.81092893041,683440.10990405979,687440.69036992465,691464.68860690366,695512.24169310485,699583.48750903853,703678.56474230671,707797.61289233586,711940.77227512538,716108.18402802316,720299.99011454417,724516.33332919702,728757.35730234941,733023.20650512516,737314.02625432354,741629.96271736664,745971.16291728511,750337.77473771817,754729.94692795968,759147.82910802064,763591.57177372253,768061.32630183594,772557.24495522096,777079.48088802909,781628.18815091054,786203.52169626742,790805.63738352689,795434.69198445883,800090.84318850643,804774.2496081657,809485.07078438636,814223.46719199978,818989.60024520231,819135.28311042849,819453.07501324289,819589.76407993131,819898.96229308401,820026.5255666126,820148.95671191416,820444.4949224093,820557.59315513389,820844.19957675692,820947.82876148354,821046.14919091947,821677.48668287008,821768.22551153251,822033.48631428415,822114.42689951602,{"$f":"NPV($F$100,BY70:AEM70)","v":822370.29209195054},822441.29261037742,822506.74186780199,822747.71731690888,822803.00432936091,823034.22108371824,823079.19959258649,823118.43745623867,823698.83663990221,823729.6714174411,823937.45575863961,823957.62729630503,824155.15331617254,824164.50924551254,824167.86374404095,824349.17760870606,824341.47817012703,824512.14382579259,824493.23333071615,824468.11833981622,824807.19398153713,824771.70653147041,824915.60305061541,824868.5096593803,825001.20710394857,824942.34394021053,824876.98938303324,824992.03332869941,824914.65312107757,825018.07897213649,824928.50418886694,824832.22008336859,825293.69258171157,825187.15317895764,825262.44956001104,825143.30360201269,825206.40202282788,825074.47352988017,824935.53398608253,824979.44893404061,824827.45238321961,824858.71947874862,824693.48448405392,824521.00476192776,824914.73845129379,824730.97551978065,824731.5098766255,824534.06490036345,824521.32721885701,824310.01118504396,824091.12608962692,824057.56036234321,823824.50979491847,823777.18901968922,823529.77812078269,823274.54759543482,823594.09090443945,823326.47040935536,823245.61642253667,822963.15805416915,822867.87726479711,822570.37802829989,822264.7105756657,822146.83420460252,{"$f":"NPV($F$100,EK70:AGY70)","v":821825.81008096959},821692.98837217153,821356.39831834205,821011.37137213256,821052.47117753443,820692.70789401792,820522.17913280614,820146.32238697552,819960.11183973402,819567.94347763271,819166.95668768371,818956.23032677395,818538.59293602477,818311.6277414473,817877.11487900547,817433.49528429192,817582.0714515649,817123.57389117533,816856.78833178408,816380.86181192298,816097.05923433276,815603.46949790092,815100.37019338657,814790.00926801912,814268.8831421301,813940.90724272188,813401.51284082828,812852.29972136009,812904.14876946737,812338.67692291725,811967.39513911435,811383.05953678768,810993.3257514271,810389.87486127974,809776.17243635363,809357.68578053557,808724.47805742233,808286.89756246365,807633.92529624933,806970.36999064218,806916.84331270936,806235.54381352791,805750.91021202016,805049.20562444208,804544.57800937362,803822.19826957153,803088.77050617023,802553.03243013704,801798.51118380809,801242.090185576,800466.1971270073,799678.9005655559,799300.50692555553,798492.63796424551,797883.89824748691,797053.95411987021,796423.54901202,795571.23960479745,794707.01982696215,794042.94959920167,793155.9155789006,792469.44012931804,791559.29289015394,790636.85387113306,{"$f":"NPV($F$100,GW70:AJK70)","v":790342.6631127455},789399.14832805539,788657.22420124407,787689.85494543833,786924.48431926023,785932.94914097502,784928.58534495218,784126.82775413315,783097.81647746544,782271.81836458121,781217.83865698113,780150.62133196357,779720.90899660403,778630.76696655166,777744.66474123742,776628.75730333093,775717.29520561115,774575.28801868227,773419.46663057117,772468.69423695735,771286.25658264919,770309.27216451173,769099.87372208235,767876.22248917993,767299.42589899176,766050.86207761848,765008.77101330797,763732.38963081746,762662.88341780996,761358.32557887444,760038.89572525583,758926.93972552218,757578.77940412913,756438.49375100783,755061.23315458407,753668.63022041251,752708.41007264727,751287.44688195921,750075.36127247999,748624.3614811087,747382.6377255827,745901.21591820056,744403.77895024221,743116.21045863361,741587.75697513588,740269.56849224493,738709.70137650846,737133.31451114593,736222.74200225819,734616.99229354609,733222.50703019463,731584.35343056987,730157.85804976686,728486.88687679311,726798.68157238374,725322.71957885753,723601.05905220972,722092.0333223315,720336.49134840036,718563.17413726752,717465.28292886273,715660.13306578901,714068.60439147532,712228.50891559897,{"$f":"NPV($F$100,JI70:ALW70)","v":710602.42284643243},708726.93775361381,706832.91037023882,705153.46880284813,703223.36787507765,701508.23830710305,699541.60638604837,697555.8519054408,696255.21598558675,694234.97476781311,692430.67593998183,690372.76026439108,688531.16869490466,686435.10203195643,684319.08925166947,682419.96686006605,680265.0695302299,678327.4412129845,676133.16839185823,673918.32718271622,672159.84525999601,669906.26925729599,667870.90726412134,665576.71082877845,663501.10249779595,661165.77401876589,658808.98461225093,656671.33775830793,654272.62921858719,652093.43377915525,649652.27903977886,647188.99580851325,645430.43408567749,642926.73098527861,640643.47334138514,638096.0037016141,635769.34497423901,633177.5597459405,630562.69646814268,628169.18516398326,625509.16209183272,623070.85241344711,620365.10392932943,617635.56150225853,615620.64974739123,612847.39463487768,610296.76177244552,607476.36293052998,604878.94195931242,602010.81018061959,599117.8651206611,596448.4237809995,593506.84031984874,590789.11163607205,587798.28280423174,584781.87296541955,582490.06523377111,579426.40560217795,576587.48294855212,573473.05451086734,570583.70754430175,567417.87801743508,564225.3732898304,561258.45870066551,{"$f":"NPV($F$100,LU70:AOI70)","v":558013.58171813167},554994.63423384237,551696.73367104656,548371.33459227474,545526.46557346219,542148.53010426578,538997.36756370321,535564.75483795139,532359.24690914794,528871.27823378576,525354.6276378812,522065.57104096405,518492.52255125635,515147.39417753316,511517.24867980788,507857.53806306282,504942.52564052126,501227.66712745395,497741.54685664567,493967.83359322487,490423.17640463327,486589.8801217592,482725.75770826108,479091.15895489499,475166.3359781261,471471.34807910444,467485.07437606726,463467.02738338889,460203.79807371472,456126.21978273394,452279.25696486264,448138.34036341426,444228.3414069016,440023.30504896562,435785.14196354296,431778.34001424257,427474.85854589468,423403.03325483511,419033.42848420941,414629.68122960214,410990.90582686593,406522.92013620835,402287.32900442206,397751.19313160086,393447.73657618352,388842.61203610012,384201.89242965094,379794.26886609476,375083.27500260423,370605.65403826843,365823.52226543787,361004.70609900751,356690.35471309396,351800.6611731936,347145.02300708689,342181.99663785042,337453.29098924209,332416.03190565441,327340.52000161668,322499.71573214297,317348.5919208565,312432.43235383334,307204.76976001338,301937.68583264307,{"$f":"NPV($F$100,OG70:AQU70)","v":297455.94099352934},292114.11743141711,287007.89796689485,281587.19842043082,276402.34697114181,270901.80591501947,265360.17010570125,260054.73654568766,254431.77997423368,249045.26001821557,243339.9882203443,237592.36851018667,232640.29035092177,226812.10283769472,221220.93479752055,215307.92283636413,209632.15080559652,203633.27846441843,197590.26239282606,191784.80429672948,185654.34127577336,179761.64608867254,173542.66915736374,167278.20455325374,161819.47901634744,155468.1895460446,149355.18799022777,142912.69085261589,136708.67618004684,130173.85992390446,123591.62888493259,117248.15864576712,110571.90681833365,104134.59870247285,97363.181365079494,90542.907936701478,84250.196319721377,77334.692934500054,70658.574457147173,63644.99402657606,56870.964485115495,49758.11432285983,42594.33001506469,35670.3311638296,28405.451651290368,21380.510814765432,14013.307730155464,6593.624466654288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":818989.60024520196},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,-145.68286522617564,-317.7919028144097,-136.68906668841373,-309.19821315270383,-127.5632735285908,-122.43114530155435,-295.53821049514227,-113.09823272458743,-286.60642162302975,-103.62918472662568,-98.320429435931146,-631.33749195060227,-90.738828662433662,-265.26080275163986,{"$f":"IF(BW7,BV100-BW100)","v":-80.940585231874138},-255.86519243451767,-71.000518426881172,-65.449257424566895,-240.97544910688885,-55.287012452026829,-231.2167543573305,-44.978508868254721,-39.237863652175292,-580.39918366353959,-30.83477753889747,-207.78434119850863,-20.171537665417418,-197.5260198675096,-9.3559293400030583,-3.3544985284097493,-181.31386466510594,7.6994385790312663,-170.66565566556528,18.910495076444931,25.114990899921395,-339.07564172090497,35.487450066721067,-143.896519144997,47.093391235102899,-132.69744456827175,58.863163738045841,65.354557177284732,-115.04394566616975,77.380207621841691,-103.42585105891339,89.574783269548789,96.284105498343706,-461.47249834297691,106.53940275392961,-75.296381053398363,119.14595799834933,-63.098420815193094,131.9284929477144,138.93954379763454,-43.914947958081029,151.99655082100071,-31.267095529008657,165.23499469470698,172.47972212615423,-393.73368936602492,183.76293151313439,-0.53435684484429657,197.44497626204975,12.737681506434456,211.31603381305467,218.88509541703388,33.565727283712476,233.05056742473971,47.320775229251012,247.41089890652802,255.23052534786984,-319.5433090046281,267.62049508409109,80.853986818692647,282.4583683675155,95.280789372045547,297.49923649721313,305.6674526341958,{"$f":"IF(EI7,EH100-EI100)","v":117.87637106317561},321.02412363293115,132.82170879805926,336.59005382948089,345.02694620948751,-41.099805401870981,359.76328351651318,170.52876121178269,375.85674583062064,186.21054724149872,392.16836210130714,400.98678994900547,210.7263609097572,417.63739074917976,226.96519457746763,434.51286244182847,443.61959471355658,-148.57616727298591,458.49756038957275,266.78555939125363,475.92651986109558,283.80257759022061,493.58973643183708,503.09930451435503,310.36092536745127,521.12612588901538,327.97589940822218,539.39440189360175,549.21311946818605,-51.849048107280396,565.47184655012097,371.28178380290046,584.33560232666787,389.7337853605859,603.45089014736004,613.70242492610123,418.48665581806563,633.20772311324254,437.58049495867454,652.97226621431764,663.55530560715124,53.526677932823077,681.29949918144848,484.63360150775407,701.70458757807501,504.62761506845709,722.3797398020979,733.42776340129785,535.7380760331871,754.52124632894993,556.42099823208991,775.89305856870487,787.29656145139597,378.39364000037313,807.86896131001413,608.7397167586023,829.94412761670537,630.40510785020888,852.30940722255036,864.21977783530019,664.07022776047233,887.034020301071,686.47544958256185,910.14723916410003,{"$f":"IF(GU7,GT100-GU100)","v":922.43901902087964},294.19075838755816,943.51478469010908,741.92412681132555,967.36925580573734,765.37062617810443,991.53517828520853,1004.3637960228371,801.75759081903379,1029.0112766677048,825.99811288423371,1053.9797076000832,1067.2173250175547,429.71233535953797,1090.142030052375,886.1022253142437,1115.9074379064841,911.46209771977738,1142.0071869288804,1155.8213881111005,950.7723936138209,1182.4376543081598,976.98441813746467,1209.398442429374,1223.6512329024263,576.79659018816892,1248.5638213732745,1042.0910643105162,1276.3813824905083,1069.5062130074948,1304.5578389355214,1319.4298536186107,1111.9559997336473,1348.1603213930503,1140.2856531213038,1377.2605964237591,1392.6029341715621,960.22014776524156,1420.9631906880531,1212.0856094792252,1450.9997913712868,1241.7237555260072,1481.4218073821394,1497.4369679583469,1287.5684916086029,1528.4534834977239,1318.1884828909533,1559.8671157364734,1576.386865362525,910.57250888773706,1605.749708712101,1394.4852633514674,1638.1535996247549,1426.4953808030114,1670.9711729737464,1688.2053044093773,1475.9619935262017,1721.6605266478145,1509.0257298782235,1755.5419739311328,1773.3172111328458,1097.8912084047915,1805.1498630737187,1591.5286743136821,{"$f":"IF(JG7,JF100-JG100)","v":1840.0954758763546},1626.0860691665439,1875.4850928186206,1894.0273833749816,1679.4415673906915,1930.100927770487,1715.1295679745963,1966.631921054679,1985.7544806075748,1300.6359198540449,2020.2412177736405,1804.2988278312841,2057.9156755907461,1841.5915694864234,2096.0666629482294,2116.0127802869538,1899.1223916034214,2154.8973298361525,1937.6283172453986,2194.2728211262729,2214.8412091420032,1758.4819227202097,2253.5760027000215,2035.3619931746507,2294.1964353428921,2075.6083309825044,2335.3284790300531,2356.7894065149594,2137.6468539430061,2398.7085397207411,2179.1954394319328,2441.1547393763904,2463.2832312656101,1758.5617228357587,2503.7031003988814,2283.2576438934775,2547.4696397710359,2326.658727375092,2591.7852282985114,2614.86327779782,2393.5113041594159,2660.0230721505359,2438.3096783856163,2705.7484841176774,2729.5424270709045,2014.9117548672948,2773.2551125135506,2550.6328624321613,2820.3988419155357,2597.4209712175652,2868.1317786928266,2892.9450599584961,2669.4413396616001,2941.5834611507598,2717.7286837766878,2990.8288318403065,3016.4098388121929,2291.8077316484414,3063.6596315931529,2838.9226536258357,3114.4284376847791,2889.3469665655866,3165.8295268666698,3192.5047276046826,{"$f":"IF(LS7,LR100-LS100)","v":2966.914589164895},3244.8769825338386,3018.947484289296,3297.9005627958104,3325.3990787718212,2844.8690188125474,3377.9354691964108,3151.1625405625673,3432.6127257518237,3205.5079288034467,3487.9686753621791,3516.6505959045608,3289.0565969171585,3573.0484897076967,3345.1283737231861,3630.145497725287,3659.7106167450547,2915.0124225415639,3714.8585130673018,3486.1202708082856,3773.7132634207956,3544.6571885916055,3833.296282874071,3864.1224134981167,3634.5987533660955,3924.8229767688899,3694.987899021653,3986.2737030371791,4018.0469926783699,3263.2293096741778,4077.5782909807749,3846.9628178713028,4140.9166014483781,3909.9989565126598,4205.0363579359837,4238.1630854226532,4006.8019493003958,4303.4814683478908,4071.825291059562,4369.6047706257086,4403.7472546072677,3638.7754027362098,4467.9856906575733,4235.591131786292,4536.1358728212072,4303.4565554173314,4605.1245400834014,4640.7196064491873,4407.6235635561752,4710.9938634905266,4477.6209643358015,4782.1317728305585,4818.8161664303625,4314.3513859135564,4889.693539900356,4655.6381661067135,4963.0263692364679,4728.7056486083311,5037.2590835876763,5075.5119040377322,4840.8042694737087,5151.1238112864667,4916.1595670231618,5227.6625938199577,{"$f":"IF(OE7,OD100-OE100)","v":5267.0839273703168},4481.7448391137295,5341.8235621122294,5106.2194645222626,5420.6995464640204,5184.8514492890099,5500.5410561223398,5541.6358093182207,5305.4335600135964,5622.9565714539785,5386.5199560181063,5705.2717978712753,5747.6197101576254,4952.0781592649,5828.1875132270507,5591.168040174176,5913.0119611564151,5675.7720307676063,5998.8723411780957,6043.0160715923703,5805.4580960965832,6130.4630209561146,5892.6951871008205,6218.9769313088036,6264.4646041099913,5458.7255369063059,6351.2894703028433,6113.0015558168234,6442.4971376118774,6204.0146725690574,6534.8162561423815,6582.2310389718623,6343.4702391654719,6676.2518274334725,6437.3081158607965,6771.417337393359,6820.2734283780155,6292.7116169801011,6915.5033852213237,6676.1184773528803,7013.5804305711135,6774.0295414605644,7112.8501622556651,7163.7843077951402,6923.9988512350901,7264.8795125392317,7024.9408365249365,7367.2030846099678,7419.683263501176,6593.624466654288,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":1422869.7278685698},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4794.0320578316696,4794.8848260774603,4796.7450506394534,4797.5451728487324,4799.3550934452614,4800.101796970971,4800.8184591067802,4802.5484196048828,4803.2104506622618,4804.8881281002341,4805.4947312043596,4806.0702590135515,4809.7658519425713,4810.2970001446665,4811.8497290093583,{"$f":"BX70-BX101","v":4812.3235222790972},4813.8212530613737,4814.2368612227056,4814.6199745579052,4816.0305468402303,4816.3541745257471,4817.7076233763837,4817.9709092758385,4818.2005917728675,4821.598012560984,4821.7785068070589,4822.9947918408825,4823.1128678205969,4824.2691048105371,4824.3238706169677,4824.3435064863343,4825.404844114456,4825.3597747326112,4826.3587820755292,4826.2480877271137,4826.1010747849587,4828.0858856972536,4827.878156597696,4828.7204683003438,4828.4448027407643,4829.2215596164824,4828.8769985933559,4828.4944395947468,4829.1678600660425,4828.714907799852,4829.3203206709595,4828.795986318135,4828.2323783206102,4830.9336506565569,4830.3100123203885,4830.750766712792,4830.053334728952,4830.4226872239678,4829.6504314786753,4828.837135891582,4829.0941961377976,4828.2044701429586,4828.3874950047921,4827.420276541915,4826.4106503923476,4828.7154072875483,4827.639733819612,4827.6428617258416,4826.4870991303833,4826.412537924024,4825.1755797998421,4823.8943154641593,4823.6978353480617,4822.3336521015763,4822.0566555281339,4820.6084127407394,4819.1143970406247,4820.9848736225749,4819.4183320793591,4818.9450457199036,4817.2916493009916,4816.7339143093332,4814.9924747627565,4813.2032218027016,{"$f":"EJ70-EJ101","v":4812.5132214627265},4810.634076795699,4809.8565925283547,4807.8863312353815,4805.8666838060753,4806.1072653524579,4804.0013573964125,4803.0031513787471,4800.8030388400221,4799.7130380230446,4797.4174439162389,4795.0702303191038,4793.8367239001227,4791.3920444553933,4790.0634825083007,4787.5200209162776,4784.9232522179127,4785.7929566794401,4783.1090984193788,4781.5474442488676,4778.7615639493779,4777.1002990762599,4774.2110254881964,4771.2660867569175,4769.4493601170616,4766.3988997027755,4764.4790621688171,4761.3216666981361,4758.10679644628,4758.4102996888469,4755.1002574611666,4752.9269248915089,4749.5064619071718,4747.2251188237951,4743.6927627212626,4740.1003983017117,4737.6507476073766,4733.9442071045014,4731.3827888392325,4727.5605547412079,4723.6763718329294,4723.3630484280293,4719.3749982266481,4716.5381502116861,4712.430656920963,4709.4767720809705,4705.2482548581174,4700.9550669976234,4697.8190741708413,4693.4024136388143,4690.145351397925,4685.6035889692557,4680.9950750715243,4678.7801125854921,4674.0511762251344,4670.4878614828003,4665.6297060755787,4661.9395709456376,4656.95049828626,4651.8917071647375,4648.0045101099004,4642.8121736892199,4638.7938255796544,4633.46619377565,{"$f":"GV70-GV101","v":4628.0666108895321},4626.3445378306205,4620.8215859833972,4616.4786638663445,4610.8160776480408,4606.3359092578039,4600.5318655574865,4594.6527283429132,4589.9595654613859,4583.9361519204103,4579.1010948794574,4572.9315262971932,4566.6844700867523,4564.1691088284842,4557.7878607164112,4552.600978645406,4546.0689103141467,4540.733581863672,4534.0487362144468,4527.2830278524561,4521.7175929146633,4514.7960837531518,4509.0772142845053,4501.9978876330706,4494.8351309430373,4491.458798272939,4484.1502134210286,4478.0502361217013,4470.5788185813135,4464.3183641505557,4456.6820130908272,4448.9586073072733,4442.4496690872029,4434.5580868290699,4427.8833183404522,4419.8213949044521,4411.6696636638462,4406.0489254159074,4397.7311847673373,4390.6361285328167,4382.1425658392745,4374.8740199505319,4366.2023791471029,4357.4369921051348,4349.9000897766819,4340.9531446669389,4333.2370053612676,4324.1061776236065,4314.8786499905182,4309.5485288282734,4300.1491230516476,4291.9863734205992,4282.3972884448031,4274.0471646031428,4264.265978897929,4254.3839115959709,4245.7442303212119,4235.6663297528557,4226.8331068128355,4216.556878031337,4206.1766002394015,4199.7499915897679,4189.1833783992379,4179.8672167735458,{"$f":"JH70-JH101","v":4169.0960461766099},4159.5775996163557,4148.5992725936303,4137.5124065441187,4127.6816385944858,4116.3836126849528,4106.3439416931915,4094.8320782060136,4083.2082790318318,4075.5948852928741,4063.769214784058,4053.2075832073469,4041.1613817434863,4030.3814536237278,4018.111931796414,4005.7256535069728,3994.608963351433,3981.9950707244925,3970.6529825378839,3957.8086017985588,3944.8438220780781,3934.5503840323963,3921.358866583736,3909.4446852052597,3896.0153922633272,3883.8656251899474,3870.1955619928258,3856.3998752515281,3843.886959894694,3829.8458955967762,3817.0897717165362,3802.8002446276114,3788.3811863455467,3778.0872811811032,3763.4316214241026,3750.0663597181592,3735.1545084379613,3721.5351944399063,3706.3639377259651,3691.0575914950969,3677.0469497002532,3661.4762563981958,3647.2033831394665,3631.3650318716682,3615.3874005378375,3603.5929265382583,3587.3594189209743,3572.4290514207078,3555.9195835840937,3540.7153375228663,3523.9264604860327,3506.9923365908835,3491.3665125814387,3474.1476792671283,3458.2392007819763,3440.7321050934879,3423.0752685941479,3409.659958151381,3391.7265405798253,3375.1086418827645,3356.8780443662708,3339.9649822472284,3321.4335036577186,3302.7458792924208,{"$f":"LT70-LT101","v":3285.3787678557346},3266.3845776072021,3248.7128867626907,3229.4083180395855,3209.9427841866318,3193.2900778853182,3173.5170173681836,3155.0713933527659,3134.9782744116219,3116.2145345936951,3095.7973844351918,3075.2123419783557,3055.9595422344246,3035.044369443036,3015.4633483204843,2994.2139528640964,2972.791495223436,2955.7281979625131,2933.9829269645015,2913.5765966144609,2891.4868138427055,2870.7378321814922,2848.2992746447508,2825.6802734753273,2804.4048104706244,2781.4304928890897,2759.8015363851173,2736.467511242492,2712.9474981833173,2693.845880876579,2669.9773958069391,2647.4588399319682,2623.2195981514387,2600.3320543558839,2575.7174815967946,2550.9089984466882,2527.4548092988007,2502.2639788981451,2478.4291695508982,2452.8512802295463,2427.0735346918173,2405.7736232805446,2379.6198520625057,2354.8264240828003,2328.2737294129074,2303.0830448429733,2276.1265185708244,2248.9616332558744,2223.1611973820882,2195.5849551453312,2169.3747829531267,2141.3821283250445,2113.1747381755104,2087.9202796979498,2059.2980022278934,2032.0457897318602,2002.9942517014806,1975.3143318776993,1945.8282657259115,1916.1182831197439,1887.7821835569521,1857.6295995950841,1828.8524007655951,1798.2517898971664,{"$f":"OF70-OF101","v":1767.4204225739486},1741.1861108960493,1709.9172481457445,1680.0275159685207,1648.2969452826364,1617.9469334441901,1585.7490030301406,1553.3105206430682,1522.2546701663041,1489.3401691088011,1457.8096718453571,1424.4133309278131,1390.7691025536742,1361.7816508921278,1327.6658113637841,1294.9373874407393,1260.3250200899947,1227.101358812436,1191.9863997142011,1156.6130411702161,1122.6302504063015,1086.7450129831623,1052.2515717654742,1015.8482099075218,979.17858171167063,947.22542234197772,910.04755668875623,874.26453158153981,836.55277333587765,800.23699445577586,761.9848376340542,723.45513395597663,686.3230389020473,647.24297576415302,609.56159194151223,569.92446860971359,530.00136158972418,493.16638686790611,452.6858424081247,413.60655984740697,372.55191224957889,332.89949813745079,291.26376590079963,249.32988588978696,208.79961242688205,166.27396220011451,125.15281540583965,82.028204600526806,38.596396170324624,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,7.254929273617261E-2,7.2549292736147297E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736189264E-2,7.2549292736147297E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736163951E-2,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736175275E-2,7.2549292736144633E-2,7.2549292736161286E-2,7.2549292736183491E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736169502E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736183491E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736152848E-2,7.2549292736169502E-2,7.2549292736177939E-2,7.2549292736150184E-2,7.2549292736163951E-2,7.2549292736180826E-2,7.2549292736158622E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2549292736166837E-2},7.2549292736152848E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736152848E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736147297E-2,7.2549292736175275E-2,7.2549292736177939E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736183491E-2,7.2549292736144633E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736150184E-2,7.2549292736169502E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736150184E-2,7.2549292736180826E-2,7.2549292736152848E-2,7.2549292736183491E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736163951E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2549292736175275E-2},7.2549292736158622E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.254929273617261E-2,7.2549292736152848E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.254929273617261E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736150184E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736180826E-2,7.2549292736150184E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736152848E-2,7.254929273617261E-2,7.2549292736169502E-2,7.2549292736152848E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736155735E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736177939E-2,7.2549292736150184E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736180826E-2,7.2549292736155735E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736152848E-2,7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.254929273617261E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736180826E-2,7.2549292736150184E-2,7.2549292736163951E-2,7.2549292736175275E-2,7.2549292736155735E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736177939E-2,7.2549292736155735E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736150184E-2,7.254929273617261E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736152848E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736175275E-2,7.2549292736155735E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736152848E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2549292736166837E-2},7.2549292736175275E-2,7.2549292736158622E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.254929273617261E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736155735E-2,7.2549292736175275E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736169502E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736158622E-2,7.2549292736169502E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2549292736163951E-2},7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736158622E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736161286E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736158622E-2,7.2549292736169502E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736169502E-2,7.2549292736158622E-2,7.2549292736163951E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736161286E-2,7.2549292736166837E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736161286E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,7.2549292736163951E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"BV108+BW7","v":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,{"$f":"EH108+EI7","v":79},80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":207},208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":335},336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"QP108+QQ7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"TB108+TC7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"VN108+VO7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"XZ108+YA7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,{"$f":"AAL108+AAM7","v":384},384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384,384]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,{"$f":"ROUNDUP(BW108/$G$109,0)","v":2},2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,{"$f":"ROUNDUP(EI108/$G$109,0)","v":7},7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,{"$f":"ROUNDUP(GU108/$G$109,0)","v":12},12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,{"$f":"ROUNDUP(JG108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,{"$f":"ROUNDUP(LS108/$G$109,0)","v":23},23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(OE108/$G$109,0)","v":28},28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(TC108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(VO108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(YA108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":32},32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32,32]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":24},{"$f":"F110*G109","v":288},{"$f":"SUM(K110:XFD110)","v":288},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW108,BW108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2029-03-01"},{"$f":"EDATE(F111,5)","v":"2029-08-01"},{"$f":"EDATE(G111,6)","v":"2030-02-01"}]
[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",{"$f":"MONTH(G111)","v":8},{"$f":"MONTH(H111)","v":2},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2029-02-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"BW113+BW114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","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,{"$f":"LS113+LS114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OE113+OE114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,{"$f":"BW116+BW115","v":3},3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,{"$f":"EI116+EI115","v":14},14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,{"$f":"GU116+GU115","v":24},25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,{"$f":"JG116+JG115","v":35},35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,{"$f":"LS116+LS115","v":46},46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,{"$f":"OE116+OE115","v":56},57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"QQ116+QQ115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"TC116+TC115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"VO116+VO115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"YA116+YA115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,{"$f":"AAM116+AAM115","v":65},65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65,65]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2241859.328113771},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.3},null,{"$f":"SUM(K120:XFD120)","v":1724507.1754721303},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575.6532250811492,3443.9176332792695,3584.6584491931071,3452.5745843815603,3593.6860153205157,3598.2081935918586,3465.6001912397214,3607.2693745233041,3474.3107915686401,3616.3530333643139,3620.9033090526373,3211.33289774073,3630.0207871385674,3496.1816903023282,{"$f":"BW119/$F$120","v":3639.1608798288339},3504.9679460342918,3648.3236420265325,3652.9135413831837,3518.1880965007817,3662.1104110678489,3527.0287847449358,3671.3300880831762,3675.9484966335867,3259.8472370071754,3685.2024884785278,3549.226281237346,3694.479426288819,3558.1437291946822,3703.7793657465645,3708.4379785296596,3571.5612629394063,3717.7725251488364,3580.5339377438813,3727.130213193826,3731.817752790027,3451.5580254338875,3741.2102582799803,3603.0627980405375,3750.6260457964972,3612.1133524403785,3760.0651718111753,3764.7935044389542,3625.7311491758283,3774.2677443752955,3634.837735954568,3783.7654645696216,3788.5231475511373,3359.0460615212564,3798.0561949311432,3657.7027932822998,3807.6128651624163,3666.8883953182758,3817.1932155166787,3821.9922886740842,3680.709375333462,3831.6082668913832,3689.9518266261152,3841.2480689996146,3846.0769220523607,3409.7515084817865,3855.7525683082172,3713.1579822882827,3865.4521830676085,3722.4806004898596,3875.1758244131374,3880.0466732437508,3736.5077251906705,3889.8064636713857,3745.888021023713,3899.5904264882015,3904.4914908373917,3461.2085292584588,3914.3118220820506,3769.4402453061934,3924.1564723749375,3778.9018759023361,3934.0255006204202,3938.9691749207323,{"$f":"EI119/$F$120","v":3793.1381483583668},3948.8748808428136,3802.658296610583,3958.8051125829502,3963.7794441883607,3665.2052910801572,3973.7465760530545,3826.5616296986113,3983.7383824687445,3836.1642969857849,3993.7549231725779,3998.7724875886493,3850.6127624837391,4008.8262420379247,3860.2747992560467,4018.9048807308686,4023.9535504844876,3566.4208345730203,4034.069628514625,3884.5343521620248,4044.2107416230483,3894.2801088766141,4054.3769503908438,4059.469484617347,3908.9438554802837,4069.6734507739052,3918.749845469998,4079.9026646633988,4085.0267585894785,3620.1982679530765,4095.2939586453599,3943.3708009723591,4105.5865593985973,3953.2617286675058,4115.904622285504,4121.0732212672028,3968.1438877844439,4131.4295928620149,3978.0959246639814,4141.811580810423,4147.0122002679682,3674.7715767428863,4157.4327289303674,4003.0835382572322,4167.8790290690467,4013.1217476841693,4178.3511629869754,4183.5969371226274,4028.2254946390849,4194.107938845993,4038.325701439157,4204.6449307435614,4209.9231926312705,3891.8374731322288,4220.4992876119277,4063.6853022951818,4231.101530076543,4073.8729337890672,4241.7299832062981,4247.0540585550461,4089.2014884040073,4257.7219464699774,4099.4520179013707,4268.4162036490416,{"$f":"GU119/$F$120","v":4273.7732406127152},3786.3518225208386,4284.5071711697919,4125.1890098420945,4295.2676305169862,4135.528233712419,4306.0546827253938,4311.4582012156334,4151.0848608938049,4322.2852631762235,4161.4878960035721,4333.1390788304161,4338.5760394728832,3843.382158035608,4349.4701068314298,4187.6077584851191,4360.3910896552998,4198.1007754107104,4371.3390529173475,4376.8231725581136,4213.8887857432901,4387.8117286329407,4224.4465399158589,4398.8274282414459,4404.3454773349977,3901.2551701009279,4415.4020151124714,4250.9548290242656,4426.4858604709307,4261.6038704529292,4437.597079296982,4443.1629743918747,4277.6266208007082,4454.3153772925025,4288.3413384233645,4465.4953190493934,4471.09563775078,4132.2229318685286,4482.3170123876616,4315.2436878819708,4493.5660922339257,4326.0510164348316,4504.8429441020544,4510.4918054657301,4342.3119105490287,4521.8104409803118,4353.1858673522247,4533.1570162290318,4538.8408022970243,4019.5778145217346,4550.229413492596,4380.4879895408576,4561.6461331118107,4391.4558994213958,4573.091028905299,4578.8240640825434,4407.9583885555176,4590.311351514636,4418.9938920239074,4601.8269851876676,4607.5954532032174,4080.0521604955329,4619.1537343565278,4446.7015790099385,{"$f":"JG119/$F$120","v":4630.7405328076156},4457.8323964178107,4642.3559172576743,4648.1743507450856,4474.5799799498536,4659.8327433576715,4485.7793697381148,4671.5198944214389,4677.3742760104524,4141.4186145275971,4689.1046946665492,4513.8984943194937,4700.8640452293021,4525.1945778691615,4712.6523973630437,4718.5574708333597,4542.190803931072,4730.3894562981422,4553.5564522845316,4742.2506182031975,4748.1921622619702,4387.1736498448363,4760.097220563398,4582.0929690449129,4772.0316311908855,4593.5567101891011,4783.9954647846153,4789.9884373136811,4610.8051763034873,4801.9965381657194,4622.3394884836225,4814.0342393022511,4820.0642122255549,4266.8791609086966,4832.1464473692185,4651.2994348596767,4844.258461145535,4662.9332583177329,4856.4003251833983,4862.4824734798349,4680.4376120419329,4874.6692475775299,4692.1430267567785,4886.8860517362646,4893.0057376481327,4330.9993503116402,4905.2677223475448,4721.5325241177961,4917.5599179509563,4733.3388883089683,4929.8823970889944,4936.0550157265607,4751.102827886526,4948.4230567170753,4762.9818177260122,4960.8215635556016,4967.0322645428314,4396.063846340453,4979.4766074957952,4792.8070724658928,4991.9515996673408,4804.7884699475826,5004.4573147029987,5010.7217163556934,{"$f":"LS119/$F$120","v":4822.8157449671662},5023.2736541458253,4834.8708168434596,5035.8564996603855,5042.159536008774,4657.547540768599,5054.7888823705607,4865.1381214851926,5067.4493223881454,4877.2970793962068,5080.1409307352878,5086.4984464151939,4895.5914914580881,5099.2369476477852,4907.8251870509403,5112.006804650593,5118.4035150839627,4529.0799367423078,5131.2205469460114,4938.5409213636822,5144.0691231040428,4950.8800018725469,5156.9493192735099,5163.4012985714362,4969.4454052626324,5176.3290671073182,4981.8603014698019,5189.2886457094583,5195.7803876314319,4597.0590829673038,5208.7878245056563,5013.0309335986476,5221.8272626002663,5025.5527343569984,5234.8987786860516,5241.4465900149598,5044.3930367285257,5254.5663674205316,5056.9917461213126,5267.7184155204668,5274.3065652590876,4666.0376441754051,5287.5071645677826,5088.6238337298446,5300.7402283876982,5101.330988330953,5314.0058345587495,5320.650865400009,5120.450151393884,5333.9654314404725,5133.2353226777941,5347.3127352182191,5353.9986882733901,4944.2508646838978,5367.3952458448503,5165.3355141035436,5380.8247376679446,5178.2306925460089,5394.2872426656731,5401.0308998181872,5197.6327327641939,5414.543072956476,5210.6070512448041,5428.088457373502,{"$f":"OE119/$F$120","v":5434.8736286672947},4807.0502012982142,5448.4689792371373,5243.1820866676971,5462.0977403327233,5256.2679958243434,5475.7599919742534,5482.6037018064317,5275.9569851205115,5496.3163397079097,5289.1231731745438,5510.0626690127938,5516.948493142645,4879.11327832198,5530.7455108609065,5322.1798857984304,5544.5764219978109,5335.4592698904626,5558.4413076850242,5565.3865163896699,5355.4393363590762,5579.3025164326273,5368.8001539107554,5593.2526946725211,5600.2406261673177,4952.2339373984432,5614.2422251114003,5402.345471158138,5628.2782070718595,5415.8211122345656,5642.3486543062745,5649.3968281583975,5436.0964408626523,5663.5191279503997,5449.6546858653455,5677.6760994883625,5684.7676130674836,5248.2407527460191,5698.9767477609457,5483.6956305853882,5713.2207618603998,5497.3703490078024,5727.4997387639351,5734.6523643814917,5517.9451824037515,5748.9839422816258,5531.7036913269621,5763.350692319852,5770.547283155156,5101.708356018933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1212932.820316477},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3575.6532250811492,3443.9176332792695,3584.6584491931071,3452.5745843815603,3593.6860153205157,3598.2081935918586,3465.6001912397214,3607.2693745233041,3474.3107915686401,3616.3530333643139,3620.9033090526373,3211.33289774073,3630.0207871385674,3496.1816903023282,{"$f":"BW120*BW110","v":3639.1608798288339},3504.9679460342918,3648.3236420265325,3652.9135413831837,3518.1880965007817,3662.1104110678489,3527.0287847449358,3671.3300880831762,3675.9484966335867,3259.8472370071754,3685.2024884785278,3549.226281237346,3694.479426288819,3558.1437291946822,3703.7793657465645,3708.4379785296596,3571.5612629394063,3717.7725251488364,3580.5339377438813,3727.130213193826,3731.817752790027,3451.5580254338875,3741.2102582799803,3603.0627980405375,3750.6260457964972,3612.1133524403785,3760.0651718111753,3764.7935044389542,3625.7311491758283,3774.2677443752955,3634.837735954568,3783.7654645696216,3788.5231475511373,3359.0460615212564,3798.0561949311432,3657.7027932822998,3807.6128651624163,3666.8883953182758,3817.1932155166787,3821.9922886740842,3680.709375333462,3831.6082668913832,3689.9518266261152,3841.2480689996146,3846.0769220523607,3409.7515084817865,3855.7525683082172,3713.1579822882827,3865.4521830676085,3722.4806004898596,3875.1758244131374,3880.0466732437508,3736.5077251906705,3889.8064636713857,3745.888021023713,3899.5904264882015,3904.4914908373917,3461.2085292584588,3914.3118220820506,3769.4402453061934,3924.1564723749375,3778.9018759023361,3934.0255006204202,3938.9691749207323,{"$f":"EI120*EI110","v":3793.1381483583668},3948.8748808428136,3802.658296610583,3958.8051125829502,3963.7794441883607,3665.2052910801572,3973.7465760530545,3826.5616296986113,3983.7383824687445,3836.1642969857849,3993.7549231725779,3998.7724875886493,3850.6127624837391,4008.8262420379247,3860.2747992560467,4018.9048807308686,4023.9535504844876,3566.4208345730203,4034.069628514625,3884.5343521620248,4044.2107416230483,3894.2801088766141,4054.3769503908438,4059.469484617347,3908.9438554802837,4069.6734507739052,3918.749845469998,4079.9026646633988,4085.0267585894785,3620.1982679530765,4095.2939586453599,3943.3708009723591,4105.5865593985973,3953.2617286675058,4115.904622285504,4121.0732212672028,3968.1438877844439,4131.4295928620149,3978.0959246639814,4141.811580810423,4147.0122002679682,3674.7715767428863,4157.4327289303674,4003.0835382572322,4167.8790290690467,4013.1217476841693,4178.3511629869754,4183.5969371226274,4028.2254946390849,4194.107938845993,4038.325701439157,4204.6449307435614,4209.9231926312705,3891.8374731322288,4220.4992876119277,4063.6853022951818,4231.101530076543,4073.8729337890672,4241.7299832062981,4247.0540585550461,4089.2014884040073,4257.7219464699774,4099.4520179013707,4268.4162036490416,{"$f":"GU120*GU110","v":4273.7732406127152},3786.3518225208386,4284.5071711697919,4125.1890098420945,4295.2676305169862,4135.528233712419,4306.0546827253938,4311.4582012156334,4151.0848608938049,4322.2852631762235,4161.4878960035721,4333.1390788304161,4338.5760394728832,3843.382158035608,4349.4701068314298,4187.6077584851191,4360.3910896552998,4198.1007754107104,4371.3390529173475,4376.8231725581136,4213.8887857432901,4387.8117286329407,4224.4465399158589,4398.8274282414459,4404.3454773349977,3901.2551701009279,4415.4020151124714,4250.9548290242656,4426.4858604709307,4261.6038704529292,4437.597079296982,4443.1629743918747,4277.6266208007082,4454.3153772925025,4288.3413384233645,4465.4953190493934,4471.09563775078,4132.2229318685286,4482.3170123876616,4315.2436878819708,4493.5660922339257,4326.0510164348316,4504.8429441020544,4510.4918054657301,4342.3119105490287,4521.8104409803118,4353.1858673522247,4533.1570162290318,4538.8408022970243,4019.5778145217346,4550.229413492596,4380.4879895408576,4561.6461331118107,4391.4558994213958,4573.091028905299,4578.8240640825434,4407.9583885555176,4590.311351514636,4418.9938920239074,4601.8269851876676,4607.5954532032174,4080.0521604955329,4619.1537343565278,4446.7015790099385,{"$f":"JG120*JG110","v":4630.7405328076156},4457.8323964178107,4642.3559172576743,4648.1743507450856,4474.5799799498536,4659.8327433576715,4485.7793697381148,4671.5198944214389,4677.3742760104524,4141.4186145275971,4689.1046946665492,4513.8984943194937,4700.8640452293021,4525.1945778691615,4712.6523973630437,4718.5574708333597,4542.190803931072,4730.3894562981422,4553.5564522845316,4742.2506182031975,4748.1921622619702,4387.1736498448363,4760.097220563398,4582.0929690449129,4772.0316311908855,4593.5567101891011,4783.9954647846153,4789.9884373136811,4610.8051763034873,4801.9965381657194,4622.3394884836225,4814.0342393022511,4820.0642122255549,4266.8791609086966,4832.1464473692185,4651.2994348596767,4844.258461145535,4662.9332583177329,4856.4003251833983,4862.4824734798349,4680.4376120419329,4874.6692475775299,4692.1430267567785,4886.8860517362646,4893.0057376481327,4330.9993503116402,4905.2677223475448,4721.5325241177961,4917.5599179509563,4733.3388883089683,4929.8823970889944,4936.0550157265607,4751.102827886526,4948.4230567170753,4762.9818177260122,4960.8215635556016,4967.0322645428314,4396.063846340453,4979.4766074957952,4792.8070724658928,4991.9515996673408,4804.7884699475826,5004.4573147029987,5010.7217163556934,{"$f":"LS120*LS110","v":4822.8157449671662},5023.2736541458253,4834.8708168434596,5035.8564996603855,5042.159536008774,4657.547540768599,5054.7888823705607,4865.1381214851926,5067.4493223881454,4877.2970793962068,5080.1409307352878,5086.4984464151939,4895.5914914580881,5099.2369476477852,4907.8251870509403,5112.006804650593,5118.4035150839627,4529.0799367423078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1576812.666411421},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW119*BW110","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI119*EI110","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU119*GU110","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG119*JG110","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS119*LS110","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,{"$f":"BV126*(1+BW125*BW110)","v":1.0511836882797359},1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,{"$f":"EH126*(1+EI125*EI110)","v":1.3006906821226099},1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,{"$f":"GT126*(1+GU125*GU110)","v":1.6094201892812929},1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,{"$f":"JF126*(1+JG125*JG110)","v":1.9914291547312435},1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2299906939229848,2.2374239962360614,2.2448820762235151,2.2523650164775937,2.2598728998658526,2.2674058095320722,2.2749638288971794,2.2825470416601701,2.2901555317990376,2.2977893835717014,2.3054486815169404,2.3131335104553306,2.3208439554901816,2.3285801020084822,2.3363420356818438,2.3441298424674502,2.3519436086090084,2.3597834206377053,2.3676493653731643,2.3755415299244085,2.3834600016908234,2.3914048683631264,2.399376217924337,2.4073741386507517,2.4153987191129209,2.423450048176631,2.4315282150038868,2.4396333090539,2.4477654200840799,2.4559246381510271,{"$f":"LR126*(1+LS125*LS110)","v":2.4641110536115307},2.4723247571235691,2.4805658396473147,2.4888343924461394,2.4971305070876268,2.5054542754445857,2.5138057896960677,2.5221851423283881,2.5305924261361494,2.5390277342232701,2.5474911600040144,2.5559827972040279,2.5645027398613749,2.5730510823275798,2.581627919268672,2.5902333456662343,2.5988674568184553,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"OD126*(1+OE125*OE110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"QP126*(1+QQ125*QQ110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"TB126*(1+TC125*TC110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"VN126*(1+VO125*VO110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"XZ126*(1+YA125*YA110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.6075303483411836},2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836,2.6075303483411836]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,{"$f":"1/BX126","v":0.94814802776748985},0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,{"$f":"1/EJ126","v":0.76626807169656908},0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,{"$f":"1/GV126","v":0.6192775183893191},0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,{"$f":"1/JH126","v":0.50048365441264997},0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44843236463951636,0.44694255611911932,0.44545769712869027,0.44397777122460824,0.44250276201788191,0.44103265317396867,0.43956742841259328,0.43810707150756806,0.43665156628661261,0.43520089663117528,0.43375504647625446,0.43231399981022028,0.43087774067463819,0.42944625316409124,0.42801952142600452,0.4265975296604696,0.42518026212006937,0.42376770310970363,0.4223598369864156,0.42095664815921813,0.41955812108892171,0.41816424028796179,0.41677499032022769,0.41539035580089134,0.41401032139623717,0.41263487182349212,0.41126399185065654,0.40989766629633539,0.40853588002957014,0.4071786179696712,0.40582586508605101,{"$f":"1/LT126","v":0.40447760639805747},0.40313382697480804,0.40179451193502458,0.40045964644686832,0.39912921572777571,0.39780320504429473,0.3964815997119216,0.39516438509493845,0.39385154660625094,0.39254306970722685,0.39123893990753505,0.38993914276498504,0.38864366388536709,0.38735248892229279,0.38606560357703595,0.3847829935983747,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/OF126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/QR126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/TD126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/VP126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/YB126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,{"$f":"1/AAN126","v":0.38350464478243323},0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323,0.38350464478243323]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":757067.68893253582}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":984187.99561229628}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":800000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":640000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":640000}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.537793743144213}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.537793743144213}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":800000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":800000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":640000},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":160000.00000000003},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,17777.777777777781,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":800000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,4730.9091437774841,{"$f":"BX123","v":4556.4583298445796},4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,4931.0795928658772,{"$f":"EJ123","v":5133.5373450956577},4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,5555.9052127965297,{"$f":"GV123","v":4922.2573692770902},5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,6019.9626926499004,{"$f":"JH123","v":5795.1821153431538},6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,6269.6604684573158,{"$f":"LT123","v":6530.2557503895732},6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.537793743144213},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3022.7390463309848,2911.3741314287508,3030.3517651352699,2918.6924317425287,3037.9833711409201,3041.8062711747871,2929.7038492301476,3049.4662940246612,2937.0675028267874,3057.145318956294,3060.9919716177396,2714.7546838935514,3068.6995862211616,2955.5564376924358,3076.4263184635829,{"$f":"BX158/$F$159","v":2962.9840478660853},3084.1722147582668,3088.0523639591902,2974.1599260897133,3095.8270935959613,2981.6335517099487,3103.6211037961975,3107.5253537271792,2755.7671027095021,3115.3483725501233,3000.3985815254118,3123.1907891337155,3007.9370972699448,3131.052650549766,3134.9908878101419,3019.2798367926566,3142.8820049765559,3026.8650394882848,3150.7926851394327,3154.7553761714571,2917.8330664096507,3162.6954898514455,3045.9101933109109,3170.6552853871231,3053.561232842218,3178.6348105177117,3182.6319866302538,3065.0732680777683,3190.6411959095558,3072.7716755300939,3198.6702546228389,3202.6922425542789,2839.6265100215865,3210.7511657026262,3092.1010392100866,3218.8300588286006,3099.8662435490987,3226.9289703478244,3230.9859481658455,3111.5500432132885,3239.1149783028318,3119.363306034792,3247.2641483697344,3251.3463011269273,2882.4912188569297,3259.5257726514346,3138.9810229720033,3267.7255063565717,3146.8620562484621,3275.9455513434514,3280.0632059431186,3158.7201238159437,3288.3138101691338,3166.6499158555589,3296.5848489339651,3300.7280467342889,2925.991283353811,3309.0298301658918,3186.5601877653812,3317.3521721170209,3194.5587375252703,3325.6951223834817,3329.8743412280492,3206.5936116918151,{"$f":"EJ158/$F$159","v":3338.2482975899575},3214.6416303438978,3346.6429872677704,3350.8481227847169,3098.4434028597607,3359.2740066081283,3234.8487180323295,3367.7207494813551,3242.9664955489698,3376.1884019042086,3380.4300850102641,3255.1807506992968,3388.9291967034455,3263.3487172162618,3397.4493447136965,3401.717323243955,3014.9342885641681,3410.2691212323443,3283.8569413642472,3418.8420830484038,3292.0956819531261,3427.4362599053807,3431.7413200111127,3304.4919286342929,3440.3674157165115,3312.7815884430033,3449.0148550207919,3453.3465946533665,3060.3959531767005,3462.0261462071112,3333.5953304001182,3470.727170670802,3341.9567937374577,3479.4497199806679,3483.819082716187,3354.5376791379035,3492.5740169414544,3362.9508021598153,3501.3506063853256,3505.7470381727157,3106.530424553659,3514.5562086622645,3384.0745047473993,3523.387165506007,3392.560475192523,3532.239961372813,3536.674565432525,3405.3286836267989,3545.5602188573057,3413.8670646019009,3554.4678435162741,3558.9299116477205,3290.0307584340535,3567.8705927606138,3435.3052329257143,3576.8333780921616,3443.9175198472176,3585.8183210536486,3590.3191183707327,3456.8757732464537,3599.3373981961245,3465.5412320610576,3608.3779697258005,3612.9066317026245,{"$f":"GV158/$F$159","v":3200.8566761449524},3621.9807417947031,3487.2984343335365,3631.07727844906,3496.038872439326,3640.1962958292834,3644.7642517522595,3509.1899308474922,3653.9170920544889,3517.9843128658799,3663.0925490449695,3667.6887758580374,3249.0682367002792,3676.8982603088944,3540.0651812381129,3686.1304982044671,3548.9356309093278,3695.3855444706605,3700.021637942089,3562.2822929853405,3709.3110000304455,3571.2074693853151,3718.6233083649668,3723.2880846742723,3297.9921681574906,3732.6349162469696,3593.6167007887861,3742.0048327460022,3602.6190484176418,3751.3978898697319,3756.1031136070624,3616.1641519433747,3765.5309863861335,3625.2220200557608,3774.982139604017,3779.7164639204348,3493.2446795144206,3789.202643125534,3647.9643770539637,3798.7122433988729,3657.1005353855703,3808.245321221516,3813.0206819000969,3670.846957779795,3822.5890822363285,3680.0394414318948,3832.1811019002766,3836.9859867694809,3398.0182206972454,3846.6135422334351,3703.1197530819172,3856.2648596296381,3712.3916615600633,3865.9399962322323,3870.7865146705103,3726.3423203984162,3880.4974877631612,3735.6713702614843,3890.2324238309416,3895.1088960195211,3449.1412338558216,3904.8798848574534,3759.0945329856304,3914.674981276311,{"$f":"JH158/$F$159","v":3768.5041581026167},3924.4942433538131,3929.4129547007392,3782.662011643587,3939.2685744572436,3792.1296055843522,3949.1485056577912,3954.0976063415783,3501.0184056789885,3964.0141145345083,3815.9005840518885,3973.9550808050058,3825.4499197024174,3983.920564044995,3988.9125179696575,3839.8179674194726,3998.9148873854469,3849.4261108557221,4008.9419215994399,4013.9647065540803,3708.7715893141299,4024.0288493306093,3873.5499388748458,4034.1178055933729,3883.2410067140049,4044.2316350592473,4049.2978959427487,3897.822289833844,4059.4491474855804,3907.5730160941266,4069.6254221305112,4074.7229619242853,3607.0786045987429,4084.9368841468122,3932.0547975142376,4095.1759802410752,3941.8896473196155,4105.4403107597764,4110.5819578893852,3956.6872493666447,4120.8842538882045,3966.5826200541246,4131.2119363080083,4136.3853164969287,3661.2836932820887,4146.7511930524179,3991.4275296784845,4157.1426089075521,4001.408239716452,4167.5596254618631,4172.7777532274431,4016.4252870635219,4183.2332862658304,4026.4673924239964,4193.7145741251043,4198.96489545031,3716.287067573699,4209.4849316456557,4051.6806769328596,4220.0308776773063,4061.8093543290556,4230.6027958027598,4235.8985138955204,4077.0490167544872,{"$f":"LT158/$F$159","v":4246.5095072097529},4087.2399760486378,4257.1466288925885,4262.4750074800522,3937.3367397238553,4273.1514394420874,4112.8269549329461,4283.8541569529598,4123.1057360469849,4294.5832231393979,4299.9576567529593,4138.571227297989,4310.7263646347519,4148.9131891778643,4321.521579648248,4326.9291472108371,3828.7344736665677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71111.111111111109,142222.22222222222,213333.33333333331,284444.44444444444,355555.55555555556,426666.66666666669,497777.77777777781,568888.88888888888,640000,639110.59428700234,638329.58880319691,637427.00233407225,636633.06657677668,635717.19342755829,634794.4444678087,633980.72210013797,633044.52487978048,632217.60579321964,631267.85249357403,630311.08669693489,629697.36896869773,628727.66061237222,627867.86304338765,{"$f":"BW165","v":626884.32960173534},626010.95998587506,625013.49097106967,624008.81691034732,623114.68637395871,622095.90823494259,621187.9277106825,620154.93303258857,619114.59078897,618422.53898889036,617368.59907963651,616426.09582837659,615357.65869200416,614400.91379037418,613317.86418579228,612227.26617860142,611248.74389573745,610143.35770374665,609150.30385660415,608030.01218432002,606902.02351542958,606007.19719407137,604864.52569486678,603834.83058720548,602676.95807044243,601632.3200311684,600459.12628742121,599278.02472174901,598210.54486941046,597013.9388230656,595931.21361027902,594718.98073435714,593498.68509425072,592637.38753454329,591402.09432728915,590281.33360250341,589030.10798901645,587893.67543876404,586626.39205321204,585350.82741189026,584190.44679338322,582898.63330439164,581722.26544270478,580414.07551247743,579097.44279639213,578145.27638685657,576812.9015354946,575596.63018430758,574247.5601118987,573014.85658935655,571648.96055997757,570274.3938892344,569016.58841171593,567624.99656291923,566350.42996894009,564941.67988656927,563524.09077279025,562476.51312534569,561042.40500559763,559725.9861678509,558274.38728296,556940.74316971132,555471.51719122683,553993.21457396948,{"$f":"EI165","v":552633.26501085761},551137.12759663712,549759.60972494865,548245.49877009739,546722.13564321294,545446.0993591639,543904.97901708633,542483.14689577767,540923.70330261556,539483.81581807532,537905.90680223133,536318.49640656181,534851.04397721775,533244.95159377169,531759.08604853472,530134.16699064942,528499.56355737429,527246.29448066803,525593.51300770463,524061.63444303273,522389.66447479441,520838.86767442391,519147.56097343325,517446.3115233336,515866.64063311042,514145.82868617092,512546.86652668181,510806.34122674994,509055.68243618571,507692.13875779632,505922.41974078189,504275.23247618438,502485.42274710088,500818.41736252041,499008.36236708146,497187.90449225553,495490.6598280918,493649.72134391067,491932.26961289725,490070.69323855493,488198.51517784409,486719.31313721655,484827.15463901166,483059.17064972763,481145.98071972071,479357.24018026062,477422.85768615536,475477.59264634334,473657.1892715377,471690.48635025218,469848.92090681777,467860.61613299086,465861.22160845314,464124.06158871396,462103.27120124904,460208.31020566082,458165.50452825421,456248.80535683449,454183.81638697028,452107.4433232228,450157.59236105374,448058.78027072782,446086.76830623584,443965.34623086418,{"$f":"GU165","v":441832.32408659777},440104.24182407482,437949.27522169368,435921.80770476582,433743.80311866599,431693.57692328887,429492.35921720386,427279.23616284231,425194.31035253761,422957.70762832492,420849.58234088682,418589.32173297816,416316.93069623003,414455.58556185052,412160.20592008112,409994.00809190993,407674.52428734518,405484.50373739365,403140.73320538097,400784.51401145681,398558.18009850965,396177.39636547421,393926.78021730715,391521.24617633322,389103.02891224675,387102.04684046342,384659.75208035135,382348.33455316373,379880.82416892826,377544.47453440703,375051.55822631862,372545.62697346596,370171.28157810081,367639.65486364166,365239.89835979801,362682.38254805998,360111.60735929973,357818.7347043163,355222.26117687183,352758.37100374076,350135.51999702101,347645.53786162549,344996.1109999427,342333.07735470909,339803.34065477835,337113.42937472463,334557.1013645418,331840.1106005233,329109.25831575558,326808.27095611085,324051.01831706445,321428.06862503942,318643.23066082661,315992.98310146929,313180.35304890864,310353.50104440114,307661.67039415071,304806.71180770139,302087.06281013222,299203.78726233507,296306.02432385669,293844.56983774708,290919.17185234878,288129.80789220432,{"$f":"JG165","v":285175.56560390204},282357.64666447911,279374.34457667358,276376.17943722842,273514.77135704225,270487.21868710849,267596.71314381447,264539.55368196941,261467.25458790106,258837.79369751507,255736.57222863895,252773.12688534919,249641.74889416201,246648.43813744013,243486.67903385326,240309.38877932978,237270.60210784141,234062.58922748209,230993.37174738463,227754.4077316098,224499.62438416108,221539.18487612749,218253.61997638398,215107.58210409709,211790.48957218404,208613.21686404399,205264.36261853157,201899.2792646506,198674.45457236559,195277.25360678788,192020.60476938306,188591.04802981718,185144.96189465895,182155.03316304239,178677.27972277239,175340.81585766739,171830.10926361853,168460.98664717766,164917.08295857513,161356.22461054765,157937.39144321615,154342.96516080532,150890.85909128722,147262.61668528349,143617.10675773749,140434.54675364785,136755.91071644094,133220.33622248392,129507.26140098464,125937.54403260481,122189.77622058496,118424.29772142613,114802.62009343403,111002.06220747964,107345.60168908058,103509.7057872524,99655.773244426266,96271.672087667321,92383.092729647222,88639.355695146514,84714.789336453032,80935.362613245481,76974.54435948687,72995.227660122968,{"$f":"LS165","v":69161.496068902226},65145.524881922145,61275.436655479913,57222.541482105589,53150.808279565892,49390.64090077392,45282.124931001075,41320.238392504798,37174.118363526853,33174.926355358293,28990.92622007009,24787.604984050697,20731.659106699542,16490.038272420454,12396.091877483992,8115.8906040940237,3816.0144255635005,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"OE165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"QQ165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"TC165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"VO165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"YA165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"AAM165","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":640000},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,71111.111111111109,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":640000.00000001688},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,889.40571299765134,781.00548380540977,902.58646912461336,793.93575729562099,915.87314921833104,922.74895974959281,813.72236767078493,936.19722035753466,826.91908656085252,949.75329964556158,956.76579663915936,613.71772823710171,969.70835632550234,859.79756898452843,{"$f":"(BW159-BW167)*BW110","v":983.53344165229055},873.36961586030066,997.46901480534962,1004.674060722291,894.13053638855536,1018.778139016099,907.9805242601401,1032.9946780939222,1040.3422436185506,692.05180007960189,1053.939909253822,942.50325125995687,1068.4371363724599,956.74490162993106,1083.0496045818518,1090.5980071908341,978.52228286398508,1105.3861919907642,993.05384714246247,1120.2916722840855,1127.9886688903903,894.82632135821859,1142.6714992045409,1029.6951076613548,1157.8725167631046,1044.6380392740764,1173.1937437471502,1181.1015656721829,1067.4798523386048,1196.6060463448541,1082.7252127865418,1212.2328759219088,1220.2956401064216,861.29755970741735,1235.2932072541485,1120.7607247857893,1251.2256134869224,1136.432550252377,1267.2833855519441,1275.5646413218053,1160.3806185069875,1291.8134889915543,1176.3678616868197,1308.189930227385,1316.6327160853357,952.16640953562251,1332.3748513619125,1216.2713511870211,1349.0700724088797,1232.703522542133,1365.8960293789294,1374.5666707431933,1257.8054775184955,1391.5918487967472,1274.5665939791613,1408.7500823708313,1417.5891137790579,1047.5776474445101,1434.1081197480728,1316.4188377467224,1451.5988848908512,1333.6441132487369,1469.2259784844439,1478.3026172572929,{"$f":"(EI159-EI167)*EI110","v":1359.9495631119166},1496.137414220432,1377.5178716884407,1514.1109548512748,1523.3631268843922,1276.0362840490507,1541.1203420775819,1421.8321213087083,1559.4435931620962,1439.8874845402511,1577.9090158439574,1587.4103956694928,1467.4524293440907,1606.092383446053,1485.8655452370226,1624.9190578852474,1634.6034332751235,1253.2690767062536,1652.7814729634508,1531.8785646718982,1671.9699682382945,1550.796800370478,1691.3067009906342,1701.2494500996684,1579.6708902231808,1720.8119469394767,1598.9621594891003,1740.5252999318523,1750.6587905642,1363.5436783894147,1769.7190170144568,1647.1872645975118,1789.8097290835206,1667.0053845804546,1810.054995438933,1820.4578748259155,1697.2446641637182,1840.9384841811482,1717.4517310134463,1861.5763743423347,1872.1780607108658,1479.2020406275119,1892.1584982048757,1767.9839892840271,1913.1899300069149,1788.7405394601205,1934.3824941052776,1945.265039812007,1820.4033748056543,1966.7029212855132,1841.5654434343935,1988.3047738268815,1999.3945245377508,1737.1600197392097,2020.7903874649005,1894.9609955882174,2042.8056774066256,1916.6991714197034,2064.9889698642,2076.3730637474982,1949.8509621690444,2098.8120903259451,1972.0119644919648,2121.4220753716809,{"$f":"(GU159-GU167)*GU110","v":2133.0221442664106},1728.0822625229598,2154.9666023811205,2027.4675169278908,2178.0045860998407,2050.2261953771058,2201.2177060849872,2213.1230543615798,2084.9258103046841,2236.6027242126966,2108.1252874381298,2260.26060790868,2272.3910367481103,1861.3451343795123,2295.3796417693925,2166.1978281711758,2319.4838045647675,2190.0205499515105,2343.7705320126815,2356.219193924152,2226.333912947151,2380.7837330354132,2250.6161481670679,2405.5340409739429,2418.2172640864947,2000.9820717833347,2442.2947601120914,2311.4175271876147,2467.5103842354565,2336.3496345212143,2492.916308088375,2505.9312528526671,2374.3453953651547,2531.6267144591307,2399.7565038436219,2557.5158117380233,2570.7751887602349,2292.8726549834214,2596.4735274444793,2463.8901731310575,2622.8510067197367,2489.9821353955003,2649.426861682764,2663.0336452336214,2529.7366999307646,2689.9112800537341,2556.3280101828127,2716.9907640184706,2730.8522847677364,2300.9873596447269,2757.2526390463991,2622.9496920250358,2784.8379642128402,2650.2475593573081,2812.630052560668,2826.8520045074815,2691.830650250412,2854.9585864493256,2719.6489975691466,2883.2755477971673,2897.7629384784041,2461.4544861096329,2925.3979853982964,2789.3639601444675,{"$f":"(JG159-JG167)*JG110","v":2954.2422883022964},2817.9189394229434,2983.3020878055495,2998.1651394451605,2861.4080801861587,3027.5526699337693,2890.5055432939907,3057.1594618450763,3072.2990940683467,2629.4608903859848,3101.2214688761246,2963.4453432897585,3131.3779911871752,2993.3107567218776,3161.7591035868613,3177.2902545234801,3038.786671488373,3208.0128803593088,3069.2174800974485,3238.9640157748245,3254.7833474487143,2960.439508033593,3285.5648997435178,3146.0378722868991,3317.0925319130492,3177.2727081400581,3348.8542455124339,3365.0833538809766,3224.8246922850085,3397.2009655776951,3256.6488374048336,3429.5567395659009,3446.086135158228,2989.9287316165464,3477.7534402700039,3336.4638651049963,3510.7065940488505,3369.1226164408872,3543.9036886025174,3560.8583480274683,3418.833167331486,3594.4262824108173,3452.1060695181068,3628.2424060037174,3645.5099275459838,3182.5600040896306,3678.6360372069248,3535.5744939570145,3713.0748214992723,3569.7173683798364,3747.767812019847,3765.4784991588267,3621.6776279921014,3800.5578859543839,3656.4605183990643,3835.8959018281689,3853.9325428261354,3384.1011567589449,3888.579358020098,3743.7370345007021,3924.5663586934847,3779.4267232075454,3960.8182537586081,3979.3166993638974,{"$f":"(LS159-LS167)*LS110","v":3833.7315912207441},4015.971186980079,3870.0882264422307,4052.895173374322,4071.7332025397004,3760.167378791969,4108.5159697728413,3961.886538496276,4146.1200289779435,3999.1920081685621,4184.0001352882036,4203.321236019392,4055.9458773511533,4241.6208342790869,4093.9463949364626,4280.2012733899683,4299.8761785305232,3816.0144255813561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71111.111111111109,142222.22222222222,213333.33333333331,284444.44444444444,355555.55555555556,426666.66666666669,497777.77777777781,568888.88888888888,640000,639110.59428700234,638329.58880319691,637427.00233407225,636633.06657677668,635717.19342755829,634794.4444678087,633980.72210013797,633044.52487978048,632217.60579321964,631267.85249357403,630311.08669693489,629697.36896869773,628727.66061237222,627867.86304338765,626884.32960173534,{"$f":"BX162+BX163-BX164","v":626010.95998587506},625013.49097106967,624008.81691034732,623114.68637395871,622095.90823494259,621187.9277106825,620154.93303258857,619114.59078897,618422.53898889036,617368.59907963651,616426.09582837659,615357.65869200416,614400.91379037418,613317.86418579228,612227.26617860142,611248.74389573745,610143.35770374665,609150.30385660415,608030.01218432002,606902.02351542958,606007.19719407137,604864.52569486678,603834.83058720548,602676.95807044243,601632.3200311684,600459.12628742121,599278.02472174901,598210.54486941046,597013.9388230656,595931.21361027902,594718.98073435714,593498.68509425072,592637.38753454329,591402.09432728915,590281.33360250341,589030.10798901645,587893.67543876404,586626.39205321204,585350.82741189026,584190.44679338322,582898.63330439164,581722.26544270478,580414.07551247743,579097.44279639213,578145.27638685657,576812.9015354946,575596.63018430758,574247.5601118987,573014.85658935655,571648.96055997757,570274.3938892344,569016.58841171593,567624.99656291923,566350.42996894009,564941.67988656927,563524.09077279025,562476.51312534569,561042.40500559763,559725.9861678509,558274.38728296,556940.74316971132,555471.51719122683,553993.21457396948,552633.26501085761,{"$f":"EJ162+EJ163-EJ164","v":551137.12759663712},549759.60972494865,548245.49877009739,546722.13564321294,545446.0993591639,543904.97901708633,542483.14689577767,540923.70330261556,539483.81581807532,537905.90680223133,536318.49640656181,534851.04397721775,533244.95159377169,531759.08604853472,530134.16699064942,528499.56355737429,527246.29448066803,525593.51300770463,524061.63444303273,522389.66447479441,520838.86767442391,519147.56097343325,517446.3115233336,515866.64063311042,514145.82868617092,512546.86652668181,510806.34122674994,509055.68243618571,507692.13875779632,505922.41974078189,504275.23247618438,502485.42274710088,500818.41736252041,499008.36236708146,497187.90449225553,495490.6598280918,493649.72134391067,491932.26961289725,490070.69323855493,488198.51517784409,486719.31313721655,484827.15463901166,483059.17064972763,481145.98071972071,479357.24018026062,477422.85768615536,475477.59264634334,473657.1892715377,471690.48635025218,469848.92090681777,467860.61613299086,465861.22160845314,464124.06158871396,462103.27120124904,460208.31020566082,458165.50452825421,456248.80535683449,454183.81638697028,452107.4433232228,450157.59236105374,448058.78027072782,446086.76830623584,443965.34623086418,441832.32408659777,{"$f":"GV162+GV163-GV164","v":440104.24182407482},437949.27522169368,435921.80770476582,433743.80311866599,431693.57692328887,429492.35921720386,427279.23616284231,425194.31035253761,422957.70762832492,420849.58234088682,418589.32173297816,416316.93069623003,414455.58556185052,412160.20592008112,409994.00809190993,407674.52428734518,405484.50373739365,403140.73320538097,400784.51401145681,398558.18009850965,396177.39636547421,393926.78021730715,391521.24617633322,389103.02891224675,387102.04684046342,384659.75208035135,382348.33455316373,379880.82416892826,377544.47453440703,375051.55822631862,372545.62697346596,370171.28157810081,367639.65486364166,365239.89835979801,362682.38254805998,360111.60735929973,357818.7347043163,355222.26117687183,352758.37100374076,350135.51999702101,347645.53786162549,344996.1109999427,342333.07735470909,339803.34065477835,337113.42937472463,334557.1013645418,331840.1106005233,329109.25831575558,326808.27095611085,324051.01831706445,321428.06862503942,318643.23066082661,315992.98310146929,313180.35304890864,310353.50104440114,307661.67039415071,304806.71180770139,302087.06281013222,299203.78726233507,296306.02432385669,293844.56983774708,290919.17185234878,288129.80789220432,285175.56560390204,{"$f":"JH162+JH163-JH164","v":282357.64666447911},279374.34457667358,276376.17943722842,273514.77135704225,270487.21868710849,267596.71314381447,264539.55368196941,261467.25458790106,258837.79369751507,255736.57222863895,252773.12688534919,249641.74889416201,246648.43813744013,243486.67903385326,240309.38877932978,237270.60210784141,234062.58922748209,230993.37174738463,227754.4077316098,224499.62438416108,221539.18487612749,218253.61997638398,215107.58210409709,211790.48957218404,208613.21686404399,205264.36261853157,201899.2792646506,198674.45457236559,195277.25360678788,192020.60476938306,188591.04802981718,185144.96189465895,182155.03316304239,178677.27972277239,175340.81585766739,171830.10926361853,168460.98664717766,164917.08295857513,161356.22461054765,157937.39144321615,154342.96516080532,150890.85909128722,147262.61668528349,143617.10675773749,140434.54675364785,136755.91071644094,133220.33622248392,129507.26140098464,125937.54403260481,122189.77622058496,118424.29772142613,114802.62009343403,111002.06220747964,107345.60168908058,103509.7057872524,99655.773244426266,96271.672087667321,92383.092729647222,88639.355695146514,84714.789336453032,80935.362613245481,76974.54435948687,72995.227660122968,69161.496068902226,{"$f":"LT162+LT163-LT164","v":65145.524881922145},61275.436655479913,57222.541482105589,53150.808279565892,49390.64090077392,45282.124931001075,41320.238392504798,37174.118363526853,33174.926355358293,28990.92622007009,24787.604984050697,20731.659106699542,16490.038272420454,12396.091877483992,8115.8906040940237,3816.0144255635005,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"OF162+OF163-OF164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"QR162+QR163-QR164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"TD162+TD163-TD164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"VP162+VP163-VP164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"YB162+YB163-YB164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,{"$f":"AAN162+AAN163-AAN164","v":-1.7855654732557014E-8},-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8,-1.7855654732557014E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":385373.31384077179},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2133.3333333333335,2130.3686476233411,2127.7652960106566,2124.7566744469077,2122.1102219225891,2119.0573114251943,2115.9814815593627,2113.2690736671266,2110.1484162659349,2107.3920193107324,2104.2261749785803,2101.0369556564497,2098.9912298956592,2095.7588687079074,2092.8928768112924,2089.6144320057847,2086.7031999529172,2083.3783032368992,2080.0293897011579,2077.0489545798623,2073.6530274498086,2070.6264257022754,2067.1831101086286,2063.7153026299002,2061.4084632963013,2057.895330265455,2054.7536527612556,2051.1921956400138,{"$f":"CK166*CK162*CK7","v":2048.0030459679142},2044.3928806193078,2040.7575539286715,2037.4958129857916,2033.8111923458223,2030.5010128553472,2026.7667072810668,2023.0067450514321,2020.0239906469046,2016.2150856495562,2012.7827686240184,2008.9231935681416,2005.4410667705615,2001.5304209580709,1997.5934157391634,1994.0351495647017,1990.0464627435522,1986.4373787009301,1982.3966024478573,1978.3289503141691,1975.4579584484777,1971.3403144242973,1967.6044453416782,1963.4336932967217,1959.6455847958803,1955.4213068440401,1951.169424706301,1947.3014893112775,1942.9954443479724,1939.0742181423493,1934.7135850415916,1930.3248093213072,1927.1509212895221,1922.7096717849822,1918.655433947692,1914.1585337063291,1910.049521964522,1905.4965351999253,1900.9146462974481,1896.7219613723867,1892.0833218763976,1887.8347665631338,1883.138932955231,1878.4136359093009,1874.921710417819,1870.1413500186588,1865.7532872261697,1860.9146242765335,1856.4691438990378,1851.5717239707562,1846.6440485798985,1842.1108833695255,1837.1237586554571,1832.5320324164957,1827.4849959003247,1822.40711881071,1818.1536645305464,1813.0165967236212,1808.2771563192589,1803.0790110087187,1798.2793860602512,1793.0196893407713,1787.7283213552062,1782.8368132573926,{"$f":"EW166*EW162*EW7","v":1777.4831719792392},1772.5302868284491,1767.1138899688315,1761.6652118579145,1757.4876482688935,1751.978376692349,1746.8721148101092,1741.2988815826482,1736.1295589147464,1730.4918699114444,1724.8210384111121,1719.5554687770348,1713.8194289539031,1708.4895550889396,1702.6878040891665,1696.8522747872858,1692.3071291926544,1686.4080658026064,1680.9174415872815,1674.9514091570031,1669.3947245417348,1663.3612078902715,1657.2930149741853,1651.6355327603062,1645.499071146369,1639.7742320429909,1633.56897746185,1627.3283839261471,1622.3977104573887,1616.0905154633722,1610.1972354990921,1603.8199357324024,1597.8574672675354,1591.409525620518,1584.9253088211447,1578.8572975717925,1572.3016211675074,1566.1630696893926,1559.5353871099696,1552.8707386948438,1547.0802052957133,1540.3442373374969,1534.027700685536,1527.2183484275142,1520.8293511894483,1513.9460546232344,1507.0248110774094,1500.5253078701792,1493.5292675690928,1486.9558943541197,1479.8844874362139,1472.7744136219926,1467.0141394135828,1459.8309174056458,1453.0726923492196,1445.81267706222,1438.9785897442964,1431.6411973906797,1424.2641205428079,1417.3143678417921,1409.8590254277499,1402.8319411362895,1395.2977391099273,1387.7231023207669,{"$f":"HI166*HI162*HI7","v":1381.5186185395019},1373.8673530669371,1366.6466936396998,1358.9150809578173,1351.615012457979,1343.8024440179368,1335.9483800381895,1328.5272669950323,1320.5913212182475,1313.0892673910239,1305.0708205877775,1297.0100963741559,1290.340156134878,1282.1991736011712,1274.4944485105459,1266.2694138964275,1258.4815817813569,1250.1718607543955,1241.81875657822,1233.9042719270028,1225.4655162121389,1217.4663278659934,1208.9412751601999,1200.3720245309992,1192.7291156810545,1184.0742039229062,1175.861236679136,1167.1183999900702,1158.8184595387518,1149.9870366664757,1141.1102578490304,1132.6778021825946,1123.7114312490821,1115.190337881806,1106.1337020017445,1097.0308610525187,1089.3609031870362,1080.1700610568817,1071.4268954167981,1062.1441022027554,1053.3099436715643,1043.9345101630288,1034.511670148004,1025.5389013138358,1016.022372692338,1006.9568760337742,997.34595754111695,987.68674774618898,979.48189945915703,969.73057284116271,960.43269297401446,950.58521867967352,941.19215554826371,931.24781525557864,921.25393145742817,911.71590452347425,901.62406229036162,891.98904381271495,881.79851227323138,871.55751529300358,862.79264565838366,852.45524076212985,842.57708961783067,832.13916298054005,{"$f":"JU166*JU162*JU7","v":822.16146045813377},811.62226344617761,801.03129593109929,790.90200702613811,780.20863075827367,769.9779058246155,759.18135910536603,748.33208128053695,738.46394958709163,727.51206658794661,717.02527368032372,705.96829857394687,695.37738954681333,684.21454206177191,672.99759754883542,662.2481819078854,650.92417868929294,640.0686825646103,628.63682676605731,617.14987298219648,607.18344387680804,595.5909324092413,584.46938619222465,572.76703087872852,561.53662215725888,549.72360986191711,537.85408203515885,526.45797147738722,514.47655053601773,502.96953030429074,490.87538895094497,478.72368919245832,468.11515584549289,455.85303572146984,444.06778740827974,431.69087133661549,419.79181344201606,407.29925406861656,394.74765907142046,382.67540031144677,370.00687402493219,357.81867229693529,345.03235262417468,332.18591081475427,320.90557362555774,307.94364243215745,295.46451898382173,282.38263112151014,269.78454204415164,256.58181453162291,243.31742553374323,230.5383202296741,217.15174960640715,204.2514555182664,190.74180494035198,177.16936093188633,164.63546966924642,150.94041643667026,137.73412797501601,123.91372787842285,110.58308785119432,96.636420733566979,82.625349946835655,69.105530355665152,{"$f":"MG166*MG162*MG7","v":54.966794241401516},41.320306258279977,27.052968680313413,12.720048085211669,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,{"$f":"OS166*OS162*OS7","v":-5.9518849108523388E-11},-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,385373.31384077179,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2133.3333333333335,2130.3686476233411,2127.7652960106566,2124.7566744469077,2122.1102219225891,2119.0573114251943,2115.9814815593627,2113.2690736671266,2110.1484162659349,2107.3920193107324,2104.2261749785803,2101.0369556564497,2098.9912298956592,2095.7588687079074,2092.8928768112924,{"$f":"BX167-BX168","v":2089.6144320057847},2086.7031999529172,2083.3783032368992,2080.0293897011579,2077.0489545798623,2073.6530274498086,2070.6264257022754,2067.1831101086286,2063.7153026299002,2061.4084632963013,2057.895330265455,2054.7536527612556,2051.1921956400138,2048.0030459679142,2044.3928806193078,2040.7575539286715,2037.4958129857916,2033.8111923458223,2030.5010128553472,2026.7667072810668,2023.0067450514321,2020.0239906469046,2016.2150856495562,2012.7827686240184,2008.9231935681416,2005.4410667705615,2001.5304209580709,1997.5934157391634,1994.0351495647017,1990.0464627435522,1986.4373787009301,1982.3966024478573,1978.3289503141691,1975.4579584484777,1971.3403144242973,1967.6044453416782,1963.4336932967217,1959.6455847958803,1955.4213068440401,1951.169424706301,1947.3014893112775,1942.9954443479724,1939.0742181423493,1934.7135850415916,1930.3248093213072,1927.1509212895221,1922.7096717849822,1918.655433947692,1914.1585337063291,1910.049521964522,1905.4965351999253,1900.9146462974481,1896.7219613723867,1892.0833218763976,1887.8347665631338,1883.138932955231,1878.4136359093009,1874.921710417819,1870.1413500186588,1865.7532872261697,1860.9146242765335,1856.4691438990378,1851.5717239707562,1846.6440485798985,{"$f":"EJ167-EJ168","v":1842.1108833695255},1837.1237586554571,1832.5320324164957,1827.4849959003247,1822.40711881071,1818.1536645305464,1813.0165967236212,1808.2771563192589,1803.0790110087187,1798.2793860602512,1793.0196893407713,1787.7283213552062,1782.8368132573926,1777.4831719792392,1772.5302868284491,1767.1138899688315,1761.6652118579145,1757.4876482688935,1751.978376692349,1746.8721148101092,1741.2988815826482,1736.1295589147464,1730.4918699114444,1724.8210384111121,1719.5554687770348,1713.8194289539031,1708.4895550889396,1702.6878040891665,1696.8522747872858,1692.3071291926544,1686.4080658026064,1680.9174415872815,1674.9514091570031,1669.3947245417348,1663.3612078902715,1657.2930149741853,1651.6355327603062,1645.499071146369,1639.7742320429909,1633.56897746185,1627.3283839261471,1622.3977104573887,1616.0905154633722,1610.1972354990921,1603.8199357324024,1597.8574672675354,1591.409525620518,1584.9253088211447,1578.8572975717925,1572.3016211675074,1566.1630696893926,1559.5353871099696,1552.8707386948438,1547.0802052957133,1540.3442373374969,1534.027700685536,1527.2183484275142,1520.8293511894483,1513.9460546232344,1507.0248110774094,1500.5253078701792,1493.5292675690928,1486.9558943541197,1479.8844874362139,{"$f":"GV167-GV168","v":1472.7744136219926},1467.0141394135828,1459.8309174056458,1453.0726923492196,1445.81267706222,1438.9785897442964,1431.6411973906797,1424.2641205428079,1417.3143678417921,1409.8590254277499,1402.8319411362895,1395.2977391099273,1387.7231023207669,1381.5186185395019,1373.8673530669371,1366.6466936396998,1358.9150809578173,1351.615012457979,1343.8024440179368,1335.9483800381895,1328.5272669950323,1320.5913212182475,1313.0892673910239,1305.0708205877775,1297.0100963741559,1290.340156134878,1282.1991736011712,1274.4944485105459,1266.2694138964275,1258.4815817813569,1250.1718607543955,1241.81875657822,1233.9042719270028,1225.4655162121389,1217.4663278659934,1208.9412751601999,1200.3720245309992,1192.7291156810545,1184.0742039229062,1175.861236679136,1167.1183999900702,1158.8184595387518,1149.9870366664757,1141.1102578490304,1132.6778021825946,1123.7114312490821,1115.190337881806,1106.1337020017445,1097.0308610525187,1089.3609031870362,1080.1700610568817,1071.4268954167981,1062.1441022027554,1053.3099436715643,1043.9345101630288,1034.511670148004,1025.5389013138358,1016.022372692338,1006.9568760337742,997.34595754111695,987.68674774618898,979.48189945915703,969.73057284116271,960.43269297401446,{"$f":"JH167-JH168","v":950.58521867967352},941.19215554826371,931.24781525557864,921.25393145742817,911.71590452347425,901.62406229036162,891.98904381271495,881.79851227323138,871.55751529300358,862.79264565838366,852.45524076212985,842.57708961783067,832.13916298054005,822.16146045813377,811.62226344617761,801.03129593109929,790.90200702613811,780.20863075827367,769.9779058246155,759.18135910536603,748.33208128053695,738.46394958709163,727.51206658794661,717.02527368032372,705.96829857394687,695.37738954681333,684.21454206177191,672.99759754883542,662.2481819078854,650.92417868929294,640.0686825646103,628.63682676605731,617.14987298219648,607.18344387680804,595.5909324092413,584.46938619222465,572.76703087872852,561.53662215725888,549.72360986191711,537.85408203515885,526.45797147738722,514.47655053601773,502.96953030429074,490.87538895094497,478.72368919245832,468.11515584549289,455.85303572146984,444.06778740827974,431.69087133661549,419.79181344201606,407.29925406861656,394.74765907142046,382.67540031144677,370.00687402493219,357.81867229693529,345.03235262417468,332.18591081475427,320.90557362555774,307.94364243215745,295.46451898382173,282.38263112151014,269.78454204415164,256.58181453162291,243.31742553374323,{"$f":"LT167-LT168","v":230.5383202296741},217.15174960640715,204.2514555182664,190.74180494035198,177.16936093188633,164.63546966924642,150.94041643667026,137.73412797501601,123.91372787842285,110.58308785119432,96.636420733566979,82.625349946835655,69.105530355665152,54.966794241401516,41.320306258279977,27.052968680313413,12.720048085211669,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,{"$f":"OF167-OF168","v":-5.9518849108523388E-11},-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":288},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.7855654732557014E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,3022.7390463309848,2911.3741314287508,3030.3517651352699,2918.6924317425287,3037.9833711409201,3041.8062711747871,2929.7038492301476,3049.4662940246612,2937.0675028267874,3057.145318956294,3060.9919716177396,2714.7546838935514,3068.6995862211616,2955.5564376924358,{"$f":"IF(BW110,BW167+BW164)","v":3076.4263184635829},2962.9840478660853,3084.1722147582668,3088.0523639591902,2974.1599260897133,3095.8270935959613,2981.6335517099487,3103.6211037961975,3107.5253537271792,2755.7671027095021,3115.3483725501233,3000.3985815254118,3123.1907891337155,3007.9370972699448,3131.052650549766,3134.9908878101419,3019.2798367926566,3142.8820049765559,3026.8650394882848,3150.7926851394327,3154.7553761714571,2917.8330664096507,3162.6954898514455,3045.9101933109109,3170.6552853871231,3053.561232842218,3178.6348105177117,3182.6319866302538,3065.0732680777683,3190.6411959095558,3072.7716755300939,3198.6702546228389,3202.6922425542789,2839.6265100215865,3210.7511657026262,3092.1010392100866,3218.8300588286006,3099.8662435490987,3226.9289703478244,3230.9859481658455,3111.5500432132885,3239.1149783028318,3119.363306034792,3247.2641483697344,3251.3463011269273,2882.4912188569297,3259.5257726514346,3138.9810229720033,3267.7255063565717,3146.8620562484621,3275.9455513434514,3280.0632059431186,3158.7201238159437,3288.3138101691338,3166.6499158555589,3296.5848489339651,3300.7280467342889,2925.991283353811,3309.0298301658918,3186.5601877653812,3317.3521721170209,3194.5587375252703,3325.6951223834817,3329.8743412280492,{"$f":"IF(EI110,EI167+EI164)","v":3206.5936116918151},3338.2482975899575,3214.6416303438978,3346.6429872677704,3350.8481227847169,3098.4434028597607,3359.2740066081283,3234.8487180323295,3367.7207494813551,3242.9664955489698,3376.1884019042086,3380.4300850102641,3255.1807506992968,3388.9291967034455,3263.3487172162618,3397.4493447136965,3401.717323243955,3014.9342885641681,3410.2691212323443,3283.8569413642472,3418.8420830484038,3292.0956819531261,3427.4362599053807,3431.7413200111127,3304.4919286342929,3440.3674157165115,3312.7815884430033,3449.0148550207919,3453.3465946533665,3060.3959531767005,3462.0261462071112,3333.5953304001182,3470.727170670802,3341.9567937374577,3479.4497199806679,3483.819082716187,3354.5376791379035,3492.5740169414544,3362.9508021598153,3501.3506063853256,3505.7470381727157,3106.530424553659,3514.5562086622645,3384.0745047473993,3523.387165506007,3392.560475192523,3532.239961372813,3536.674565432525,3405.3286836267989,3545.5602188573057,3413.8670646019009,3554.4678435162741,3558.9299116477205,3290.0307584340535,3567.8705927606138,3435.3052329257143,3576.8333780921616,3443.9175198472176,3585.8183210536481,3590.3191183707327,3456.8757732464537,3599.337398196124,3465.5412320610576,3608.3779697258005,{"$f":"IF(GU110,GU167+GU164)","v":3612.9066317026245},3200.8566761449524,3621.9807417947031,3487.2984343335365,3631.07727844906,3496.038872439326,3640.1962958292834,3644.7642517522595,3509.1899308474922,3653.9170920544884,3517.9843128658795,3663.0925490449695,3667.6887758580378,3249.0682367002792,3676.8982603088944,3540.0651812381129,3686.1304982044676,3548.9356309093278,3695.3855444706605,3700.021637942089,3562.2822929853405,3709.3110000304455,3571.2074693853156,3718.6233083649668,3723.2880846742719,3297.9921681574906,3732.6349162469696,3593.6167007887861,3742.0048327460026,3602.6190484176418,3751.3978898697319,3756.1031136070624,3616.1641519433747,3765.5309863861335,3625.2220200557608,3774.982139604017,3779.7164639204348,3493.2446795144206,3789.2026431255335,3647.9643770539637,3798.7122433988725,3657.1005353855708,3808.245321221516,3813.0206819000969,3670.846957779795,3822.589082236329,3680.0394414318948,3832.1811019002766,3836.9859867694809,3398.0182206972459,3846.6135422334355,3703.1197530819172,3856.2648596296385,3712.3916615600638,3865.9399962322323,3870.7865146705103,3726.3423203984157,3880.4974877631612,3735.6713702614843,3890.2324238309416,3895.1088960195211,3449.1412338558221,3904.8798848574534,3759.0945329856304,{"$f":"IF(JG110,JG167+JG164)","v":3914.674981276311},3768.5041581026171,3924.4942433538131,3929.4129547007392,3782.662011643587,3939.2685744572436,3792.1296055843522,3949.1485056577912,3954.0976063415783,3501.0184056789885,3964.0141145345083,3815.9005840518885,3973.9550808050058,3825.4499197024179,3983.920564044995,3988.9125179696575,3839.8179674194726,3998.9148873854469,3849.4261108557221,4008.9419215994399,4013.9647065540803,3708.7715893141299,4024.0288493306093,3873.5499388748458,4034.1178055933729,3883.2410067140049,4044.2316350592473,4049.2978959427483,3897.822289833844,4059.4491474855804,3907.5730160941266,4069.6254221305112,4074.7229619242853,3607.0786045987429,4084.9368841468122,3932.0547975142376,4095.1759802410752,3941.8896473196155,4105.4403107597764,4110.5819578893852,3956.6872493666451,4120.8842538882045,3966.5826200541246,4131.2119363080083,4136.3853164969287,3661.2836932820892,4146.7511930524179,3991.4275296784845,4157.1426089075521,4001.408239716452,4167.5596254618631,4172.7777532274431,4016.4252870635219,4183.2332862658304,4026.4673924239964,4193.7145741251043,4198.96489545031,3716.287067573699,4209.4849316456557,4051.6806769328596,4220.0308776773063,4061.8093543290556,4230.6027958027598,4235.8985138955204,{"$f":"IF(LS110,LS167+LS164)","v":4077.0490167544872},4246.5095072097529,4087.2399760486378,4257.1466288925885,4262.4750074800522,3937.3367397238553,4273.1514394420874,4112.8269549329461,4283.8541569529598,4123.1057360469849,4294.5832231393979,4299.9576567529593,4138.571227297989,4310.7263646347519,4148.9131891778643,4321.521579648248,4326.9291472108371,3828.7344736665677,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":483333.42429935996},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3022.7390463309848,2911.3741314287508,3030.3517651352699,2918.6924317425287,3037.9833711409201,3041.8062711747871,2929.7038492301476,3049.4662940246612,2937.0675028267874,3057.145318956294,3060.9919716177396,2714.7546838935514,3068.6995862211616,2955.5564376924358,3076.4263184635829,{"$f":"BX169+BX164","v":2962.9840478660853},3084.1722147582668,3088.0523639591902,2974.1599260897133,3095.8270935959613,2981.6335517099487,3103.6211037961975,3107.5253537271792,2755.7671027095021,3115.3483725501233,3000.3985815254118,3123.1907891337155,3007.9370972699448,3131.052650549766,3134.9908878101419,3019.2798367926566,3142.8820049765559,3026.8650394882848,3150.7926851394327,3154.7553761714571,2917.8330664096507,3162.6954898514455,3045.9101933109109,3170.6552853871231,3053.561232842218,3178.6348105177117,3182.6319866302538,3065.0732680777683,3190.6411959095558,3072.7716755300939,3198.6702546228389,3202.6922425542789,2839.6265100215865,3210.7511657026262,3092.1010392100866,3218.8300588286006,3099.8662435490987,3226.9289703478244,3230.9859481658455,3111.5500432132885,3239.1149783028318,3119.363306034792,3247.2641483697344,3251.3463011269273,2882.4912188569297,3259.5257726514346,3138.9810229720033,3267.7255063565717,3146.8620562484621,3275.9455513434514,3280.0632059431186,3158.7201238159437,3288.3138101691338,3166.6499158555589,3296.5848489339651,3300.7280467342889,2925.991283353811,3309.0298301658918,3186.5601877653812,3317.3521721170209,3194.5587375252703,3325.6951223834817,3329.8743412280492,3206.5936116918151,{"$f":"EJ169+EJ164","v":3338.2482975899575},3214.6416303438978,3346.6429872677704,3350.8481227847169,3098.4434028597607,3359.2740066081283,3234.8487180323295,3367.7207494813551,3242.9664955489698,3376.1884019042086,3380.4300850102641,3255.1807506992968,3388.9291967034455,3263.3487172162618,3397.4493447136965,3401.717323243955,3014.9342885641681,3410.2691212323443,3283.8569413642472,3418.8420830484038,3292.0956819531261,3427.4362599053807,3431.7413200111127,3304.4919286342929,3440.3674157165115,3312.7815884430033,3449.0148550207919,3453.3465946533665,3060.3959531767005,3462.0261462071112,3333.5953304001182,3470.727170670802,3341.9567937374577,3479.4497199806679,3483.819082716187,3354.5376791379035,3492.5740169414544,3362.9508021598153,3501.3506063853256,3505.7470381727157,3106.530424553659,3514.5562086622645,3384.0745047473993,3523.387165506007,3392.560475192523,3532.239961372813,3536.674565432525,3405.3286836267989,3545.5602188573057,3413.8670646019009,3554.4678435162741,3558.9299116477205,3290.0307584340535,3567.8705927606138,3435.3052329257143,3576.8333780921616,3443.9175198472176,3585.8183210536481,3590.3191183707327,3456.8757732464537,3599.337398196124,3465.5412320610576,3608.3779697258005,3612.9066317026245,{"$f":"GV169+GV164","v":3200.8566761449524},3621.9807417947031,3487.2984343335365,3631.07727844906,3496.038872439326,3640.1962958292834,3644.7642517522595,3509.1899308474922,3653.9170920544884,3517.9843128658795,3663.0925490449695,3667.6887758580378,3249.0682367002792,3676.8982603088944,3540.0651812381129,3686.1304982044676,3548.9356309093278,3695.3855444706605,3700.021637942089,3562.2822929853405,3709.3110000304455,3571.2074693853156,3718.6233083649668,3723.2880846742719,3297.9921681574906,3732.6349162469696,3593.6167007887861,3742.0048327460026,3602.6190484176418,3751.3978898697319,3756.1031136070624,3616.1641519433747,3765.5309863861335,3625.2220200557608,3774.982139604017,3779.7164639204348,3493.2446795144206,3789.2026431255335,3647.9643770539637,3798.7122433988725,3657.1005353855708,3808.245321221516,3813.0206819000969,3670.846957779795,3822.589082236329,3680.0394414318948,3832.1811019002766,3836.9859867694809,3398.0182206972459,3846.6135422334355,3703.1197530819172,3856.2648596296385,3712.3916615600638,3865.9399962322323,3870.7865146705103,3726.3423203984157,3880.4974877631612,3735.6713702614843,3890.2324238309416,3895.1088960195211,3449.1412338558221,3904.8798848574534,3759.0945329856304,3914.674981276311,{"$f":"JH169+JH164","v":3768.5041581026171},3924.4942433538131,3929.4129547007392,3782.662011643587,3939.2685744572436,3792.1296055843522,3949.1485056577912,3954.0976063415783,3501.0184056789885,3964.0141145345083,3815.9005840518885,3973.9550808050058,3825.4499197024179,3983.920564044995,3988.9125179696575,3839.8179674194726,3998.9148873854469,3849.4261108557221,4008.9419215994399,4013.9647065540803,3708.7715893141299,4024.0288493306093,3873.5499388748458,4034.1178055933729,3883.2410067140049,4044.2316350592473,4049.2978959427483,3897.822289833844,4059.4491474855804,3907.5730160941266,4069.6254221305112,4074.7229619242853,3607.0786045987429,4084.9368841468122,3932.0547975142376,4095.1759802410752,3941.8896473196155,4105.4403107597764,4110.5819578893852,3956.6872493666451,4120.8842538882045,3966.5826200541246,4131.2119363080083,4136.3853164969287,3661.2836932820892,4146.7511930524179,3991.4275296784845,4157.1426089075521,4001.408239716452,4167.5596254618631,4172.7777532274431,4016.4252870635219,4183.2332862658304,4026.4673924239964,4193.7145741251043,4198.96489545031,3716.287067573699,4209.4849316456557,4051.6806769328596,4220.0308776773063,4061.8093543290556,4230.6027958027598,4235.8985138955204,4077.0490167544872,{"$f":"LT169+LT164","v":4246.5095072097529},4087.2399760486378,4257.1466288925885,4262.4750074800522,3937.3367397238553,4273.1514394420874,4112.8269549329461,4283.8541569529598,4123.1057360469849,4294.5832231393979,4299.9576567529593,4138.571227297989,4310.7263646347519,4148.9131891778643,4321.521579648248,4326.9291472108371,3828.7344736665677,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,{"$f":"OF169+OF164","v":-5.9518849108523388E-11},-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1625.6101462745091,1565.7187918342997,1629.7042188157698,1569.6545279534998,1633.8084487757505,1635.8643804946296,1575.5763993814903,1639.9838928556342,1579.5365262124446,1644.1136244173144,1646.1823301506888,1459.9780831693979,1650.3274370589761,1589.4797597005909,1654.4828253139012,{"$f":"BX187-BX188-BX189","v":1593.4742819784942},1658.6485198762257,1660.7352398389485,1599.484599361303,1664.9164407922422,1603.5038684584679,1669.1080107119315,1671.207691896484,1482.0343053998258,1675.4148624719633,1613.5955840831384,1679.6324650417496,1617.6497506831424,1683.8605249207681,1685.9784842784161,1623.7498050285717,1690.2222777169313,1627.8290795787611,1694.4765920125415,1696.607702455578,1569.192366654403,1700.8778459125292,1638.0714441417881,1705.1585741483236,1642.1861253302745,1709.4499128368166,1711.5995691403868,1648.3772258508088,1715.9068717783284,1652.5173812108446,1720.2248493176694,1722.3878492621998,1527.1333699560469,1726.7218877078603,1662.9125920569036,1731.0666658825407,1667.0886703646602,1735.4222098238579,1737.6040271104644,1673.3721447202124,1741.9757686559665,1677.5740685791579,1746.3583413297647,1748.5536975411419,1550.1857421693931,1752.952566149248,1688.1243540027644,1757.3623316313196,1692.3627243883557,1761.7830203936273,1763.9974692737574,1698.7399189319281,1768.4345926036676,1703.0045114752684,1772.8827055006968,1775.1108913543203,1573.5798046821856,1779.5755385407742,1713.7121311326705,1784.0512419703982,1718.0137011477668,1788.5380284230646,1790.7855861689031,1724.4859811740621,{"$f":"EJ187-EJ188-EJ189","v":1795.2890475057002},1728.8141552498605,1799.8036590900651,1802.0651546601521,1666.3234755444437,1806.5965422608429,1739.6814005758656,1811.1391477280126,1744.047090532551,1815.6929982201432,1817.9741488549803,1750.6158405295641,1822.5449179458569,1755.0085218165991,1827.1270002364327,1829.4222923858792,1621.4127963807587,1834.0213958366685,1766.0377164463853,1838.6318810615594,1770.4684595864724,1843.2537756027164,1845.5690099914386,1777.1350834900759,1850.2080702895655,1781.5932106679943,1854.858609041627,1857.1881915129557,1645.8617951622991,1861.8560000318566,1792.7867108639489,1866.5353565473747,1797.2834535303,1871.2262889904873,1873.5761049311768,1804.0493749818738,1878.2844537791648,1808.5738999033606,1883.0044486682245,1885.3688221756433,1670.6726252120934,1890.1063389472133,1819.9340949870029,1894.8555722837541,1824.4977967968971,1899.6165505102554,1902.0014528268903,1831.3644594040115,1906.7801016424855,1835.9563472690033,1911.5705664503557,1913.9702387729312,1769.3579566378439,1918.7784811348924,1847.4856600580224,1923.5986110073441,1852.11729407857,1928.4306571145398,1930.8511577508275,1859.0861616787561,1935.7011322148473,1863.7463912107241,1940.5630950179539,1942.9985810939052,{"$f":"GV187-GV188-GV189","v":1721.4006931321378},1947.8785807260265,1875.4472784611862,1952.7706412230218,1880.1478313868192,1957.6747917137291,1960.1314098280641,1887.2203883144548,1965.0537500746022,1891.9499519387646,1969.9882534345711,1972.46007545671,1747.3285687460111,1977.4128785719649,1903.8249047925419,1982.3779183474226,1908.5953771245963,1987.3552243218919,1989.8484863834583,1915.7731284809365,1994.8442471923777,1920.5730325053009,1999.8523483489125,2002.361035861225,1773.6395529737156,2007.3877033992439,1932.6245769427587,2012.426785866207,1937.4659831711665,2017.4783132163452,2020.0087531023755,1944.7504550975459,2025.0790040941197,1949.6217198946129,2030.1617751601943,2032.7078651555794,1878.6451319146672,2037.809472978427,1961.8524171925988,2042.923676505231,1966.7657859797109,2048.0505061111553,2050.618665205353,1974.1585259339427,2055.7644910380768,1979.1021861259974,2060.9230191974643,2063.5070562166507,1827.4329381810094,2068.6846953069389,1991.5146333211978,2073.8751134157155,1996.5010076877506,2079.078341344657,2081.684768636796,2004.0035847237568,2086.9072692058653,2009.0206893695949,2092.1426569130267,2094.7651931446617,1854.926574788371,2100.0199698060333,2021.6175197272896,2105.2877113735894,{"$f":"JH187-JH188-JH189","v":2026.6779572405367},2110.5684490811632,2113.2137012678727,2034.2919622912232,2118.5139919077292,2039.3835750751969,2123.8273570900792,2126.4889524720102,1882.8257932068882,2131.8219885320063,2052.1674585634537,2137.1681779930873,2057.3030315274918,2142.5275525269622,2145.2121941137102,2065.0300776909216,2150.5914058021385,2070.1972771141691,2155.9838820647169,2158.6851043864817,1994.5541554841579,2164.0975374018085,2083.1709208835409,2169.5233149547789,2088.3827165318266,2174.9624691607532,2177.6870725650369,2096.2244393606902,2183.1463521298547,2101.4683189345824,2188.6190889624154,2191.3605139689362,1939.8643045825625,2196.8534974331724,2114.6344678033424,2202.3600192481199,2119.9235884934378,2207.8801119786413,2210.6452576344,2127.8816462878676,2216.1857679625846,2133.2033147296875,2221.7399309491357,2224.522142445644,1969.0154621230431,2230.096845999391,2146.5647516746512,2235.6852844286914,2151.9323150852069,2241.2874907538298,2244.0937672170858,2160.0083891889617,2249.7166874663681,2165.4089706198197,2255.3534584971785,2258.1770484553708,1998.5959326688903,2263.8346580988782,2178.9685172728014,2269.5062018902372,2184.4156566028018,2275.1917133111383,2278.0397173668807,2192.6114517028286,{"$f":"LT187-LT188-LT189","v":2283.7462431798203},2198.0920858478603,2289.4668206659126,2292.3323893313545,2117.4750632753239,2298.0741076396416,2211.8526029978048,2303.8299621516298,2217.3804671680837,2309.5999868164763,2312.4903235867932,2225.6977115975251,2318.2816673073694,2231.2595539883578,2324.0872663975233,2326.9954223983141,2059.0694440984321,6670.5867110298741,6420.1031977728462,6687.2898600353155,6436.1440024343701,6704.0341150556224,6712.4216881429265,6460.2790268414819,6729.2277872395734,6476.4183919108018,6746.0752394223555,6754.514503920921,5976.1768078575542,6771.4241718574131,6516.940213678301,6788.3754413804054,6533.2185546641576,6805.3684122919267,6813.880567019507,6557.7109477471431,6830.9362776467506,6574.0892699577662,6848.033940176666,6856.5985348368731,6065.8489374280862,6873.759313938177,6615.2109838488568,6890.9622969040665,6631.7302848302979,6908.2075849264338,6916.8461250200708,6656.5851968121087,6934.1550608726739,6673.2059194811918,6951.5065557837443,6960.1982947554661,6427.5261240891259,6977.6138195983649,6714.936168334666,6995.0721589683872,6731.6999003098708,7012.5734154654347,7021.3401697637028,6756.9225525935117,7038.9059948434779,6773.789166618305,7056.5149945856119,7065.3357172675423,{"$f":"OF187-OF188-OF189","v":6249.1652616877373},7083.0096730083378,6816.1367126680661,7100.7270624326002,6833.1483945717055,7118.487989566589,7127.3848123484204,6858.7440806567238,7145.2112416203418,6875.8601251269665,7163.0814697166916,7172.0330410854976,6342.8472618186333,7189.9691641192376,6918.8338515380192,7207.9493485972134,6936.0970508576602,7225.9736999905908,7235.0024713066305,6962.0711372668584,7253.0932713624752,6979.4402000840419,7271.2285030743369,7280.3128140175722,6437.9041186180357,7298.5148926448801,7023.0491125056387,7316.7616691934763,7040.5674459049942,7335.0532505982164,7344.2158766059756,7066.9253731215076,7362.5748663355789,7084.5510916250087,7380.9789293349304,7390.1978969877882,6822.7129785698844,7408.6697720892889,7128.8043197610641,7427.1869904185796,7146.5814537102024,7445.749660393175,7455.0480736959989,7173.3287371249362,7473.6791249661728,7191.2147987251101,7492.3559000158666,7501.711468101762,6632.2208628246717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1625.6101462745091,1565.7187918342997,1629.7042188157698,1569.6545279534998,1633.8084487757505,1635.8643804946296,1575.5763993814903,1639.9838928556342,1579.5365262124446,1644.1136244173144,1646.1823301506888,1459.9780831693979,1650.3274370589761,1589.4797597005909,1654.4828253139012,{"$f":"BX190+BX191-BX192","v":1593.4742819784942},1658.6485198762257,1660.7352398389485,1599.484599361303,1664.9164407922422,1603.5038684584679,1669.1080107119315,1671.207691896484,1482.0343053998258,1675.4148624719633,1613.5955840831384,1679.6324650417496,1617.6497506831424,1683.8605249207681,1685.9784842784161,1623.7498050285717,1690.2222777169313,1627.8290795787611,1694.4765920125415,1696.607702455578,1569.192366654403,1700.8778459125292,1638.0714441417881,1705.1585741483236,1642.1861253302745,1709.4499128368166,1711.5995691403868,1648.3772258508088,1715.9068717783284,1652.5173812108446,1720.2248493176694,1722.3878492621998,1527.1333699560469,1726.7218877078603,1662.9125920569036,1731.0666658825407,1667.0886703646602,1735.4222098238579,1737.6040271104644,1673.3721447202124,1741.9757686559665,1677.5740685791579,1746.3583413297647,1748.5536975411419,1550.1857421693931,1752.952566149248,1688.1243540027644,1757.3623316313196,1692.3627243883557,1761.7830203936273,1763.9974692737574,1698.7399189319281,1768.4345926036676,1703.0045114752684,1772.8827055006968,1775.1108913543203,1573.5798046821856,1779.5755385407742,1713.7121311326705,1784.0512419703982,1718.0137011477668,1788.5380284230646,1790.7855861689031,1724.4859811740621,{"$f":"EJ190+EJ191-EJ192","v":1795.2890475057002},1728.8141552498605,1799.8036590900651,1802.0651546601521,1666.3234755444437,1806.5965422608429,1739.6814005758656,1811.1391477280126,1744.047090532551,1815.6929982201432,1817.9741488549803,1750.6158405295641,1822.5449179458569,1755.0085218165991,1827.1270002364327,1829.4222923858792,1621.4127963807587,1834.0213958366685,1766.0377164463853,1838.6318810615594,1770.4684595864724,1843.2537756027164,1845.5690099914386,1777.1350834900759,1850.2080702895655,1781.5932106679943,1854.858609041627,1857.1881915129557,1645.8617951622991,1861.8560000318566,1792.7867108639489,1866.5353565473747,1797.2834535303,1871.2262889904873,1873.5761049311768,1804.0493749818738,1878.2844537791648,1808.5738999033606,1883.0044486682245,1885.3688221756433,1670.6726252120934,1890.1063389472133,1819.9340949870029,1894.8555722837541,1824.4977967968971,1899.6165505102554,1902.0014528268903,1831.3644594040115,1906.7801016424855,1835.9563472690033,1911.5705664503557,1913.9702387729312,1769.3579566378439,1918.7784811348924,1847.4856600580224,1923.5986110073441,1852.11729407857,1928.4306571145398,1930.8511577508275,1859.0861616787561,1935.7011322148473,1863.7463912107241,1940.5630950179539,1942.9985810939052,{"$f":"GV190+GV191-GV192","v":1721.4006931321378},1947.8785807260265,1875.4472784611862,1952.7706412230218,1880.1478313868192,1957.6747917137291,1960.1314098280641,1887.2203883144548,1965.0537500746022,1891.9499519387646,1969.9882534345711,1972.46007545671,1747.3285687460111,1977.4128785719649,1903.8249047925419,1982.3779183474226,1908.5953771245963,1987.3552243218919,1989.8484863834583,1915.7731284809365,1994.8442471923777,1920.5730325053009,1999.8523483489125,2002.361035861225,1773.6395529737156,2007.3877033992439,1932.6245769427587,2012.426785866207,1937.4659831711665,2017.4783132163452,2020.0087531023755,1944.7504550975459,2025.0790040941197,1949.6217198946129,2030.1617751601943,2032.7078651555794,1878.6451319146672,2037.809472978427,1961.8524171925988,2042.923676505231,1966.7657859797109,2048.0505061111553,2050.618665205353,1974.1585259339427,2055.7644910380768,1979.1021861259974,2060.9230191974643,2063.5070562166507,1827.4329381810094,2068.6846953069389,1991.5146333211978,2073.8751134157155,1996.5010076877506,2079.078341344657,2081.684768636796,2004.0035847237568,2086.9072692058653,2009.0206893695949,2092.1426569130267,2094.7651931446617,1854.926574788371,2100.0199698060333,2021.6175197272896,2105.2877113735894,{"$f":"JH190+JH191-JH192","v":2026.6779572405367},2110.5684490811632,2113.2137012678727,2034.2919622912232,2118.5139919077292,2039.3835750751969,2123.8273570900792,2126.4889524720102,1882.8257932068882,2131.8219885320063,2052.1674585634537,2137.1681779930873,2057.3030315274918,2142.5275525269622,2145.2121941137102,2065.0300776909216,2150.5914058021385,2070.1972771141691,2155.9838820647169,2158.6851043864817,1994.5541554841579,2164.0975374018085,2083.1709208835409,2169.5233149547789,2088.3827165318266,2174.9624691607532,2177.6870725650369,2096.2244393606902,2183.1463521298547,2101.4683189345824,2188.6190889624154,2191.3605139689362,1939.8643045825625,2196.8534974331724,2114.6344678033424,2202.3600192481199,2119.9235884934378,2207.8801119786413,2210.6452576344,2127.8816462878676,2216.1857679625846,2133.2033147296875,2221.7399309491357,2224.522142445644,1969.0154621230431,2230.096845999391,2146.5647516746512,2235.6852844286914,2151.9323150852069,2241.2874907538298,2244.0937672170858,2160.0083891889617,2249.7166874663681,2165.4089706198197,2255.3534584971785,2258.1770484553708,1998.5959326688903,2263.8346580988782,2178.9685172728014,2269.5062018902372,2184.4156566028018,2275.1917133111383,2278.0397173668807,2192.6114517028286,{"$f":"LT190+LT191-LT192","v":2283.7462431798203},2198.0920858478603,2289.4668206659126,2292.3323893313545,2117.4750632753239,2298.0741076396416,2211.8526029978048,2303.8299621516298,2217.3804671680837,2309.5999868164763,2312.4903235867932,2225.6977115975251,2318.2816673073694,2231.2595539883578,2324.0872663975233,2326.9954223983141,2059.0694440984321,6670.5867110298741,6420.1031977728462,6687.2898600353155,6436.1440024343701,6704.0341150556224,6712.4216881429265,6460.2790268414819,6729.2277872395734,6476.4183919108018,6746.0752394223555,6754.514503920921,5976.1768078575542,6771.4241718574131,6516.940213678301,6788.3754413804054,6533.2185546641576,6805.3684122919267,6813.880567019507,6557.7109477471431,6830.9362776467506,6574.0892699577662,6848.033940176666,6856.5985348368731,6065.8489374280862,6873.759313938177,6615.2109838488568,6890.9622969040665,6631.7302848302979,6908.2075849264338,6916.8461250200708,6656.5851968121087,6934.1550608726739,6673.2059194811918,6951.5065557837443,6960.1982947554661,6427.5261240891259,6977.6138195983649,6714.936168334666,6995.0721589683872,6731.6999003098708,7012.5734154654347,7021.3401697637028,6756.9225525935117,7038.9059948434779,6773.789166618305,7056.5149945856119,7065.3357172675423,{"$f":"OF190+OF191-OF192","v":6249.1652616877373},7083.0096730083378,6816.1367126680661,7100.7270624326002,6833.1483945717055,7118.487989566589,7127.3848123484204,6858.7440806567238,7145.2112416203418,6875.8601251269665,7163.0814697166916,7172.0330410854976,6342.8472618186333,7189.9691641192376,6918.8338515380192,7207.9493485972134,6936.0970508576602,7225.9736999905908,7235.0024713066305,6962.0711372668584,7253.0932713624752,6979.4402000840419,7271.2285030743369,7280.3128140175722,6437.9041186180357,7298.5148926448801,7023.0491125056387,7316.7616691934763,7040.5674459049942,7335.0532505982164,7344.2158766059756,7066.9253731215076,7362.5748663355789,7084.5510916250087,7380.9789293349304,7390.1978969877882,6822.7129785698844,7408.6697720892889,7128.8043197610641,7427.1869904185796,7146.5814537102024,7445.749660393175,7455.0480736959989,7173.3287371249362,7473.6791249661728,7191.2147987251101,7492.3559000158666,7501.711468101762,6632.2208628246717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":1056486.0142719822},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,-17777.777777777781,1625.6101462745091,1565.7187918342997,1629.7042188157698,1569.6545279534998,1633.8084487757505,1635.8643804946296,1575.5763993814903,1639.9838928556342,1579.5365262124446,1644.1136244173144,1646.1823301506888,1459.9780831693979,1650.3274370589761,1589.4797597005909,1654.4828253139012,{"$f":"BX193-BX152","v":1593.4742819784942},1658.6485198762257,1660.7352398389485,1599.484599361303,1664.9164407922422,1603.5038684584679,1669.1080107119315,1671.207691896484,1482.0343053998258,1675.4148624719633,1613.5955840831384,1679.6324650417496,1617.6497506831424,1683.8605249207681,1685.9784842784161,1623.7498050285717,1690.2222777169313,1627.8290795787611,1694.4765920125415,1696.607702455578,1569.192366654403,1700.8778459125292,1638.0714441417881,1705.1585741483236,1642.1861253302745,1709.4499128368166,1711.5995691403868,1648.3772258508088,1715.9068717783284,1652.5173812108446,1720.2248493176694,1722.3878492621998,1527.1333699560469,1726.7218877078603,1662.9125920569036,1731.0666658825407,1667.0886703646602,1735.4222098238579,1737.6040271104644,1673.3721447202124,1741.9757686559665,1677.5740685791579,1746.3583413297647,1748.5536975411419,1550.1857421693931,1752.952566149248,1688.1243540027644,1757.3623316313196,1692.3627243883557,1761.7830203936273,1763.9974692737574,1698.7399189319281,1768.4345926036676,1703.0045114752684,1772.8827055006968,1775.1108913543203,1573.5798046821856,1779.5755385407742,1713.7121311326705,1784.0512419703982,1718.0137011477668,1788.5380284230646,1790.7855861689031,1724.4859811740621,{"$f":"EJ193-EJ152","v":1795.2890475057002},1728.8141552498605,1799.8036590900651,1802.0651546601521,1666.3234755444437,1806.5965422608429,1739.6814005758656,1811.1391477280126,1744.047090532551,1815.6929982201432,1817.9741488549803,1750.6158405295641,1822.5449179458569,1755.0085218165991,1827.1270002364327,1829.4222923858792,1621.4127963807587,1834.0213958366685,1766.0377164463853,1838.6318810615594,1770.4684595864724,1843.2537756027164,1845.5690099914386,1777.1350834900759,1850.2080702895655,1781.5932106679943,1854.858609041627,1857.1881915129557,1645.8617951622991,1861.8560000318566,1792.7867108639489,1866.5353565473747,1797.2834535303,1871.2262889904873,1873.5761049311768,1804.0493749818738,1878.2844537791648,1808.5738999033606,1883.0044486682245,1885.3688221756433,1670.6726252120934,1890.1063389472133,1819.9340949870029,1894.8555722837541,1824.4977967968971,1899.6165505102554,1902.0014528268903,1831.3644594040115,1906.7801016424855,1835.9563472690033,1911.5705664503557,1913.9702387729312,1769.3579566378439,1918.7784811348924,1847.4856600580224,1923.5986110073441,1852.11729407857,1928.4306571145398,1930.8511577508275,1859.0861616787561,1935.7011322148473,1863.7463912107241,1940.5630950179539,1942.9985810939052,{"$f":"GV193-GV152","v":1721.4006931321378},1947.8785807260265,1875.4472784611862,1952.7706412230218,1880.1478313868192,1957.6747917137291,1960.1314098280641,1887.2203883144548,1965.0537500746022,1891.9499519387646,1969.9882534345711,1972.46007545671,1747.3285687460111,1977.4128785719649,1903.8249047925419,1982.3779183474226,1908.5953771245963,1987.3552243218919,1989.8484863834583,1915.7731284809365,1994.8442471923777,1920.5730325053009,1999.8523483489125,2002.361035861225,1773.6395529737156,2007.3877033992439,1932.6245769427587,2012.426785866207,1937.4659831711665,2017.4783132163452,2020.0087531023755,1944.7504550975459,2025.0790040941197,1949.6217198946129,2030.1617751601943,2032.7078651555794,1878.6451319146672,2037.809472978427,1961.8524171925988,2042.923676505231,1966.7657859797109,2048.0505061111553,2050.618665205353,1974.1585259339427,2055.7644910380768,1979.1021861259974,2060.9230191974643,2063.5070562166507,1827.4329381810094,2068.6846953069389,1991.5146333211978,2073.8751134157155,1996.5010076877506,2079.078341344657,2081.684768636796,2004.0035847237568,2086.9072692058653,2009.0206893695949,2092.1426569130267,2094.7651931446617,1854.926574788371,2100.0199698060333,2021.6175197272896,2105.2877113735894,{"$f":"JH193-JH152","v":2026.6779572405367},2110.5684490811632,2113.2137012678727,2034.2919622912232,2118.5139919077292,2039.3835750751969,2123.8273570900792,2126.4889524720102,1882.8257932068882,2131.8219885320063,2052.1674585634537,2137.1681779930873,2057.3030315274918,2142.5275525269622,2145.2121941137102,2065.0300776909216,2150.5914058021385,2070.1972771141691,2155.9838820647169,2158.6851043864817,1994.5541554841579,2164.0975374018085,2083.1709208835409,2169.5233149547789,2088.3827165318266,2174.9624691607532,2177.6870725650369,2096.2244393606902,2183.1463521298547,2101.4683189345824,2188.6190889624154,2191.3605139689362,1939.8643045825625,2196.8534974331724,2114.6344678033424,2202.3600192481199,2119.9235884934378,2207.8801119786413,2210.6452576344,2127.8816462878676,2216.1857679625846,2133.2033147296875,2221.7399309491357,2224.522142445644,1969.0154621230431,2230.096845999391,2146.5647516746512,2235.6852844286914,2151.9323150852069,2241.2874907538298,2244.0937672170858,2160.0083891889617,2249.7166874663681,2165.4089706198197,2255.3534584971785,2258.1770484553708,1998.5959326688903,2263.8346580988782,2178.9685172728014,2269.5062018902372,2184.4156566028018,2275.1917133111383,2278.0397173668807,2192.6114517028286,{"$f":"LT193-LT152","v":2283.7462431798203},2198.0920858478603,2289.4668206659126,2292.3323893313545,2117.4750632753239,2298.0741076396416,2211.8526029978048,2303.8299621516298,2217.3804671680837,2309.5999868164763,2312.4903235867932,2225.6977115975251,2318.2816673073694,2231.2595539883578,2324.0872663975233,2326.9954223983141,2059.0694440984321,6670.5867110298741,6420.1031977728462,6687.2898600353155,6436.1440024343701,6704.0341150556224,6712.4216881429265,6460.2790268414819,6729.2277872395734,6476.4183919108018,6746.0752394223555,6754.514503920921,5976.1768078575542,6771.4241718574131,6516.940213678301,6788.3754413804054,6533.2185546641576,6805.3684122919267,6813.880567019507,6557.7109477471431,6830.9362776467506,6574.0892699577662,6848.033940176666,6856.5985348368731,6065.8489374280862,6873.759313938177,6615.2109838488568,6890.9622969040665,6631.7302848302979,6908.2075849264338,6916.8461250200708,6656.5851968121087,6934.1550608726739,6673.2059194811918,6951.5065557837443,6960.1982947554661,6427.5261240891259,6977.6138195983649,6714.936168334666,6995.0721589683872,6731.6999003098708,7012.5734154654347,7021.3401697637028,6756.9225525935117,7038.9059948434779,6773.789166618305,7056.5149945856119,7065.3357172675423,{"$f":"OF193-OF152","v":6249.1652616877373},7083.0096730083378,6816.1367126680661,7100.7270624326002,6833.1483945717055,7118.487989566589,7127.3848123484204,6858.7440806567238,7145.2112416203418,6875.8601251269665,7163.0814697166916,7172.0330410854976,6342.8472618186333,7189.9691641192376,6918.8338515380192,7207.9493485972134,6936.0970508576602,7225.9736999905908,7235.0024713066305,6962.0711372668584,7253.0932713624752,6979.4402000840419,7271.2285030743369,7280.3128140175722,6437.9041186180357,7298.5148926448801,7023.0491125056387,7316.7616691934763,7040.5674459049942,7335.0532505982164,7344.2158766059756,7066.9253731215076,7362.5748663355789,7084.5510916250087,7380.9789293349304,7390.1978969877882,6822.7129785698844,7408.6697720892889,7128.8043197610641,7427.1869904185796,7146.5814537102024,7445.749660393175,7455.0480736959989,7173.3287371249362,7473.6791249661728,7191.2147987251101,7492.3559000158666,7501.711468101762,6632.2208628246717,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.1180165718071677E-2},{"$f":"(1+F198)^months-1","v":0.14272705061784929},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.23381787506416E-3},{"$f":"(1+F200)^months-1","v":3.9503509005448523E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,-71111.111111111109,3022.7390463309848,2911.3741314287508,3030.3517651352699,2918.6924317425287,3037.9833711409201,3041.8062711747871,2929.7038492301476,3049.4662940246612,2937.0675028267874,3057.145318956294,3060.9919716177396,2714.7546838935514,3068.6995862211616,2955.5564376924358,3076.4263184635829,{"$f":"BX188+BX189-BX191+BX192-BX151","v":2962.9840478660853},3084.1722147582668,3088.0523639591902,2974.1599260897133,3095.8270935959613,2981.6335517099487,3103.6211037961975,3107.5253537271792,2755.7671027095021,3115.3483725501233,3000.3985815254118,3123.1907891337155,3007.9370972699448,3131.052650549766,3134.9908878101419,3019.2798367926566,3142.8820049765559,3026.8650394882848,3150.7926851394327,3154.7553761714571,2917.8330664096507,3162.6954898514455,3045.9101933109109,3170.6552853871231,3053.561232842218,3178.6348105177117,3182.6319866302538,3065.0732680777683,3190.6411959095558,3072.7716755300939,3198.6702546228389,3202.6922425542789,2839.6265100215865,3210.7511657026262,3092.1010392100866,3218.8300588286006,3099.8662435490987,3226.9289703478244,3230.9859481658455,3111.5500432132885,3239.1149783028318,3119.363306034792,3247.2641483697344,3251.3463011269273,2882.4912188569297,3259.5257726514346,3138.9810229720033,3267.7255063565717,3146.8620562484621,3275.9455513434514,3280.0632059431186,3158.7201238159437,3288.3138101691338,3166.6499158555589,3296.5848489339651,3300.7280467342889,2925.991283353811,3309.0298301658918,3186.5601877653812,3317.3521721170209,3194.5587375252703,3325.6951223834817,3329.8743412280492,3206.5936116918151,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":3338.2482975899575},3214.6416303438978,3346.6429872677704,3350.8481227847169,3098.4434028597607,3359.2740066081283,3234.8487180323295,3367.7207494813551,3242.9664955489698,3376.1884019042086,3380.4300850102641,3255.1807506992968,3388.9291967034455,3263.3487172162618,3397.4493447136965,3401.717323243955,3014.9342885641681,3410.2691212323443,3283.8569413642472,3418.8420830484038,3292.0956819531261,3427.4362599053807,3431.7413200111127,3304.4919286342929,3440.3674157165115,3312.7815884430033,3449.0148550207919,3453.3465946533665,3060.3959531767005,3462.0261462071112,3333.5953304001182,3470.727170670802,3341.9567937374577,3479.4497199806679,3483.819082716187,3354.5376791379035,3492.5740169414544,3362.9508021598153,3501.3506063853256,3505.7470381727157,3106.530424553659,3514.5562086622645,3384.0745047473993,3523.387165506007,3392.560475192523,3532.239961372813,3536.674565432525,3405.3286836267989,3545.5602188573057,3413.8670646019009,3554.4678435162741,3558.9299116477205,3290.0307584340535,3567.8705927606138,3435.3052329257143,3576.8333780921616,3443.9175198472176,3585.8183210536481,3590.3191183707327,3456.8757732464537,3599.337398196124,3465.5412320610576,3608.3779697258005,3612.9066317026245,{"$f":"GV188+GV189-GV191+GV192-GV151","v":3200.8566761449524},3621.9807417947031,3487.2984343335365,3631.07727844906,3496.038872439326,3640.1962958292834,3644.7642517522595,3509.1899308474922,3653.9170920544884,3517.9843128658795,3663.0925490449695,3667.6887758580378,3249.0682367002792,3676.8982603088944,3540.0651812381129,3686.1304982044676,3548.9356309093278,3695.3855444706605,3700.021637942089,3562.2822929853405,3709.3110000304455,3571.2074693853156,3718.6233083649668,3723.2880846742719,3297.9921681574906,3732.6349162469696,3593.6167007887861,3742.0048327460026,3602.6190484176418,3751.3978898697319,3756.1031136070624,3616.1641519433747,3765.5309863861335,3625.2220200557608,3774.982139604017,3779.7164639204348,3493.2446795144206,3789.2026431255335,3647.9643770539637,3798.7122433988725,3657.1005353855708,3808.245321221516,3813.0206819000969,3670.846957779795,3822.589082236329,3680.0394414318948,3832.1811019002766,3836.9859867694809,3398.0182206972459,3846.6135422334355,3703.1197530819172,3856.2648596296385,3712.3916615600638,3865.9399962322323,3870.7865146705103,3726.3423203984157,3880.4974877631612,3735.6713702614843,3890.2324238309416,3895.1088960195211,3449.1412338558221,3904.8798848574534,3759.0945329856304,3914.674981276311,{"$f":"JH188+JH189-JH191+JH192-JH151","v":3768.5041581026171},3924.4942433538131,3929.4129547007392,3782.662011643587,3939.2685744572436,3792.1296055843522,3949.1485056577912,3954.0976063415783,3501.0184056789885,3964.0141145345083,3815.9005840518885,3973.9550808050058,3825.4499197024179,3983.920564044995,3988.9125179696575,3839.8179674194726,3998.9148873854469,3849.4261108557221,4008.9419215994399,4013.9647065540803,3708.7715893141299,4024.0288493306093,3873.5499388748458,4034.1178055933729,3883.2410067140049,4044.2316350592473,4049.2978959427483,3897.822289833844,4059.4491474855804,3907.5730160941266,4069.6254221305112,4074.7229619242853,3607.0786045987429,4084.9368841468122,3932.0547975142376,4095.1759802410752,3941.8896473196155,4105.4403107597764,4110.5819578893852,3956.6872493666451,4120.8842538882045,3966.5826200541246,4131.2119363080083,4136.3853164969287,3661.2836932820892,4146.7511930524179,3991.4275296784845,4157.1426089075521,4001.408239716452,4167.5596254618631,4172.7777532274431,4016.4252870635219,4183.2332862658304,4026.4673924239964,4193.7145741251043,4198.96489545031,3716.287067573699,4209.4849316456557,4051.6806769328596,4220.0308776773063,4061.8093543290556,4230.6027958027598,4235.8985138955204,4077.0490167544872,{"$f":"LT188+LT189-LT191+LT192-LT151","v":4246.5095072097529},4087.2399760486378,4257.1466288925885,4262.4750074800522,3937.3367397238553,4273.1514394420874,4112.8269549329461,4283.8541569529598,4123.1057360469849,4294.5832231393979,4299.9576567529593,4138.571227297989,4310.7263646347519,4148.9131891778643,4321.521579648248,4326.9291472108371,3828.7344736665677,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-5.9518849108523388E-11},-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,-5.9518849108523388E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"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","2061-01-31","2061-02-28",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 4 - Solar 2'!E1)","v":"Project 4 - Solar 2"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$error":"#N/A"},"2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"BX220","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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"LT220","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",{"$f":"OF220","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"BW238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"EI238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"GU238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"JG238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"LS238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"OE238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"QQ238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"TC238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"VO238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"YA238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"AAM238","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,520.31940673084398,1043.6845516681715,1570.1132633248194,2099.6234745744891,2632.2332232626313,3167.9606528209092,3706.8240128852553,4248.8416599175507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":800000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,88888.888888888891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,88888.888888888891,178298.09718450863,268230.67062506569,358689.6727772794,449678.18514074275,541199.30725289427,633256.15679460403,725851.86969637813,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(BX235:BX237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(EJ235:EJ237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(GV235:GV237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(JH235:JH237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(LT235:LT237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(OF235:OF237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(QR235:QR237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(TD235:TD237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(VP235:VP237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(YB235:YB237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,{"$f":"SUM(AAN235:AAN237)","v":818989.6002451845},818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845,818989.6002451845]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"BW240+BX6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"EI240+EJ6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"GU240+GV6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"JG240+JH6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"LS240+LT6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"OE240+OF6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"QQ240+QR6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"TC240+TD6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"VO240+VP6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"YA240+YB6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"AAM240+AAN6","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":9},{"$f":"LOOKUP(F241,240:240,238:238)","v":818989.6002451845}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,9152.6516616780063,13866.283546308503,18435.798090823773,23215.505575399249,28029.070355558084,32698.421383329209,37579.274831380608,42315.852652758287,47264.811388792317,52248.654675047692,56729.229818394451,61780.326682712897,{"$f":"BV247","v":66686.999788036774},71808.267508685938,76785.062233951016,81977.351496393312,87206.001177771104,92290.114169679233,97591.086500401201,102747.48245315833,108121.65354518899,113533.28678037081,118435.665878225,123919.70333655929,129259.07305054419,134818.52635201733,140233.28602600825,145869.06782860469,151543.89540256406,157074.00137906763,162826.55298787809,168434.3675307653,174265.58309751755,180137.02603026727,185678.5003566175,191628.96012279904,197434.65976224159,203466.17582842748,209352.93143543944,215466.4830809648,221621.96780401497,227632.70316951451,233871.72050919154,239965.99950818019,246289.55798524199,252656.31698987592,258502.02420068701,264952.66297764424,271258.60174854944,277796.33601400052,284189.39770631585,290815.27804814221,297486.1823940191,304012.46771370876,310773.12381261279,317389.20067059004,324240.69046699116,331138.5636073043,337509.59105415153,344497.71328251396,351341.36817468575,358423.06550047098,365360.35314510617,372536.75264149689,379761.49196556222,386841.92134304589,394163.08503470186,401340.00986583781,408758.75862336834,416227.30510276509,423163.30156593391,430728.93281237746,438150.51713758142,445816.67549444706,453338.87744928995,461106.77202742401,{"$f":"EH247","v":468926.56347800593},476602.54847310041,484525.92331496032,492305.59681140987,500333.80021347856,508415.46408448619,516156.2883301492,524343.52788341697,532387.35177722899,540682.59072350035,548834.54031397507,557239.07591620705,565699.3310856868,574016.50150572415,582588.03478244168,591016.62545352255,599700.7727726181,608442.31682918,616640.23779900302,625494.08949642396,634205.37218178948,643175.22647963988,652002.67683417047,661089.92538714793,670236.98729209881,679241.90905968822,688508.49045111681,697633.11395463545,707020.64795834536,716469.7940905483,725369.9746436571,734939.87763214926,744368.29883592785,754062.79066909105,763616.0078349947,773436.5814108433,783321.35980930633,793065.19154710136,803078.33112992451,812950.74979112181,823093.78792929347,833302.96009310801,842957.97978837916,853296.97554034204,863495.8376209581,873968.63383063464,884301.5490645055,894909.74722191819,905586.86096363934,916124.49131186854,926939.45184024202,937615.20184075332,948569.65833831043,959595.0995097626,970271.56769472046,981437.79194141168,992465.5205429151,1003775.4420790737,1014947.1701212772,1026402.5070804278,1037931.8202214998,1049323.4129318281,1061000.7639887007,1072540.7186026426,{"$f":"GT247","v":1084367.8768593639},1096271.2306387718,1107610.6139668969,1119663.9753868331,1131580.7786730037,1143788.4402862312,1155859.8993701548,1168223.7042501206,1180666.9063898497,1192974.4606321561,1205576.6188147983,1218043.5083291437,1230806.5204824177,1243651.3101672835,1255927.5359814505,1268933.5361625429,1281805.2471266394,1294976.922182647,1308014.7214593333,1321354.0484716063,1334778.587834981,1348069.8942895147,1361665.1024725575,1375127.51673015,1388895.4296408121,1402751.1077784188,1416033.874021691,1430062.783075307,1443960.0303154115,1458166.8167300874,1472242.4173078767,1486629.2018987609,1501107.4365395284,1515455.2236182888,1530116.6921911717,1544648.216788108,1559495.1031952514,1574436.1776518873,1589024.1765645947,1604152.6899950481,1619152.5642688887,1634472.0608323228,1649663.4619000554,1665176.2167576537,1680787.1204933228,1696270.7702475158,1712078.4030801284,1727759.3554210688,1743766.0601735131,1759873.8505879515,1775400.8875727439,1791708.660596261,1807891.2288399686,1824404.0288437828,1840792.240759691,1857512.5082718197,1874338.1023759921,1891040.0612873288,1908076.8455257223,1924990.6434732873,1942241.1309367439,1959600.0947469021,1976374.8645912409,1993948.6591624005,{"$f":"JF247","v":2011401.1357782187},2029195.0227346097,2046868.2872916204,2064884.8845291776,2083014.5075636103,2101024.5813564016,2119380.9073893721,2137618.4145041886,2156204.1392510189,2174906.2679682462,2193021.1289813821,2211954.018928221,2230769.9662528387,2249939.1096973154,2268992.0912043503,2288400.2962821121,2307929.7856950928,2327344.3161299829,2347117.1495787259,2366775.8422481576,2386794.9113254854,2406938.8878992279,2426731.455053654,2447124.6804890078,2467405.8740456863,2488052.7057223958,2508588.3781579025,2529491.8284494909,2550525.4299024791,2571449.2152652349,2592744.0287287603,2613929.939205661,2635489.0665627932,2657182.2312487317,2678283.2383319773,2700242.6096018506,2722095.4209845639,2744326.9965723064,2766452.9839988537,2788959.9951446513,2811606.6599734593,2834149.2308484898,2857076.2578921355,2879900.2063411959,2903110.9228350371,2926465.4610157171,2949226.0988616799,2972866.5171090737,2996406.4609932387,3020339.0337477955,3044172.2107119611,3068400.4039631486,3092778.4436088749,3117058.7445405731,3141737.6887772316,3166320.019906471,3191303.437674718,3216441.1721217497,3240983.7936997018,3266428.51439302,3291779.5077380245,3317537.783373836,3343203.5254113558,3369279.0737633477,{"$f":"LR247","v":3395515.4014932858},3421661.0282533104,3448220.2961615669,3474690.107534694,3501576.1438066699,3528627.7539483756,3555337.7176208445,3582720.4443024793,3610016.9123411067,3637736.1673640343,3665370.4817172689,3693430.2531153033,3721662.5397742982,3749811.9077166058,3778390.7897042707,3806888.1255560196,3835817.7093255902,3864924.950837194,3893436.4536515963,3922897.6340018441,3952280.7846075008,3982103.1188896936,4011848.8751311973,4042036.6410455261,4072409.5014380165,4102708.0095420824,4133452.8215513634,4164124.7917916942,4195245.9601198221,4226557.7383756619,4257274.4653516533,4288966.2429196602,4320589.0473071402,4352668.3939590259,4384680.3631736496,4417151.8672952391,4449821.9585513584,4482427.1176163331,4515496.3593526939,4548502.3279740801,4581975.4447833169,4615653.0642003594,4648737.0691082384,4682822.6447029449,4716849.195065367,4751350.6743289428,4785794.8792091897,4820717.1837573294,4855852.5478143841,4890933.3190757725,4926497.0087697385,4962007.9246989433,4998005.007724924,5034221.4947748231,5070117.3062409321,5106773.3248849697,5143381.2353038257,5180483.5695334123,5217539.7134803552,5255093.6425393391,5292876.1637811149,5330615.4309198903,5368857.5918231569,5407058.4899560232,{"$f":"OD247","v":5445765.7264392041},5484708.3600662015,5523062.7775779041,5562475.5506632859,5601852.1571338084,5641743.8485949207,5681601.4711270602,5721977.7435674286,5762599.2591094533,5803189.915752043,5844304.6407524068,5885390.683516128,5927004.4486101409,5968870.7553331349,6010152.9446104681,6052523.9049377274,6094871.7523229811,6137756.6022821069,6180620.6304149888,6224025.4437859962,6267693.3600541726,6311343.9592115246,6355541.0933588631,6399723.286484384,6444455.8925036909,6489459.4293179782,6533883.9898395957,6579429.2044462077,6624965.5564369196,6671062.1722704107,6717152.4247233942,6763806.9565752102,6810743.7477092976,6857677.9972272124,6905182.6302480679,6952687.3122970052,7000766.4952734346,7049136.3332020938,7097221.8235727996,7146174.743642523,7195134.3487461125,7244678.9261380248,7294232.9118007747,7344376.1345499465,7394822.1737464359,7445281.7842047038,7496337.1150898105,7547408.8387927879,7599080.6566980565,7651064.2959798286,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"QP247","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"TB247","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"VN247","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"XZ247","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"AAL247","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8535933257219952E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.209545809460746,53.575900679456709,81.167584819240176,107.91566465880435,135.89412848941882,164.07077915948702,191.40326117110124,219.97379233844208,247.69979266042131,276.66898448694366,305.84237628381248,332.06984103830297,361.63690793085271,{"$f":"BW244*$F$245*BW7","v":390.35857687167618},420.33639542050361,449.4685278078037,479.86207757965389,510.46846645710536,540.22879633375533,571.25853258870643,601.44197752254536,632.90018955814423,664.57768974485975,693.27422331221817,725.3755483763332,756.63004729767727,789.17282603784361,820.86862712590539,853.85820187080947,887.07633468236111,919.44732611695781,953.12042382016205,985.94628960029331,1020.0798541226804,1054.4488932861818,1086.8864304175654,1121.7180019898628,1155.7022066504503,1191.008248839461,1225.4669221708227,1261.2531672795267,1297.284871570957,1332.4692719891261,1368.9899422477235,1404.6633731212912,1441.6789128174328,1478.9473308334384,1513.1657235467671,1550.9251396382076,1587.8375407399897,1626.1067784015781,1663.5291616546442,1702.3143706005915,1741.3631317561462,1779.5653519452392,1819.1394833632855,1857.8673067016048,1897.9731416450709,1938.3504858208848,1975.6438895617414,2016.5495151970133,2056.6094877973746,2098.0628639983743,2138.6709246536248,2180.6786488484122,2222.969334735842,2264.4152888831263,2307.270403805122,2349.281203095868,2392.707541308157,2436.4253751327983,2477.0258777368349,2521.3120063058905,2564.7549427781873,2609.629516169864,2653.6614273274654,2699.1315231849426,{"$f":"EI244*$F$245*EI7","v":2744.9054022286073},2789.8374967642344,2836.2177108557389,2881.7567557108523,2928.7505935627405,2976.0573672587989,3021.369004398799,3069.2937752038943,3116.3790490619958,3164.9360043931588,3212.6542021075838,3261.8509356146019,3311.3738288085733,3360.0591620681967,3410.233432047994,3459.5709741454757,3510.40444093212,3561.5738848781157,3609.5611803518682,3661.3880275548236,3712.3803337403569,3764.8862129909526,3816.5585174693751,3869.7515749482609,3923.2947554650473,3976.0059054224575,4030.2487044075833,4083.6605396475061,4138.6113460366105,4193.9228047698462,4246.0208422532442,4302.0391625144885,4357.229305945023,4413.9769186358935,4469.8975668774001,4527.3832108157485,4585.2446836752333,4642.2811121025479,4700.8939591340841,4758.6830831180023,4818.0563034661473,4877.8166455053988,4934.3332043533528,4994.8534808817112,5054.5534718867639,5115.8569618813735,5176.341645529611,5238.4377234617778,5300.9372051982918,5362.6202078736114,5425.9265886404455,5488.4180875905149,5552.5410210315276,5617.0794698858799,5679.5751727956331,5744.9377085195792,5809.4895470592137,5875.6932282777116,5941.0879809823346,6008.142864950315,6075.6307754030531,6142.3125264615737,6210.6669906701964,6278.2171919775019,{"$f":"GU244*$F$245*GU7","v":6347.4485666113023},6417.1259588481525,6483.5020974154686,6554.0575733757223,6623.8136935555922,6695.2723800974536,6765.9337924228357,6838.3064781487319,6911.1439231444601,6983.1873405131864,7056.9552495407934,7129.9313507944789,7204.6408335509923,7279.829008720626,7351.6890422114893,7427.8208780658706,7503.1666394559288,7580.268268652354,7656.5862434804685,7734.6692390491326,7813.251033067475,7891.0529358198592,7970.6337557019187,8049.4372539482674,8130.0290170712406,8211.1345221408883,8288.886433969632,8371.0059623730394,8452.3547960636224,8535.5155462005278,8617.908387798203,8702.1227740580034,8786.8724717194364,8870.8585824025486,8956.6808569860586,9041.7424923792496,9128.6501275598584,9216.1091012783363,9301.5013143494016,9390.0574795939992,9477.8606435300208,9567.5347463671606,9656.4590302656052,9747.2643885636044,9838.6442704792062,9929.2792593381655,10021.810713382611,10113.600631346506,10207.297371452216,10301.585825914301,10392.474785976719,10487.93385730457,10582.660030768977,10679.319246660285,10775.249174551764,10873.122820865046,10971.613006214537,11069.379481424421,11169.105887934045,11268.112382712523,11369.089720994063,11470.702035694656,11568.894716495999,11671.764563105349,{"$f":"JG244*$F$245*JG7","v":11773.924263741023},11878.082441667604,11981.53454512224,12086.996378464226,12193.119818856438,12298.543466605681,12405.993934157055,12512.748884082152,12621.542158413904,12731.016814249859,12837.053843772734,12947.879282002177,13058.020185678697,13170.228555805093,13281.756961189778,13395.364700897208,13509.682389779789,13623.327155555489,13739.069281461663,13854.143273663869,13971.326762802082,14089.241409627642,14205.099048621696,14324.472696920026,14443.190556161075,14564.048712261167,14684.256187368863,14806.616484480266,14929.738633561374,15052.217963909641,15176.869141872228,15300.882846039158,15427.081210045257,15554.064174064655,15677.580888293154,15806.122117395536,15934.039588253649,16064.174190734342,16193.690723059388,16325.437613284379,16458.001979376153,16589.957021794846,16724.162514276177,16857.76462658422,16993.630721737794,17130.338690557543,17263.570208341847,17401.951602812067,17539.744861220286,17679.836409363717,17819.346134971907,17961.168125281361,18103.86725544577,18245.99426292608,18390.454766195649,18534.349735624455,18680.592503126387,18827.738577709304,18971.401103573728,19120.344150798996,19268.738556243734,19419.51702658763,19569.753842878155,19722.389498675919,{"$f":"LS244*$F$245*LS7","v":19875.96629156734},20029.012157866637,20184.479311230469,20339.422822417328,20496.802744894085,20655.151869469606,20811.501134553047,20971.788480696734,21131.570903823427,21293.828150019621,21455.588188078618,21619.83867865544,21785.099003412401,21949.873955722785,22117.163108582379,22283.974923525035,22453.316941994508,22623.698896637008,22790.593639217699,22963.047407883801,23135.044422157756,23309.612239069451,23483.731799273271,23660.438704347845,23838.229077224412,24015.584222041707,24195.551848419811,24375.093088705355,24557.263751919552,24740.550168134425,24920.353396149112,25105.864173801463,25290.971210504631,25478.750659959631,25666.13570929757,25856.210689099858,26047.44811722741,26238.305458714247,26431.879351428895,26625.082869060032,26821.020882205696,27018.155970451498,27211.816280768413,27411.339378572979,27610.516966671799,27812.474595416599,28014.096963213415,28218.517932035236,28424.186064576425,28629.534633093266,28837.710009723916,29045.576470197382,29256.288755143723,29468.28534202011,29678.404824439502,29892.97425052178,30107.262070618224,30324.444046633242,30541.355643518058,30761.181072012365,30982.344586182171,31203.254908423347,31427.108966247895,31650.721488595027,{"$f":"OE244*$F$245*OE7","v":31877.297909730118},32105.252250015146,32329.763412373602,32560.469757854389,32790.964398679826,33024.474137568352,33257.784450801628,33494.130729676101,33731.912561933612,33969.513758743349,34210.182638594371,34450.68362429642,34694.273681908897,34939.342015515242,35180.991163140236,35429.013533716308,35676.900610529323,35927.931082024654,36178.839671016853,36432.913796869587,36688.52802008517,36944.04087597641,37202.752925437315,37461.37751623262,37723.224000269387,37986.656402999382,38246.69971396686,38513.302878206698,38779.854164297256,39049.685007078551,39319.478601218179,39592.575257480654,39867.324144793951,40142.058154519793,40420.130957311543,40698.20404709375,40979.640031670737,41262.777392136195,41544.250297634229,41830.800783828963,42117.390401493321,42407.404209040331,42697.47308877873,42990.991122793472,43286.281721143154,43581.651760140201,43880.508904251794,44179.462005252659,44481.92781367086,44786.218897617378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"BW70","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"EI70","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"GU70","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"JG70","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"LS70","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"OE70","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4648.349192605494,9152.6516616780063,13866.283546308503,18435.798090823773,23215.505575399249,28029.070355558084,32698.421383329209,37579.274831380608,42315.852652758287,47264.811388792317,52248.654675047692,56729.229818394451,61780.326682712897,66686.999788036774,{"$f":"SUM(BW244:BW246)","v":71808.267508685938},76785.062233951016,81977.351496393312,87206.001177771104,92290.114169679233,97591.086500401201,102747.48245315833,108121.65354518899,113533.28678037081,118435.665878225,123919.70333655929,129259.07305054419,134818.52635201733,140233.28602600825,145869.06782860469,151543.89540256406,157074.00137906763,162826.55298787809,168434.3675307653,174265.58309751755,180137.02603026727,185678.5003566175,191628.96012279904,197434.65976224159,203466.17582842748,209352.93143543944,215466.4830809648,221621.96780401497,227632.70316951451,233871.72050919154,239965.99950818019,246289.55798524199,252656.31698987592,258502.02420068701,264952.66297764424,271258.60174854944,277796.33601400052,284189.39770631585,290815.27804814221,297486.1823940191,304012.46771370876,310773.12381261279,317389.20067059004,324240.69046699116,331138.5636073043,337509.59105415153,344497.71328251396,351341.36817468575,358423.06550047098,365360.35314510617,372536.75264149689,379761.49196556222,386841.92134304589,394163.08503470186,401340.00986583781,408758.75862336834,416227.30510276509,423163.30156593391,430728.93281237746,438150.51713758142,445816.67549444706,453338.87744928995,461106.77202742401,468926.56347800593,{"$f":"SUM(EI244:EI246)","v":476602.54847310041},484525.92331496032,492305.59681140987,500333.80021347856,508415.46408448619,516156.2883301492,524343.52788341697,532387.35177722899,540682.59072350035,548834.54031397507,557239.07591620705,565699.3310856868,574016.50150572415,582588.03478244168,591016.62545352255,599700.7727726181,608442.31682918,616640.23779900302,625494.08949642396,634205.37218178948,643175.22647963988,652002.67683417047,661089.92538714793,670236.98729209881,679241.90905968822,688508.49045111681,697633.11395463545,707020.64795834536,716469.7940905483,725369.9746436571,734939.87763214926,744368.29883592785,754062.79066909105,763616.0078349947,773436.5814108433,783321.35980930633,793065.19154710136,803078.33112992451,812950.74979112181,823093.78792929347,833302.96009310801,842957.97978837916,853296.97554034204,863495.8376209581,873968.63383063464,884301.5490645055,894909.74722191819,905586.86096363934,916124.49131186854,926939.45184024202,937615.20184075332,948569.65833831043,959595.0995097626,970271.56769472046,981437.79194141168,992465.5205429151,1003775.4420790737,1014947.1701212772,1026402.5070804278,1037931.8202214998,1049323.4129318281,1061000.7639887007,1072540.7186026426,1084367.8768593639,{"$f":"SUM(GU244:GU246)","v":1096271.2306387718},1107610.6139668969,1119663.9753868331,1131580.7786730037,1143788.4402862312,1155859.8993701548,1168223.7042501206,1180666.9063898497,1192974.4606321561,1205576.6188147983,1218043.5083291437,1230806.5204824177,1243651.3101672835,1255927.5359814505,1268933.5361625429,1281805.2471266394,1294976.922182647,1308014.7214593333,1321354.0484716063,1334778.587834981,1348069.8942895147,1361665.1024725575,1375127.51673015,1388895.4296408121,1402751.1077784188,1416033.874021691,1430062.783075307,1443960.0303154115,1458166.8167300874,1472242.4173078767,1486629.2018987609,1501107.4365395284,1515455.2236182888,1530116.6921911717,1544648.216788108,1559495.1031952514,1574436.1776518873,1589024.1765645947,1604152.6899950481,1619152.5642688887,1634472.0608323228,1649663.4619000554,1665176.2167576537,1680787.1204933228,1696270.7702475158,1712078.4030801284,1727759.3554210688,1743766.0601735131,1759873.8505879515,1775400.8875727439,1791708.660596261,1807891.2288399686,1824404.0288437828,1840792.240759691,1857512.5082718197,1874338.1023759921,1891040.0612873288,1908076.8455257223,1924990.6434732873,1942241.1309367439,1959600.0947469021,1976374.8645912409,1993948.6591624005,2011401.1357782187,{"$f":"SUM(JG244:JG246)","v":2029195.0227346097},2046868.2872916204,2064884.8845291776,2083014.5075636103,2101024.5813564016,2119380.9073893721,2137618.4145041886,2156204.1392510189,2174906.2679682462,2193021.1289813821,2211954.018928221,2230769.9662528387,2249939.1096973154,2268992.0912043503,2288400.2962821121,2307929.7856950928,2327344.3161299829,2347117.1495787259,2366775.8422481576,2386794.9113254854,2406938.8878992279,2426731.455053654,2447124.6804890078,2467405.8740456863,2488052.7057223958,2508588.3781579025,2529491.8284494909,2550525.4299024791,2571449.2152652349,2592744.0287287603,2613929.939205661,2635489.0665627932,2657182.2312487317,2678283.2383319773,2700242.6096018506,2722095.4209845639,2744326.9965723064,2766452.9839988537,2788959.9951446513,2811606.6599734593,2834149.2308484898,2857076.2578921355,2879900.2063411959,2903110.9228350371,2926465.4610157171,2949226.0988616799,2972866.5171090737,2996406.4609932387,3020339.0337477955,3044172.2107119611,3068400.4039631486,3092778.4436088749,3117058.7445405731,3141737.6887772316,3166320.019906471,3191303.437674718,3216441.1721217497,3240983.7936997018,3266428.51439302,3291779.5077380245,3317537.783373836,3343203.5254113558,3369279.0737633477,3395515.4014932858,{"$f":"SUM(LS244:LS246)","v":3421661.0282533104},3448220.2961615669,3474690.107534694,3501576.1438066699,3528627.7539483756,3555337.7176208445,3582720.4443024793,3610016.9123411067,3637736.1673640343,3665370.4817172689,3693430.2531153033,3721662.5397742982,3749811.9077166058,3778390.7897042707,3806888.1255560196,3835817.7093255902,3864924.950837194,3893436.4536515963,3922897.6340018441,3952280.7846075008,3982103.1188896936,4011848.8751311973,4042036.6410455261,4072409.5014380165,4102708.0095420824,4133452.8215513634,4164124.7917916942,4195245.9601198221,4226557.7383756619,4257274.4653516533,4288966.2429196602,4320589.0473071402,4352668.3939590259,4384680.3631736496,4417151.8672952391,4449821.9585513584,4482427.1176163331,4515496.3593526939,4548502.3279740801,4581975.4447833169,4615653.0642003594,4648737.0691082384,4682822.6447029449,4716849.195065367,4751350.6743289428,4785794.8792091897,4820717.1837573294,4855852.5478143841,4890933.3190757725,4926497.0087697385,4962007.9246989433,4998005.007724924,5034221.4947748231,5070117.3062409321,5106773.3248849697,5143381.2353038257,5180483.5695334123,5217539.7134803552,5255093.6425393391,5292876.1637811149,5330615.4309198903,5368857.5918231569,5407058.4899560232,5445765.7264392041,{"$f":"SUM(OE244:OE246)","v":5484708.3600662015},5523062.7775779041,5562475.5506632859,5601852.1571338084,5641743.8485949207,5681601.4711270602,5721977.7435674286,5762599.2591094533,5803189.915752043,5844304.6407524068,5885390.683516128,5927004.4486101409,5968870.7553331349,6010152.9446104681,6052523.9049377274,6094871.7523229811,6137756.6022821069,6180620.6304149888,6224025.4437859962,6267693.3600541726,6311343.9592115246,6355541.0933588631,6399723.286484384,6444455.8925036909,6489459.4293179782,6533883.9898395957,6579429.2044462077,6624965.5564369196,6671062.1722704107,6717152.4247233942,6763806.9565752102,6810743.7477092976,6857677.9972272124,6905182.6302480679,6952687.3122970052,7000766.4952734346,7049136.3332020938,7097221.8235727996,7146174.743642523,7195134.3487461125,7244678.9261380248,7294232.9118007747,7344376.1345499465,7394822.1737464359,7445281.7842047038,7496337.1150898105,7547408.8387927879,7599080.6566980565,7651064.2959798286,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(QQ244:QQ246)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(TC244:TC246)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(VO244:VO246)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(YA244:YA246)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,{"$f":"SUM(AAM244:AAM246)","v":7702482.7357402705},7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705,7702482.7357402705]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":384},{"$f":"LOOKUP(F250,8:8,247:247)","v":7702482.7357402705}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":818989.6002451845}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":9.4048602490609703}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":384}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.8535933257219952E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":7.2549292736163951E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":4.5556047734480742E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,4648.349192605494,4477.0929232630506,4660.0559839510397,4488.3469596960285,4671.7918199166706,4677.6706516694167,4505.2802486116379,4689.4501868802954,4516.604029039232,4701.2589433736084,4707.1743017684284,4174.7327670629493,4719.0270232801377,4545.0361973930267,{"$f":"IF(BW7,BW70)","v":4730.9091437774841},4556.4583298445796,4742.8207346344925,4748.7876037981387,4573.6445254510163,4760.7435343882034,4585.1374201684166,4772.729114508129,4778.7330456236632,4237.8014081093279,4790.7632350220865,4613.9941656085502,4802.8232541754651,4625.5868479530873,4814.913175470534,4820.969372088558,4643.0296418212283,4833.1042826934872,4654.6941190670459,4845.2692771519742,4851.3630786270351,4487.0254330640537,4863.5733357639747,4683.981637452699,4875.8138595354467,4695.7473581724926,4888.0847233545283,4894.2315557706406,4713.4504939285771,4906.5480676878842,4725.2890567409386,4918.8951039405083,4925.0800918164787,4366.7598799776333,4937.4730534104865,4755.0136312669902,4949.8967247111414,4766.9549139137589,4962.3511801716822,4968.5899752763098,4784.9221879335009,4981.0907469587983,4796.9373746139499,4993.6224896994991,4999.8999986680692,4432.6769610263227,5012.4783388006826,4827.1053769747678,5025.0878379878914,4839.2247806368177,5037.7285717370787,5044.060675216876,4857.4600427478717,5056.7484027728015,4869.6544273308273,5069.4675544346619,5075.8389380886092,4499.5710880359966,5088.605368706666,4900.2723188980517,5101.4034140874192,4912.5724386730371,5114.2331508065463,5120.6599273969523,{"$f":"IF(EI7,EI70)","v":4931.0795928658772},5133.5373450956577,4943.4557855937583,5146.4466463578356,5152.913277444869,4764.7668784042044,5165.8705488689711,4974.5301186081952,5178.8598972093678,4987.0135860815208,5191.8814001243518,5198.4042338652444,5005.796591228861,5211.4741146493025,5018.3572390328609,5224.5763449501292,5231.1396156298342,4636.3470849449268,5244.2905170690128,5049.8946578106325,5257.4739641099632,5062.5641415395985,5270.690035508097,5277.3103300025514,5081.6270121243688,5290.575486006077,5094.3747991109976,5303.8734640624189,5310.5347861663222,4706.2577483389996,5323.8821462389678,5126.3820412640671,5337.2625272181767,5139.2402472677577,5350.6760089711552,5357.3951876473639,5158.5870541197773,5370.8584707206192,5171.5247020631759,5384.3550550535501,5391.1158603483591,4777.2030497657524,5404.6625476094778,5204.0085997344022,5418.2427377897611,5217.0582719894201,5431.8565118830684,5438.6760182594153,5236.6931430308105,5452.3403204997912,5249.8234118709042,5466.0384099666298,5472.9001504206517,5059.3887150718974,5486.6490738955063,5282.7908929837367,5500.4319890995057,5296.0348139257876,5514.2489781681879,5521.1702761215602,5315.9619349252098,5535.0385304109714,5329.2876232717817,5548.9410647437544,{"$f":"IF(GU7,GU70)","v":5555.9052127965297},4922.2573692770902,5569.8593225207296,5362.7457127947227,5583.8479196720818,5376.1867038261453,5597.8710875430124,5604.8956615803236,5396.410319161947,5618.9708421290907,5409.934264804644,5633.0808024795406,5640.1488513147478,4996.3968054462903,5654.3111388808593,5443.8900860306549,5668.5084165518902,5457.5310080339241,5682.7407687925524,5689.8701243255473,5478.055421466277,5704.1552472228232,5491.7805018906165,5718.4756567138793,5725.6491205354969,5071.6317211312062,5740.0226196462136,5526.2412777315449,5754.4316186122096,5540.0850315888083,5768.8762030860771,5776.1118667094379,5560.9146070409206,5790.6099904802531,5574.8437399503737,5805.1439147642113,5812.4243290760141,5371.8898114290878,5827.0121161039606,5609.8167942465625,5841.6359199041035,5623.8663213652817,5856.2958273326713,5863.6393471054498,5645.0054837137377,5878.3535732744058,5659.1416275578922,5893.104121097741,5900.4930429861315,5225.4511588782552,5915.2982375403744,5694.6343864031151,5930.1399730453541,5708.8926692478144,5945.0183375768893,5952.4712833073063,5730.3459051221726,5967.4047569690265,5744.6920596310792,5982.3750807439683,5989.8740891641828,5304.0678086441931,6004.8998546634866,5780.71205271292,{"$f":"IF(JG7,JG70)","v":6019.9626926499004},5795.1821153431538,6035.0626924349763,6042.6266559686119,5816.9539739348102,6057.7825663649728,5831.5131806595491,6072.9758627478705,6080.5865588135885,5383.8441988858767,6095.8361030665146,5868.0680426153422,6111.123258798093,5882.7529512299097,6126.4481165719571,6134.1247120833677,5904.8480451103942,6149.5062931875855,5919.6233879698912,6164.9258036641568,6172.649810940562,5703.3257447982878,6188.1263867324178,5956.7208597583867,6203.6411205481518,5971.6237232458316,6219.1941042200006,6226.9849685077852,5994.0467291945342,6242.5954996154351,6009.041335028709,6258.2445110929266,6266.0834758932215,5546.9429091813054,6281.7903815799846,6046.6892653175801,6297.5359994891951,6061.8132358130533,6313.3204227384176,6321.2272155237852,6084.5688956545127,6337.0700218507891,6099.7859347838121,6352.9518672571439,6360.9074589425727,5630.2991554051323,6376.8480390518089,6137.9922813531357,6392.8278933362435,6153.340554801659,6408.8471162156929,6416.8715204445289,6176.4336762524836,6432.9499737321985,6191.8763630438161,6449.0680326222828,6457.1419439056808,5714.8830002425893,6473.3195897445339,6230.6491942056609,6489.5370795675435,6246.2250109318575,6505.7945091138981,6513.9382312624011,{"$f":"IF(LS7,LS70)","v":6269.6604684573158},6530.2557503895732,6285.3320618964981,6546.6134495585011,6554.8073968114068,6054.8118029991792,6571.225547081729,6324.6795579307509,6587.6841191045896,6340.4862032150686,6604.1832099558742,6612.4479803397526,6364.2689388955141,6629.0080319421213,6380.1727431662221,6645.6088460457713,6653.9245696091511,5887.8039177649998,6670.586711029815,6420.1031977727871,6687.2898600352564,6436.144002434311,6704.0341150555632,6712.4216881428674,6460.2790268414228,6729.2277872395143,6476.4183919107427,6746.0752394222964,6754.5145039208619,5976.1768078574951,6771.4241718573539,6516.9402136782419,6788.3754413803463,6533.2185546640985,6805.3684122918676,6813.8805670194479,6557.710947747084,6830.9362776466915,6574.0892699577071,6848.0339401766068,6856.598534836814,6065.8489374280271,6873.7593139381179,6615.2109838487977,6890.9622969040074,6631.7302848302388,6908.2075849263747,6916.8461250200116,6656.5851968120496,6934.1550608726147,6673.2059194811327,6951.5065557836851,6960.198294755407,6427.5261240890668,6977.6138195983058,6714.9361683346069,6995.072158968328,6731.6999003098117,7012.5734154653755,7021.3401697636436,6756.9225525934526,7038.9059948434187,6773.7891666182459,7056.5149945855528,{"$f":"IF(OE7,OE70)","v":7065.3357172674832},6249.1652616876781,7083.0096730082787,6816.136712668007,7100.7270624325411,6833.1483945716463,7118.4879895665299,7127.3848123483613,6858.7440806566647,7145.2112416202826,6875.8601251269074,7163.0814697166325,7172.0330410854385,6342.8472618185742,7189.9691641191785,6918.8338515379601,7207.9493485971543,6936.0970508576011,7225.9736999905317,7235.0024713065714,6962.0711372667993,7253.0932713624161,6979.4402000839827,7271.2285030742778,7280.3128140175131,6437.9041186179766,7298.514892644821,7023.0491125055796,7316.7616691934172,7040.5674459049351,7335.0532505981573,7344.2158766059165,7066.9253731214485,7362.5748663355198,7084.5510916249495,7380.9789293348713,7390.1978969877291,6822.7129785698253,7408.6697720892298,7128.804319761005,7427.1869904185205,7146.5814537101433,7445.7496603931158,7455.0480736959398,7173.3287371248771,7473.6791249661137,7191.214798725051,7492.3559000158075,7501.7114681017028,6632.2208628246126,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":672645.76788527647}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.17868826700131046}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":384}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-7.6863650960072648E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":2.1022622094759155E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":2.5520887648379675E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 5 - Wind  2","index":14,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,5,"PIRR",{"$f":"G73","v":7.2221632097387412E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2029-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"SUM(K6:XFD6)","v":16},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2063-10-01"},{"$f":"SUM(K7:XFD7)","v":396},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"EI8+EJ7","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":317},318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,{"$f":"QQ8+QR7","v":381},382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"TC8+TD7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"VO8+VP7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"YA8+YB7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"AAM8+AAN7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":1400},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,1400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","v":0.25},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"EJ15*EJ20*EJ24","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"GV15*GV20*GV24","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"JH15*JH20*JH24","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"LT15*LT20*LT24","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"OF15*OF20*OF24","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"QR15*QR20*QR24","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"SUM(EJ32:EJ34)","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"SUM(GV32:GV34)","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"SUM(JH32:JH34)","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,{"$f":"SUM(LT32:LT34)","v":260400},252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,{"$f":"SUM(OF32:OF34)","v":235200},260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,{"$f":"SUM(QR32:QR34)","v":252000},260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":800},{"$f":"F41*F15","v":1120000},null,null,null,{"$f":"$G41","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":1120000},null,null,"USD",null,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,{"$f":"$F$44","v":1120000},1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000,1120000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":6.25E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,{"$f":"$F45*BX$6","v":6.25E-2},6.25E-2,6.25E-2,6.25E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1120000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BX44*BX45","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":2},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":11},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+EI49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+JG49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+OE49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+TC49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+VO49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+YA49)^(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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-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-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+AAM49)^(1/(months/Months_Period))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,1.131067272605377,1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,{"$f":"EH51*(1+EI50*EI7)","v":1.1592740743000061},1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,1.3242001559723269,1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,{"$f":"GT51*(1+GU50*GU7)","v":1.3572233475261504},1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,1.5503110164596934,1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,{"$f":"JF51*(1+JG50*JG7)","v":1.5889730098401118},1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,1.815030935403783,1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,{"$f":"LR51*(1+LS50*LS7)","v":1.8602945717095372},1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.098941750872092,2.1041183074660941,2.1093076308451484,2.1145097524955911,2.1197247039814124,2.1249525169444472,2.1301932231045679,2.135446854259877,2.140713442286899,2.1459930191407754,2.1512856168554571,2.1565912675438992,2.161910003398257,2.1672418566900791,2.1725868597705049,{"$f":"OD51*(1+OE50*OE7)","v":2.1779450450704609},2.1833164451008567,2.1887010924527823,2.1940990197977066,2.199510259887675,2.204934845555508,2.2103728097150008,2.2158241853611229,2.2212890055702186,2.2267673035002069,2.2322591123907838,2.2377644655636226,2.2432833964225773,2.2488159384538853,2.2543621252263688,2.259921990391641,2.2654955676843085,2.2710828909221763,2.2766839940064538,2.2822989109219596,2.2879276757373281,2.2935703226052162,2.2992268857625104,2.3048973995305344,2.3105818983152577,2.3162804166075048,2.3219929889831628,2.327719650103393,2.3334604347148402,2.3392153776498441,2.3449845138266499,2.3507678782496209,2.3565655060094506,2.3623774322833753,2.368203692335388,2.3740443215164526,2.3798993552647181,2.3857688291057326,2.3916527786526602,2.3975512396064973,2.403464247756288,2.4093918389793418,2.4153340492414519,2.4212909145971118,2.4272624711897364,2.4332487552518787,2.4392498031054521,2.4452656511619488,2.4512963359226618,2.4573418939789065,2.4634023620122423,2.4694777767946947,2.4755681751889793,2.4816735941487247,2.4877940707186981,2.4939296420350279,2.500080345325431,2.5062462179094376,2.5124272971986179,2.5186236206968093,2.5248352260003442,2.5310621507982765,2.5373044328726122,2.5435621100985379,{"$f":"QP51*(1+QQ50*QQ7)","v":2.5498352204446508},2.5561238019731887,2.5624278928402613,2.568747531296081,2.5750827556851963,2.581433604446723,2.5878001161145789,2.5941823293177162,2.6005802827803568,2.6069940153222269,2.6134235658587928,2.6198689734014966,2.6263302770579928,2.6328075160323867,2.6393007296254711,2.6458099572349654,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"TB51*(1+TC50*TC7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"VN51*(1+VO50*VO7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"XZ51*(1+YA50*YA7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,{"$f":"AAL51*(1+AAM50*AAM7)","v":2.6523352383557541},2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541,2.6523352383557541]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0.04},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0.04},{"$f":"$F55*L$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*BX$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*EJ$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*GV$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*JH$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*LT$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*OF$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*QR$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*TD$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*VP$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*YB$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"$F55*AAN$52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,{"$f":"SUM(EI32:EI33)","v":252000},260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,{"$f":"SUM(GU32:GU33)","v":260400},235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,{"$f":"SUM(JG32:JG33)","v":260400},252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,{"$f":"SUM(LS32:LS33)","v":252000},260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,{"$f":"SUM(OE32:OE33)","v":260400},235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,243600,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,{"$f":"SUM(QQ32:QQ33)","v":260400},252000,260400,260400,252000,260400,252000,260400,260400,235200,260400,252000,260400,252000,260400,260400,252000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":4049808},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,{"$f":"EJ55*EJ57+EJ56*EJ58","v":10416},10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,{"$f":"GV55*GV57+GV56*GV58","v":9408},10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,{"$f":"JH55*JH57+JH56*JH58","v":10080},10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,{"$f":"LT55*LT57+LT56*LT58","v":10416},10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,{"$f":"OF55*OF57+OF56*OF58","v":9408},10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9744,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,{"$f":"QR55*QR57+QR56*QR58","v":10080},10416,10416,10080,10416,10080,10416,10416,9408,10416,10080,10416,10080,10416,10416,10080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":16}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":16},{"$f":"F64/(months/Months_Period)","v":1.3333333333333333},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(EI14+EI15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(GU14+GU15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(JG14+JG15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(LS14+LS15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(OE14+OE15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"$G64*(QQ14+QQ15)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":739199.99999999767},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(EJ64:EJ65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(GV64:GV65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(JH64:JH65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(LT64:LT65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(OF64:OF65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,{"$f":"SUM(QR64:QR65)","v":1866.6666666666665},1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,1866.6666666666665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":1253701.4433555405},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,1871.2703702416334,1875.8854277915677,1880.511867318435,1885.1497168932606,1889.7990046563011,1894.4597588172146,1899.1320076552313,1903.8157795193258,1908.5111028283893,1913.2180060714011,1917.9365178076021,1922.6666666666681,1927.4084813488839,1932.1619906253165,1936.92722333799,1941.7042084000607,1946.4929747959925,1951.2935515817333,1956.1059678848903,1960.9302529049075,1965.7664359132425,1970.6145462535446,1975.4746133418316,1980.3466666666702,1985.2307357893524,1990.1268503440779,1995.0350400381315,1999.9553346520643,2004.8877640398744,2009.8323581291875,2014.7891469214392,2019.7581604920572,2024.7394289906424,2029.7329826411533,2034.7388517420889,2039.7570666666722,2044.7876578630351,2049.8306558544023,2054.8860912392774,2059.9539946916284,2065.0343969610726,2070.1273288730649,2075.2328213290843,2080.3509053068206,2085.4816118603635,2090.6249721203894,2095.7810172943537,2100.9497786666748,2106.1312875989283,2111.325575530037,2116.5326739764582,2121.7526145323795,2126.9854288699071,2132.2311487392594,2137.4898059689594,2142.7614324660285,2148.0460602161775,2153.3437212840045,2158.6544478131873,2163.9782720266776,{"$f":"EJ66*EJ51","v":2169.3152262268991},2174.6653427959409,2180.0286541957548,2185.4051929683537,2190.7949917360074,2196.1980832014401,2201.6145001480309,2207.0442754400115,2212.4874420226652,2217.9440329225272,2223.4140812475853,2228.8976201874807,2234.3946830137088,2239.9053030798218,2245.4295138216303,2250.9673487574073,2256.5188414880899,2262.0840256974857,2267.6629351524748,2273.2556037032145,2278.8620652833479,2284.4823539102053,2290.1165036850157,2295.7645487931077,2301.4265235041225,2307.102462172219,2312.7923992362817,2318.4963692201318,2324.2144067327349,2329.9465464684126,2335.6928232070509,2341.4532718143132,2347.2279272418505,2353.016824527514,2358.8199987955682,2364.6374852569029,2370.4693192092482,2376.3155360373871,2382.1761712133716,2388.0512602967374,2393.9408389347191,2399.8449428624672,2405.7636079032645,2411.6968699687445,2417.6447650591081,2423.6073292633414,2429.5845987594371,2435.5766098146123,2441.5833987855276,2447.605002118511,2453.6414563497751,2459.6927981056419,2465.7590641027627,2471.8402911483431,2477.9365161403648,2484.0477760678095,2490.1741080108836,2496.3155491412444,2502.4721367222232,2508.6439081090534,2514.8309007490966,2521.033152182069,2527.2507000402711,2533.4835820488138,{"$f":"GV66*GV51","v":2539.7318360258482},2545.9954998827961,2552.2746116245785,2558.5692093498465,2564.8793312512125,2571.2050156154842,2577.5463008238921,2583.9032253523269,2590.2758277715716,2596.6641467475338,2603.068221041482,2609.4880895102806,2615.9237911066266,2622.3753648792826,2628.8428499733186,2635.3262856303445,2641.8257111887519,2648.3411660839511,2654.8726898486116,2661.4203221128996,2667.9841026047216,2674.5640711499623,2681.1602676727289,2687.7727321955917,2694.4015048398278,2701.0466258256638,2707.7081354725206,2714.3860741992571,2721.0804825244168,2727.7914010664722,2734.5188705440723,2741.2629317762894,2748.0236256828657,2754.8009932844639,2761.5950757029136,2768.4059141614625,2775.2335499850255,2782.0780246004369,2788.9393795366991,2795.8176564252376,2802.7128970001522,2809.6251430984698,2816.5544366603981,2823.5008197295815,2830.4643344533551,2837.4450230830012,2844.4429279740043,2851.4580915863094,2858.4905564845794,2865.5403653384533,2872.6075609228037,2879.6921861179985,2886.7942839101606,2893.9138973914273,2901.0510697602135,2908.2058443214723,2915.3782644869593,2922.5683737754948,2929.7762158132277,2937.0018343339025,2944.2452731791204,2951.5065762986101,2958.7857877504907,2966.0829517015418,{"$f":"JH66*JH51","v":2973.3981124274683},2980.7313143131732,2988.0826018530229,2995.4520196511194,3002.839612421571,3010.2454249887624,3017.6695022876274,3025.1118893639218,3032.5726313744967,3040.051773587571,3047.5493613830081,3055.0654402525906,3062.6000558002952,3070.153253742571,3077.725079908616,3085.3155802406559,3092.924800794221,3100.5527877384284,3108.1995873562596,3115.8652460448434,3123.5498103157352,3131.2533267952017,3138.9758422245022,3146.7174034601717,3154.4780574743077,3162.2578513548515,3170.0568323058783,3177.875047647879,3185.7125448180514,3193.5693713705846,3201.4455749769509,3209.3412034261919,3217.2563046252108,3225.1909265990616,3233.1451174912409,3241.1189255639806,3249.1123991985405,3257.1255868955013,3265.1585372750587,3273.2112990773194,3281.2839211625965,3289.3764525117062,3297.4889422262636,3305.6214395289817,3313.7739937639712,3321.9466543970375,3330.1394710159821,3338.3524933309041,3346.5857711745007,3354.8393545023705,3363.1132933933141,3371.4076380496426,3379.7224387974784,3388.0577460870613,3396.4136104930553,3404.7900827148551,3413.187213576894,3421.6050540289521,3430.043655146465,3438.5030681308349,3446.9833443097391,3455.4845351374447,3464.006692195117,3472.5498671911359,{"$f":"LT66*LT51","v":3481.1141119614067},3489.6994784696767,3498.3060188078503,3506.9337851963041,3515.5828299842042,3524.2532056498239,3532.9449648008626,3541.6581601747635,3550.392844639035,3559.1490711915717,3567.9268929609739,3576.726363206873,3585.5475353202519,3594.3904628237697,3603.255199372089,3612.1417987521963,3621.0503148837333,3629.9808018193221,3638.9333137448916,3647.9079049800093,3656.9046299782094,3665.923543327322,3674.9646997498066,3684.0281541030827,3693.1139613798628,3702.222176708487,3711.3528553532556,3720.5060527147662,3729.6818243302491,3738.8802258739056,3748.1013131572417,3757.3451421294135,3766.6117688775598,3775.9012496271462,3785.213640742305,3794.5489987261794,3803.9073802212629,3813.2888420097456,3822.693441013857,3832.1212342962131,3841.5722790601603,3851.046632650126,3860.5443525519631,3870.0654963932998,3879.6101219438901,3889.1782871159639,3898.7700499645775,3908.3854686879681,3918.0246016279048,3927.6875072700418,3937.3742442442767,3947.084871325103,3956.8194474319694,3966.5780316296346,3976.3606831285265,3986.1674612851034,3995.9984256022112,4005.853635729447,4015.7331514635193,4025.6370327486115,4035.5653396767461,4045.5181324881473,4055.495471571609,4065.4974174648601,{"$f":"OF66*OF51","v":4075.5240308549319},4085.5753725785266,4095.6515036223855,4105.7524851236594,4115.8783783702811,4126.0292448013342,4136.205146007429,4146.4061437310747,4156.632299867053,4166.8836764627958,4177.1603357187623,4187.4623399888105,4197.7897517805859,4208.1426337558878,4218.5210487310633,4228.9250596773754,4239.3547297213954,4249.8101221453799,4260.2913003876574,4270.7983280430126,4281.3312688630695,4291.8901867566856,4302.4751457903303,4313.0862101884804,4323.7234443340085,4334.3869127685703,4345.0766801929994,4355.7928114677015,4366.5353716130421,4377.3044258097461,4388.1000393992917,4398.9222778843077,4409.7712069289664,4420.6468923593902,4431.5494001640445,4442.4787964941397,4453.435147664034,4464.418520151632,4475.4289805987946,4486.4665958117375,4497.5314327614378,4508.6235585840432,4519.7430405812747,4530.889946220841,4542.0643431368399,4553.2662991301768,4564.4958821689706,4575.7531603889684,4587.0382020939587,4598.3510757561853,4609.6918500167631,4621.0605936860948,4632.4573757442859,4643.8822653415691,4655.3353317987185,4666.8166446074711,4678.3262734309501,4689.864288104086,4701.4307586340437,4713.0257552006424,4724.6493481567823,4736.3016080288753,4747.9826055172707,4759.6924114966814,{"$f":"QR66*QR51","v":4771.4310970166189},4783.1987333018205,4794.9953917526846,4806.8211439456991,4818.6760616338825,4830.5602167472134,4842.4736813930695,4854.4165278566652,4866.3888286014899,4878.3906562697457,4890.4220836827935,4902.4831838415867,4914.574029927121,4926.6946953008792,4938.8452535052684,4951.0257782640738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":2796106.5566444583},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,7916.0217279733224,{"$f":"EJ59-EJ68","v":8246.6847737731005},7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,7882.5164179511867,{"$f":"GV59-GV68","v":6868.2681639741513},7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,7449.9170482984582,{"$f":"JH59-JH68","v":7106.6018875725313},7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,6607.4501328088645,{"$f":"LT59-LT68","v":6934.8858880385933},6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,6350.5025825351404,{"$f":"OF59-OF68","v":5332.4759691450681},6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,5656.3075885033186,{"$f":"QR59-QR68","v":5308.5689029833811},5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,{"$f":"BW70-BW46","v":-70000},-70000,-70000,-70000,-70000,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70-EI46","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70-GU46","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70-JG46","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70-LS46","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70-OE46","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70-QQ46","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8279826312164218E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2221632097387412E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,{"$f":"BW82","v":867455.26998283784},942510.78422965494,1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EI82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GU82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JG82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LS82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OE82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QQ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TC82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VO82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YA82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAM82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8279826312164218E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2221632097387412E-2},{"$f":"SUM(K80:XFD80)","v":50312.072384479448},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407.95878418514951,818.2951450787823,1231.0229391566597,1646.1561036498433,2063.7086570153347,2483.6946994094606,2906.1284131640127,3331.0240632651667,3758.39599783519,4188.2586486169566,{"$f":"BW79*$F$80*BW6","v":4620.6265314612874},5055.5142468171307,5492.9364802245973,5932.908002810871,6375.4436717890076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":1170312.0723844795},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX79+BX80+BX81","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EJ79+EJ80+EJ81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GV79+GV80+GV81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JH79+JH80+JH81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LT79+LT80+LT81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OF79+OF80+OF81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QR79+QR80+QR81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TD79+TD80+TD81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VP79+VP80+VP81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YB79+YB80+YB81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAN79+AAN80+AAN81","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX82","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EJ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GV82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JH82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LT82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OF82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QR82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TD82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VP82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YB82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAN82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.5252525252525255E-3},null,{"$f":"SUM(K85:XFD85)","v":1170312.072384475},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*EI84*EI7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*GU84*GU7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*JG84*JG7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*LS84*LS7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*OE84*OE7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,{"$f":"$F$85*QQ84*QQ7","v":2955.3335161224231},2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,2955.3335161224231,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":50312.072384475032},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,5589.3961136359439,5248.7810560860098,5580.1546165591417,5575.5167669843167,4562.867479221276,5566.2067250603623,5225.5344762223458,5556.8507043582513,5216.1553810491878,5547.4484778061751,5542.7299660699746,5201.999817210909,5533.2580025286925,5192.5044932522605,5523.7392605395862,5518.9622754775164,4842.1735090815846,5509.3729322958434,5168.5605159926863,5499.7362309726695,5158.9000479643346,5490.0519376240327,5485.1918705357448,5144.3198172109069,5475.4357480882254,5134.539633533499,5465.6314438394447,5460.7111492255126,4447.7787198377027,5450.8341257483889,5109.8773369561377,5440.908323385519,5099.9270548869345,5430.9335012364236,5425.9276321354873,5084.9094172109044,5415.878826014542,5074.8358280231741,5405.7803926382994,5400.7124891859485,4387.6320869165038,5390.5391550045124,5049.433662548493,5380.3155785707559,5039.1848720172138,5370.0415117571874,5364.8854665832232,5023.7167052109025,5354.535196278649,5013.3409083475399,5344.1338099011182,5338.9138693451978,4325.6810550076698,5328.435335138317,4987.1766779086174,5317.9050514115488,4976.6204236613994,5307.3227625935733,5302.0120360643896,4960.6882118508993,{"$f":"EJ70-EJ85","v":5291.3512576506773},4950.001141081636,5280.637829681823,5275.2612909092231,4597.8714921415694,5264.4684006761372,4923.051983729546,5253.622208437565,4912.1790418549117,5242.7224509550497,5237.2524026299916,4895.7688636900957,5226.2718008638685,4884.7611807977546,5215.2369700559466,5209.6991351201696,4196.1476423894865,5198.5824581800907,4857.0035487251016,5187.4108801743623,4845.804418594229,5176.1841299673715,5170.5499801925607,4828.9019350844692,5159.2399603734548,4817.5640217053578,5147.8740846412957,5142.1701146574451,4128.4520771448415,5130.7199374091642,4788.9736606705255,5119.2132120632641,4777.4385566357259,5107.6496593500624,5101.8464850820083,4760.0289986206744,5090.1971646683287,4748.3509478401893,5078.4903126642048,5072.6152235808395,4058.7256449428578,5060.8215410151097,4718.9028759743123,5048.9696139088328,4707.0217188184688,5037.0591546142359,5031.0818851181402,4689.0898740629646,5019.0830850920493,4677.0614817590658,5007.0250275278022,5000.9736857719354,4322.9074197748141,4988.8261927292342,4646.7299677372121,4976.6187078097673,4634.4923758666928,4964.3509347363324,4958.1943471553541,4616.022575768523,4945.8355831284798,4603.6333316955079,4933.4157838373058,4927.1829018287635,{"$f":"GV70-GV85","v":3912.9346478517282},4914.6709839947807,4572.3918722529988,4902.0972745277304,4559.7871526263643,4889.4614682620931,4883.1201830536847,4540.7632585252495,4870.3906561060057,4528.0023371300431,4857.5982628360953,4851.1783943672963,3836.7426927709503,4838.2911189982942,4495.8236339042587,4825.3401982472324,4482.8407726888245,4812.3253177936258,4805.7937940289657,4463.2461617646777,4792.6823812728553,4450.102412727615,4779.506216204848,4772.8937516819851,3758.2649790377491,4759.6198580519131,4416.9583484050563,4746.2804096783193,4403.5860013531601,4732.8750828111051,4726.1476133335045,4383.4035521012875,4712.6428581947112,4369.8654905931135,4699.0714081746637,4692.2605697161143,4013.4329338925518,4678.5884592771399,4335.7271043408773,4664.8488274523397,4321.9535868774246,4651.0413407791066,4644.1120472171788,4301.1656641479958,4630.2021494242217,4287.2214607945762,4616.2235559035726,4609.208392291267,3594.1759273929974,4595.126118539124,4252.0589229547732,4580.9742977595788,4237.8721999674162,4566.75258648615,4559.6154141173638,4216.460639556105,4545.288219390618,4202.0981101020816,4530.8902680643487,4523.6646495436744,3508.4212106984569,4509.1599075789663,4165.8806961270866,4494.5835321760351,{"$f":"JH70-JH85","v":4151.2683714501081},4479.9351695644036,4472.5838820245544,4129.2144642264575,4457.8268714560063,4114.4210588888145,4442.9969815899494,4435.5545945136555,3420.0938525030806,4420.6147102900059,4077.1171224945692,4405.6010436249862,4062.0664280772817,4390.5132301350059,4382.9414039689609,4039.3509036369205,4367.7416830833563,4024.1136961391485,4352.4668965213177,4344.8012378327339,3665.1166735618417,4329.4131570823747,3985.6906416530746,4313.9490804174047,3970.1884264032697,4298.4086325227254,4290.609651571699,3946.7914362296979,4274.9539390595255,3931.0971125069927,4259.2209089006255,4251.325280451385,3235.4101792523661,4235.4755572785152,3891.521366386336,4219.5475583135967,3875.5540846790364,4203.5408969820755,4195.5079466025181,3851.4551848002575,4179.3825627149808,3835.2900313658711,4163.1775416513128,4155.0450443485952,3138.8924901136061,4138.7198294805394,3794.5270128615948,4122.3139905466733,3778.0807127030757,4105.8271293752068,4097.5531904842628,3753.2588458279342,4080.9440450800985,3736.608737790516,4064.252873384522,4055.8764011627218,3039.4792703006833,4039.0614298486244,3694.6228287311123,4022.1634157467424,3677.6831395678373,4005.1819487401326,3996.6597916824603,3652.1166166864414,{"$f":"LT70-LT85","v":3979.5523719161702},3634.9670054079006,3962.3604650697262,3953.7326986812723,3273.0836538933727,3936.4132782277529,3591.7215190767138,3919.008323702813,3574.2736392385423,3901.5174126860047,3892.7395909166034,3547.9401206707034,3875.118948557325,3530.2760210538072,3857.4112845054879,3848.5246851253805,2831.6161689938435,3830.6856820582552,3485.7331701326848,3812.7585788975675,3467.7618538993675,3794.7429405502544,3785.7017841277702,3440.6383297744942,3767.5525224977146,3422.4443071690903,3749.3136285243208,3740.1604311628107,2722.9846595473273,3721.7862580036717,3376.5651707203351,3703.3213417481629,3358.0547150000175,3684.7652342504307,3675.4528431352719,3330.1174851513979,3656.7591036563144,3311.3776418678308,3637.9730428637204,3628.5452495813634,2611.0942048174165,3609.6198512274505,3264.1221313256137,3590.6009874842775,3245.0563619336872,3571.4881967616129,3561.8964339129989,3216.2810151896092,3542.6418822496717,3196.9789766075346,3523.2922396333006,3513.5816125524734,2831.847036445607,3494.0884522479419,3148.3058007490499,3474.499022592473,3128.6680582753661,3454.8128481481299,3444.933332414058,3099.0294511289658,3425.1011442008303,3079.14835138943,3405.1710123059684,3395.1690664127173,{"$f":"OF70-OF85","v":2377.142453022645},3375.0911112990498,3029.0149802551914,3354.9139987539174,3008.7881055072958,3334.6372390762426,3324.4613378701479,2978.2603401465021,3304.0341840105239,2957.782807414781,3283.5061481588145,3273.2041438887663,2254.876732096991,3252.5238501216891,2906.1454351465136,3231.7414242002014,2885.3117541561815,3210.856361732197,3200.3751834899194,2853.8681558345643,3179.3352150145074,2832.7762971208913,3158.1913380872465,3147.5802736890964,2128.9430395435684,3126.2795711090066,2779.5898036845774,3104.8736724098753,2758.1311122645347,3083.3620580678307,3072.5664444782851,2725.7442059932691,3050.8952769486104,2704.0195915181866,3029.1170837135323,3018.1876873834372,2335.2313362135428,2996.2479637259448,2649.2375032787822,2974.1998880658393,2627.135051116139,2952.0429252935337,2940.9234432963021,2593.7765376567359,2918.602140740737,2571.4001847474001,2896.1706017086062,2884.9133234886085,1865.6282817836181,2862.3154081213916,2514.9746338608138,2839.6058901914821,2492.209108133291,2816.7842185360078,2805.3311520788584,2457.8498392701058,2782.3402104466268,2434.8021957734909,2759.2357252435331,2747.6407286769345,1728.0171357207946,2724.3648758487016,2376.6838783603062,2700.9740723808954,{"$f":"QR70-QR85","v":2353.235386860958},2677.4677505757563,2665.6710921248923,2317.8453399318778,2641.9904222436944,2294.1062671303634,2618.1928024845074,2606.2499560209117,1586.277655276087,2582.2758276078312,2234.2444001947833,2558.1833000359902,2210.0924539504558,2533.9717885766977,2521.8212303723085,2173.6407056135031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,942510.78422965494,{"$f":"BY82","v":1018003.7207098795},1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EK82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GW82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JI82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LU82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OG82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QS82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TE82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VQ82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YC82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAO82","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,2955.3335161224231,5910.6670322448463,8866.0005483672685,11821.334064489693,14776.667580612117,17732.001096734541,20687.334612856965,23642.668128979389,26598.001645101813,29553.335161224237,32508.668677346661,35464.002193469081,38419.335709591505,41374.669225713929,44330.002741836353,47285.336257958777,50240.669774081201,53196.003290203626,56151.33680632605,59106.670322448474,62062.003838570898,65017.337354693322,67972.670870815738,70928.004386938162,73883.337903060587,76838.671419183011,79794.004935305435,82749.338451427859,85704.671967550283,88660.005483672707,91615.338999795131,94570.672515917555,97526.006032039979,100481.3395481624,103436.67306428483,106392.00658040725,109347.34009652968,112302.6736126521,115258.00712877452,118213.34064489695,121168.67416101937,124124.0076771418,127079.34119326422,130034.67470938664,132990.00822550905,135945.34174163148,138900.6752577539,141856.00877387632,144811.34228999875,147766.67580612117,150722.0093222436,153677.34283836602,156632.67635448845,159588.00987061087,162543.34338673329,165498.67690285572,168454.01041897814,171409.34393510057,174364.67745122299,177320.01096734541,{"$f":"EI89+EJ85","v":180275.34448346784},183230.67799959026,186186.01151571269,189141.34503183511,192096.67854795753,195052.01206407996,198007.34558020238,200962.67909632481,203918.01261244723,206873.34612856965,209828.67964469208,212784.0131608145,215739.34667693693,218694.68019305935,221650.01370918177,224605.3472253042,227560.68074142662,230516.01425754905,233471.34777367147,236426.68128979389,239382.01480591632,242337.34832203874,245292.68183816117,248248.01535428359,251203.34887040601,254158.68238652844,257114.01590265086,260069.34941877329,263024.68293489568,265980.01645101811,268935.34996714053,271890.68348326295,274846.01699938538,277801.3505155078,280756.68403163023,283712.01754775265,286667.35106387507,289622.6845799975,292578.01809611992,295533.35161224235,298488.68512836477,301444.01864448719,304399.35216060962,307354.68567673204,310310.01919285447,313265.35270897689,316220.68622509931,319176.01974122174,322131.35325734416,325086.68677346659,328042.02028958901,330997.35380571143,333952.68732183386,336908.02083795628,339863.35435407871,342818.68787020113,345774.02138632355,348729.35490244598,351684.6884185684,354640.02193469083,357595.35545081325,360550.68896693568,363506.0224830581,366461.35599918052,{"$f":"GU89+GV85","v":369416.68951530295},372372.02303142537,375327.3565475478,378282.69006367022,381238.02357979264,384193.35709591507,387148.69061203749,390104.02412815992,393059.35764428234,396014.69116040476,398970.02467652719,401925.35819264961,404880.69170877204,407836.02522489446,410791.35874101688,413746.69225713931,416702.02577326173,419657.35928938416,422612.69280550658,425568.026321629,428523.35983775143,431478.69335387385,434434.02686999628,437389.3603861187,440344.69390224112,443300.02741836355,446255.36093448597,449210.6944506084,452166.02796673082,455121.36148285324,458076.69499897567,461032.02851509809,463987.36203122052,466942.69554734294,469898.02906346536,472853.36257958779,475808.69609571021,478764.02961183264,481719.36312795506,484674.69664407748,487630.03016019991,490585.36367632233,493540.69719244476,496496.03070856718,499451.36422468961,502406.69774081203,505362.03125693445,508317.36477305688,511272.6982891793,514228.03180530173,517183.36532142415,520138.69883754657,523094.032353669,526049.36586979136,529004.69938591379,531960.03290203621,534915.36641815864,537870.69993428106,540826.03345040348,543781.36696652591,546736.70048264833,549692.03399877076,552647.36751489318,555602.7010310156,{"$f":"JG89+JH85","v":558558.03454713803},561513.36806326045,564468.70157938288,567424.0350955053,570379.36861162772,573334.70212775015,576290.03564387257,579245.369159995,582200.70267611742,585156.03619223984,588111.36970836227,591066.70322448469,594022.03674060712,596977.37025672954,599932.70377285196,602888.03728897439,605843.37080509681,608798.70432121924,611754.03783734166,614709.37135346408,617664.70486958651,620620.03838570893,623575.37190183136,626530.70541795378,629486.0389340762,632441.37245019863,635396.70596632105,638352.03948244348,641307.3729985659,644262.70651468833,647218.04003081075,650173.37354693317,653128.7070630556,656084.04057917802,659039.37409530045,661994.70761142287,664950.04112754529,667905.37464366772,670860.70815979014,673816.04167591257,676771.37519203499,679726.70870815741,682682.04222427984,685637.37574040226,688592.70925652469,691548.04277264711,694503.37628876953,697458.70980489196,700414.04332101438,703369.37683713681,706324.71035325923,709280.04386938165,712235.37738550408,715190.7109016265,718146.04441774893,721101.37793387135,724056.71144999377,727012.0449661162,729967.37848223862,732922.71199836105,735878.04551448347,738833.37903060589,741788.71254672832,744744.04606285074,{"$f":"LS89+LT85","v":747699.37957897317},750654.71309509559,753610.04661121801,756565.38012734044,759520.71364346286,762476.04715958529,765431.38067570771,768386.71419183013,771342.04770795256,774297.38122407498,777252.71474019741,780208.04825631983,783163.38177244226,786118.71528856468,789074.0488046871,792029.38232080953,794984.71583693195,797940.04935305438,800895.3828691768,803850.71638529922,806806.04990142165,809761.38341754407,812716.7169336665,815672.05044978892,818627.38396591134,821582.71748203377,824538.05099815619,827493.38451427862,830448.71803040104,833404.05154652346,836359.38506264589,839314.71857876831,842270.05209489074,845225.38561101316,848180.71912713558,851136.05264325801,854091.38615938043,857046.71967550286,860002.05319162528,862957.3867077477,865912.72022387013,868868.05373999255,871823.38725611498,874778.7207722374,877734.05428835982,880689.38780448225,883644.72132060467,886600.0548367271,889555.38835284952,892510.72186897194,895466.05538509437,898421.38890121679,901376.72241733922,904332.05593346164,907287.38944958407,910242.72296570649,913198.05648182891,916153.38999795134,919108.72351407376,922064.05703019619,925019.39054631861,927974.72406244103,930930.05757856346,933885.39109468588,{"$f":"OE89+OF85","v":936840.72461080831},939796.05812693073,942751.39164305315,945706.72515917558,948662.058675298,951617.39219142043,954572.72570754285,957528.05922366527,960483.3927397877,963438.72625591012,966394.05977203255,969349.39328815497,972304.72680427739,975260.06032039982,978215.39383652224,981170.72735264467,984126.06086876709,987081.39438488951,990036.72790101194,992992.06141713436,995947.39493325679,998902.72844937921,1001858.0619655016,1004813.3954816241,1007768.7289977465,1010724.0625138689,1013679.3960299913,1016634.7295461138,1019590.0630622362,1022545.3965783586,1025500.730094481,1028456.0636106035,1031411.3971267259,1034366.7306428483,1037322.0641589707,1040277.3976750931,1043232.7311912156,1046188.064707338,1049143.3982234604,1052098.7317395827,1055054.065255705,1058009.3987718273,1060964.7322879496,1063920.065804072,1066875.3993201943,1069830.7328363166,1072786.0663524389,1075741.3998685612,1078696.7333846835,1081652.0669008058,1084607.4004169281,1087562.7339330504,1090518.0674491727,1093473.400965295,1096428.7344814173,1099384.0679975396,1102339.401513662,1105294.7350297843,1108250.0685459066,1111205.4020620289,1114160.7355781512,1117116.0690942735,1120071.4026103958,1123026.7361265181,{"$f":"QQ89+QR85","v":1125982.0696426404},1128937.4031587627,1131892.736674885,1134848.0701910073,1137803.4037071296,1140758.737223252,1143714.0707393743,1146669.4042554966,1149624.7377716189,1152580.0712877412,1155535.4048038635,1158490.7383199858,1161446.0718361081,1164401.4053522304,1167356.7388683527,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"TC89+TD85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"VO89+VP85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"YA89+YB85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,{"$f":"AAM89+AAN85","v":1170312.072384475},1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475,1170312.072384475]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"BX88-BX89","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1167356.7388683571,1164401.4053522346,1161446.0718361123,1158490.7383199898,1155535.4048038675,1152580.0712877449,1149624.7377716226,1146669.4042555001,1143714.0707393778,1140758.7372232552,1137803.4037071329,1134848.0701910104,1131892.7366748881,1128937.4031587655,1125982.0696426432,1123026.7361265207,1120071.4026103984,1117116.0690942758,1114160.7355781535,1111205.402062031,1108250.0685459087,1105294.7350297861,1102339.4015136638,1099384.0679975413,1096428.734481419,1093473.4009652964,1090518.0674491741,1087562.7339330516,1084607.4004169293,1081652.0669008067,1078696.7333846844,1075741.3998685619,1072786.0663524396,1069830.732836317,1066875.3993201947,1063920.0658040722,1060964.7322879499,1058009.3987718273,1055054.065255705,1052098.7317395825,1049143.3982234602,1046188.0647073376,1043232.7311912152,1040277.3976750928,1037322.0641589704,1034366.7306428479,1031411.3971267255,1028456.0636106031,1025500.7300944807,1022545.3965783583,1019590.0630622358,1016634.7295461134,1013679.396029991,1010724.0625138686,1007768.7289977461,1004813.3954816237,1001858.0619655013,998902.72844937886,995947.39493325644,992992.06141713401,{"$f":"EJ88-EJ89","v":990036.72790101159},987081.39438488916,984126.06086876674,981170.72735264432,978215.39383652189,975260.06032039947,972304.72680427704,969349.39328815462,966394.0597720322,963438.72625590977,960483.39273978735,957528.05922366492,954572.7257075425,951617.39219142008,948662.05867529765,945706.72515917523,942751.3916430528,939796.05812693038,936840.72461080796,933885.39109468553,930930.05757856311,927974.72406244068,925019.39054631826,922064.05703019584,919108.72351407341,916153.38999795099,913198.05648182856,910242.72296570614,907287.38944958383,904332.05593346129,901376.72241733898,898421.38890121644,895466.05538509414,892510.7218689716,889555.38835284929,886600.05483672675,883644.72132060444,880689.3878044819,877734.05428835959,874778.72077223705,871823.38725611474,868868.0537399922,865912.7202238699,862957.38670774736,860002.05319162505,857046.71967550251,854091.3861593802,851136.05264325766,848180.71912713535,845225.38561101281,842270.0520948905,839314.71857876796,836359.38506264566,833404.05154652311,830448.71803040081,827493.38451427827,824538.05099815596,821582.71748203342,818627.38396591111,815672.05044978857,812716.71693366626,809761.38341754372,806806.04990142141,803850.71638529887,{"$f":"GV88-GV89","v":800895.38286917657},797940.04935305403,794984.71583693172,792029.38232080918,789074.04880468687,786118.71528856433,783163.38177244202,780208.04825631948,777252.71474019717,774297.38122407463,771342.04770795233,768386.71419182979,765431.38067570748,762476.04715958494,759520.71364346263,756565.38012734009,753610.04661121778,750654.71309509524,747699.37957897293,744744.04606285039,741788.71254672809,738833.37903060555,735878.04551448324,732922.7119983607,729967.37848223839,727012.04496611585,724056.71144999354,721101.377933871,718146.04441774869,715190.71090162615,712235.37738550385,709280.0438693813,706324.710353259,703369.37683713646,700414.04332101415,697458.70980489161,694503.3762887693,691548.04277264676,688592.70925652445,685637.37574040191,682682.0422242796,679726.70870815706,676771.37519203476,673816.04167591222,670860.70815978991,667905.37464366737,664950.04112754506,661994.70761142252,659039.37409530021,656084.04057917767,653128.70706305536,650173.37354693282,647218.04003081052,644262.70651468809,641307.37299856567,638352.03948244324,635396.70596632082,632441.3724501984,629486.03893407597,626530.70541795355,623575.37190183112,620620.0383857087,617664.70486958628,614709.37135346385,{"$f":"JH88-JH89","v":611754.03783734143},608798.704321219,605843.37080509658,602888.03728897416,599932.70377285173,596977.37025672931,594022.03674060688,591066.70322448446,588111.36970836204,585156.03619223961,582200.70267611719,579245.36915999476,576290.03564387234,573334.70212774992,570379.36861162749,567424.03509550507,564468.70157938264,561513.36806326022,558558.0345471378,555602.70103101537,552647.36751489295,549692.03399877052,546736.7004826481,543781.36696652567,540826.03345040325,537870.69993428083,534915.3664181584,531960.03290203598,529004.69938591355,526049.36586979113,523094.03235366871,520138.69883754628,517183.36532142386,514228.03180530143,511272.69828917901,508317.36477305659,505362.03125693416,502406.69774081174,499451.36422468931,496496.03070856689,493540.69719244447,490585.36367632204,487630.03016019962,484674.69664407719,481719.36312795477,478764.02961183235,475808.69609570992,472853.3625795875,469898.02906346507,466942.69554734265,463987.36203122023,461032.0285150978,458076.69499897538,455121.36148285295,452166.02796673053,449210.69445060811,446255.36093448568,443300.02741836326,440344.69390224083,437389.36038611841,434434.02686999599,431478.69335387356,428523.35983775114,425568.02632162871,{"$f":"LT88-LT89","v":422612.69280550629},419657.35928938386,416702.02577326144,413746.69225713902,410791.35874101659,407836.02522489417,404880.69170877174,401925.35819264932,398970.0246765269,396014.69116040447,393059.35764428205,390104.02412815962,387148.6906120372,384193.35709591478,381238.02357979235,378282.69006366993,375327.3565475475,372372.02303142508,369416.68951530266,366461.35599918023,363506.02248305781,360550.68896693538,357595.35545081296,354640.02193469054,351684.68841856811,348729.35490244569,345774.02138632326,342818.68787020084,339863.35435407842,336908.02083795599,333952.68732183357,330997.35380571114,328042.02028958872,325086.6867734663,322131.35325734387,319176.01974122145,316220.68622509902,313265.3527089766,310310.01919285418,307354.68567673175,304399.35216060933,301444.0186444869,298488.68512836448,295533.35161224206,292578.01809611963,289622.68457999721,286667.35106387478,283712.01754775236,280756.68403162993,277801.35051550751,274846.01699938509,271890.68348326266,268935.34996714024,265980.01645101781,263024.68293489539,260069.34941877297,257114.01590265054,254158.68238652812,251203.34887040569,248248.01535428327,245292.68183816085,242337.34832203842,239382.014805916,236426.68128979357,{"$f":"OF88-OF89","v":233471.34777367115},230516.01425754873,227560.6807414263,224605.34722530388,221650.01370918145,218694.68019305903,215739.34667693661,212784.01316081418,209828.67964469176,206873.34612856933,203918.01261244691,200962.67909632449,198007.34558020206,195052.01206407964,192096.67854795721,189141.34503183479,186186.01151571237,183230.67799958994,180275.34448346752,177320.01096734509,174364.67745122267,171409.34393510025,168454.01041897782,165498.6769028554,162543.34338673297,159588.00987061055,156632.67635448813,153677.3428383657,150722.00932224328,147766.67580612085,144811.34228999843,141856.008773876,138900.67525775358,135945.34174163116,132990.00822550873,130034.67470938631,127079.34119326388,124124.00767714146,121168.67416101904,118213.34064489673,115258.00712877442,112302.67361265211,109347.34009652981,106392.0065804075,103436.67306428519,100481.33954816288,97526.006032040576,94570.672515918268,91615.33899979596,88660.005483673653,85704.671967551345,82749.338451429037,79794.00493530673,76838.671419184422,73883.337903062114,70928.004386939807,67972.670870817499,65017.337354695192,62062.003838572884,59106.670322450576,56151.336806328269,53196.003290205961,50240.669774083653,47285.336257961346,{"$f":"QR88-QR89","v":44330.002741839038},41374.669225716731,38419.335709594423,35464.002193472115,32508.668677349808,29553.3351612275,26598.001645105192,23642.668128982885,20687.334612860577,17732.00109673827,14776.667580615962,11821.334064493654,8866.0005483713467,5910.667032249039,2955.3335161267314,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"TD88-TD89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"VP88-VP89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"YB88-YB89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,{"$f":"AAN88-AAN89","v":4.4237822294235229E-9},4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9,4.4237822294235229E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV90,BW86/BV90)","v":0},0,0,0,0,4.7759877433783101E-3,4.4962956749401307E-3,4.7922946424743705E-3,4.8004956081775432E-3,3.9386309517141383E-3,4.8169936653781123E-3,4.5337713243505983E-3,4.8336213738140186E-3,4.5489618556936121E-3,4.8503805450429687E-3,4.8588100053142264E-3,4.5719671783912928E-3,4.8757698478505323E-3,4.5874527903642659E-3,4.8928658445403349E-3,4.9014655066657396E-3,4.3117170351464036E-3,4.9187693922511508E-3,4.6266996411422137E-3,4.9362143677759204E-3,4.6426160621529707E-3,4.9538024796400995E-3,4.9626508628831268E-3,4.6667295119334823E-3,4.9804576102884463E-3,4.6829670475226981E-3,4.9984127999954039E-3,5.0074467468463292E-3,4.0896755479592406E-3,5.0256287423938442E-3,4.7241414252525444E-3,5.0439647724836341E-3,4.7408485492052852E-3,5.0624571585852545E-3,5.0717627243240249E-3,4.7661699018001274E-3,5.0904941076766116E-3,4.7832276357380786E-3,5.1093878739768379E-3,5.1188964310345756E-3,4.170361539797521E-3,5.1380384837119908E-3,4.8265066605983793E-3,5.1573492833447074E-3,4.844078015420931E-3,5.1768314752960124E-3,5.1866376862769008E-3,4.8707205671818443E-3,5.2063820572757092E-3,4.8886760986368624E-3,5.2263046978487807E-3,5.236333760757053E-3,4.2549019124488423E-3,5.2565291905969334E-3,4.9342613507236911E-3,5.2769101663834644E-3,4.9527807312680404E-3,5.2974797170183673E-3,5.3078361736931404E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.9808737259494917E-3},5.3286944208790583E-3,4.9998156649967837E-3,5.3497491288167897E-3,5.3603511792506831E-3,4.6861074876819479E-3,5.3817067629953171E-3,5.047937656866815E-3,5.4032671688277294E-3,5.0675010227139924E-3,5.4250358825589052E-3,5.4359994672238928E-3,5.0971926226906139E-3,5.4580873641459377E-3,5.1172226581029769E-3,5.4803926586987906E-3,5.4916280117652668E-3,4.4370495955638025E-3,5.5142665439293168E-3,5.1681463299658855E-3,5.5371321334577658E-3,5.1888641420057488E-3,5.5602288140003927E-3,5.5718651016238773E-3,5.2203250920313249E-3,5.5953162050264146E-3,5.2415605449659198E-3,5.6190089354500004E-3,5.6309472826388644E-3,4.5355507635301169E-3,5.655010746398419E-3,5.2955920662651895E-3,5.6793270613139483E-3,5.3175921851978713E-3,5.7039009224682715E-3,5.7162859336842833E-3,5.3510203647179422E-3,5.7412551881758254E-3,5.3735973669868055E-3,5.7664942748142422E-3,5.7792166075788911E-3,4.6397169347693968E-3,5.8048701319461131E-3,5.4310926217877023E-3,5.8308066113216244E-3,5.4545239328399973E-3,5.8570315453559526E-3,5.8702539425423894E-3,5.4901500589398791E-3,5.8969222012214906E-3,5.5142275417109695E-3,5.9238933339753252E-3,5.9374943622102373E-3,5.1505202090282639E-3,5.9649312028172644E-3,5.5756028052832401E-3,5.9926863631181914E-3,5.6006397907181404E-3,6.0207663293727542E-3,6.0349301922405412E-3,5.6387346260099473E-3,6.0635099368688463E-3,5.6644993707829138E-3,6.0924315296639053E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.1070227503013707E-3},4.867737961903108E-3,6.1364706166592729E-3,5.730244867343302E-3,6.1662786426868298E-3,5.7570934291165422E-3,6.1964545351210027E-3,6.2116829024496823E-3,5.7979769792717729E-3,6.2424255517368752E-3,5.8256500765565848E-3,6.2735563630046043E-3,6.2892699921942583E-3,4.993244445677775E-3,6.3209991661527486E-3,5.8963473680941616E-3,6.3531383826252877E-3,5.9252523184900457E-3,6.3856968725846501E-3,6.4021363087347367E-3,5.9693056911160162E-3,6.4353416541021819E-3,5.9991508868467531E-3,6.4689906437035254E-3,6.4859847100684391E-3,5.1277780283143348E-3,6.5203185763563877E-3,6.0754954185262763E-3,6.5551224574293826E-3,6.1067502241785943E-3,6.5904075077770265E-3,6.608234057424135E-3,6.1544310929794359E-3,6.6442625856009225E-3,6.1867656993163708E-3,6.6808018132736005E-3,6.6992668328975163E-3,5.754366355271808E-3,6.7365957013459038E-3,6.2695963782320912E-3,6.7744673516642231E-3,6.3035559900891632E-3,6.8128953936232488E-3,6.832322443299994E-3,6.3554190112244842E-3,6.8716116314298543E-3,6.3906283504882484E-3,6.9114933509351727E-3,6.9316611883736513E-3,5.4293121773757533E-3,6.972460674063834E-3,6.4809668578451347E-3,7.0138921291011567E-3,6.5180648306901248E-3,7.0559723370330531E-3,7.0772611358863625E-3,6.5747889656112462E-3,7.120347297826137E-3,6.6133457580826891E-3,7.1641269300754575E-3,7.1862827286903862E-3,5.5997594058187737E-3,7.2311385451714711E-3,6.7124495479761424E-3,{"$f":"IF(JF90,JG86/JF90)","v":7.276736871544281E-3},6.7532212211274204E-3,7.3230986515459146E-3,7.3465726031911784E-3,6.8156468539701991E-3,7.3941206256167534E-3,6.8581376427957301E-3,7.4424881125380758E-3,7.4669866102131501E-3,5.7863077616201707E-3,7.5166285468722359E-3,6.9675725282189963E-3,7.5671517113847534E-3,7.0126869274207155E-3,7.6185825861618643E-3,7.6446469884049644E-3,7.0818671325177662E-3,7.6974914930210995E-3,7.1290289167135115E-3,7.7513148289480582E-3,7.7786030619994024E-3,6.5966502084323815E-3,7.8339523746409675E-3,7.2507702406725966E-3,7.8903594300677778E-3,7.301074784064214E-3,7.9478582144047495E-3,7.9770280331238393E-3,7.3783474620625874E-3,8.0362314359183947E-3,7.4311194533249756E-3,8.0966182743291756E-3,8.1272677903100696E-3,6.2202835253042273E-3,8.1895046153431742E-3,7.5676958969435482E-3,8.2530273422247048E-3,7.6242803281161104E-3,8.317880325371986E-3,8.3508200934991374E-3,7.7113718385352021E-3,8.4177562441948173E-3,7.7709701614948907E-3,8.4861429832588531E-3,8.5208965554962861E-3,6.4762871093694916E-3,8.5915579614789291E-3,7.9256727284589129E-3,8.6638054839532838E-3,7.989962664307319E-3,8.7376981290140047E-3,8.7752806277035297E-3,8.0891402502798974E-3,8.8517582134674967E-3,8.1571683925087575E-3,8.9300420005393351E-3,8.969883074588578E-3,6.7662664933167173E-3,9.0510093176036834E-3,8.3343618322051713E-3,9.1341248604659853E-3,8.4082592597159965E-3,9.2193099550617833E-3,9.2627048640954186E-3,{"$f":"IF(LR90,LS86/LR90)","v":8.5225613326405762E-3},9.351154517676501E-3,8.6011780225464639E-3,9.4418943868380834E-3,9.4881532945381031E-3,7.9108394463228409E-3,9.5825123739018692E-3,8.8067784524334773E-3,9.6794152054100226E-3,8.8928791537590292E-3,9.7789737859360227E-3,9.8297858079711038E-3,9.0264741232330171E-3,9.9335528702063445E-3,9.1186567503892361E-3,1.0040286260187669E-2,1.0094808091249827E-2,7.4854500175972772E-3,1.020625226281094E-2,9.3608889888017119E-3,1.0321024163526938E-2,9.462830929182953E-3,1.0439284924714331E-2,1.0499776869029757E-2,9.6215968058001016E-3,1.0623596575322613E-2,9.7315704091608477E-3,1.0751356534276163E-2,1.0816776853759173E-2,7.9429294723230275E-3,1.0950831298293546E-2,1.0022216634445682E-2,1.1089359308491609E-2,1.0145261514601499E-2,1.1232601332590245E-2,1.1306070019706706E-2,1.0337762690522825E-2,1.1456872939956791E-2,1.0471729985149215E-2,1.1613071830013056E-2,1.1693290661447394E-2,8.4953779021404042E-3,1.1858171923187661E-2,1.0828286280164051E-2,1.2029270007136607E-2,1.0980338916845503E-2,1.220696011273234E-2,1.2298402796308453E-2,1.1219558150774423E-2,1.2486752985898455E-2,1.138700931603596E-2,1.2682775778790257E-2,1.2783818557430047E-2,1.0415388273574048E-2,1.2992298902598211E-2,1.1836625332823956E-2,1.3209783142111005E-2,1.2030129906763725E-2,1.3436890385066382E-2,1.3554261849591093E-2,1.2336736214164631E-2,1.3797093762513068E-2,1.2552956444990845E-2,1.4051366972047941E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.4183058276810904E-2},1.0054459336207182E-2,1.4456125530961889E-2,1.3140149893755159E-2,1.4742942356399674E-2,1.3395888133015597E-2,1.504460650948343E-2,1.5201381830300507E-2,1.3804901080962113E-2,1.5527642960251241E-2,1.4096179856935048E-2,1.5872059932351818E-2,1.6051569461446261E-2,1.1220375555484082E-2,1.6426278735221303E-2,1.4899335845824393E-2,1.6823515370638708E-2,1.5254791350196587E-2,1.7245422121635764E-2,1.7466371998563917E-2,1.5830607141601016E-2,1.7929929045628176E-2,1.6246273835555606E-2,1.8424849343586628E-2,1.8685101446148142E-2,1.2863807006706271E-2,1.9233513387692368E-2,1.7417284706653026E-2,1.9822643299428681E-2,1.7947545560866925E-2,2.0457278083890258E-2,2.0793365132675008E-2,1.8822725919732917E-2,2.150698657969333E-2,1.9467289028656076E-2,2.2281874795463567E-2,2.2694845482418131E-2,1.7958527919053412E-2,2.357777381902864E-2,2.1343473779622917E-2,2.4545947281006595E-2,2.2223676590003825E-2,2.5612475860313132E-2,2.618747487205839E-2,2.3720527041325358E-2,2.7432532147374771E-2,2.4859656721067318E-2,2.8822969665132786E-2,2.9580964512591824E-2,1.9727344980755984E-2,3.1242753008071784E-2,2.8366506635553224E-2,3.3132451533874202E-2,3.0117571388152312E-2,3.5300699856082238E-2,3.650936566530024E-2,3.3266632356200566E-2,3.9227668034587306E-2,3.5820310789329554E-2,4.2438460839926667E-2,4.4272510694687177E-2,2.9235568951757367E-2,4.8518254965955951E-2,4.4677865466593858E-2,{"$f":"IF(QP90,QQ86/QP90)","v":5.3760709889544039E-2},4.9766705137150168E-2,6.0398546920204431E-2,6.4427610951582545E-2,6.033017742555722E-2,7.449780788503356E-2,7.0569062359934973E-2,8.8592126343812652E-2,9.7986683014606765E-2,6.7093851109448752E-2,0.1248239986413002,0.1260006915184414,0.17312315419423904,0.18695795600503751,0.2858077635740931,0.42665594536336832,0.7354975990873216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":0},0,0,0,0,5.7311852920539724E-2,5.3955548099281568E-2,5.7507535709692442E-2,5.7605947298130518E-2,4.726357142056966E-2,5.7803923984537348E-2,5.4405255892207183E-2,5.8003456485768226E-2,5.4587542268323345E-2,5.8204566540515625E-2,5.8305720063770716E-2,5.4863606140695513E-2,5.8509238174206391E-2,5.5049433484371191E-2,5.8714390134484019E-2,5.8817586079988875E-2,5.1740604421756847E-2,5.9025232707013806E-2,5.5520395693706565E-2,5.9234572413311044E-2,5.5711392745835649E-2,5.9445629755681198E-2,5.9551810354597522E-2,5.6000754143201784E-2,5.9765491323461359E-2,5.6195604570272381E-2,5.9980953599944847E-2,6.0089360962155947E-2,4.9076106575510883E-2,6.0307544908726127E-2,5.6689697103030533E-2,6.0527577269803609E-2,5.6890182590463426E-2,6.0749485903023051E-2,6.0861152691888298E-2,5.7194038821601526E-2,6.108592929211934E-2,5.7398731628856947E-2,6.1312654487722051E-2,6.1426757172414907E-2,5.0044338477570255E-2,6.1656461804543886E-2,5.7918079927180552E-2,6.1888191400136489E-2,5.8128936185051175E-2,6.2121977703552149E-2,6.2239652235322809E-2,5.8448646806182128E-2,6.247658468730851E-2,5.8664113183642348E-2,6.2715656374185372E-2,6.2836005129084632E-2,5.1058822949386108E-2,6.3078350287163201E-2,5.921113620868429E-2,6.3322921996601569E-2,5.9433368775216489E-2,6.3569756604220401E-2,6.3694034084317688E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.9770484711393901E-2},6.3944333050548696E-2,5.9997787979961401E-2,6.4196989545801469E-2,6.4324214151008197E-2,5.6233289852183371E-2,6.4580481155943809E-2,6.057525188240178E-2,6.4839206025932752E-2,6.0810012272567909E-2,6.5100430590706859E-2,6.5231993606686717E-2,6.1166311472287363E-2,6.549704836975126E-2,6.1406671897235726E-2,6.5764711904385487E-2,6.5899536141183199E-2,5.3244595146765633E-2,6.6171198527151809E-2,6.2017755959590623E-2,6.644558560149319E-2,6.2266369704068986E-2,6.6722745768004715E-2,6.6862381219486525E-2,6.2643901104375899E-2,6.7143794460316972E-2,6.2898726539591041E-2,6.7428107225400005E-2,6.7571367391666373E-2,5.4426609162361403E-2,6.7860128956781035E-2,6.3547104795182274E-2,6.815192473576738E-2,6.3811106222374459E-2,6.8446811069619251E-2,6.8595431204211396E-2,6.421224437661531E-2,6.8895062258109901E-2,6.4483168403841662E-2,6.9197931297770909E-2,6.9350599290946696E-2,5.5676603217232765E-2,6.9658441583353353E-2,6.5173111461452424E-2,6.9969679335859486E-2,6.5454287194079974E-2,7.0284378544271428E-2,7.0443047310508669E-2,6.5881800707278546E-2,7.0763066414657891E-2,6.6170730500531627E-2,7.1086720007703899E-2,7.1249932346522854E-2,6.1806242508339167E-2,7.157917443380718E-2,6.6907233663398874E-2,7.1912236357418294E-2,6.7207677488617681E-2,7.2249195952473047E-2,7.2419162306886498E-2,6.7664815512119364E-2,7.2762119242426149E-2,6.7973992449394963E-2,7.3109178355966864E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.3284273003616451E-2},5.8412855542837296E-2,7.3637647399911271E-2,6.8762938408119617E-2,7.3995343712241951E-2,6.9085121149398507E-2,7.4357454421452029E-2,7.4540194829396195E-2,6.9575723751261281E-2,7.4909106620842505E-2,6.9907800918679014E-2,7.5282676356055248E-2,7.5471239906331103E-2,5.9918933348133301E-2,7.5851989993832983E-2,7.0756168417129936E-2,7.6237660591503456E-2,7.1103027821880549E-2,7.6628362471015801E-2,7.6825635704816847E-2,7.1631668293392195E-2,7.722409984922618E-2,7.1989810642161034E-2,7.7627887724442304E-2,7.7831816520821273E-2,6.1533336339772017E-2,7.8243822916276656E-2,7.2905945022315316E-2,7.8661469489152591E-2,7.3281002690143135E-2,7.9084890093324312E-2,7.9298808689089617E-2,7.3853173115753235E-2,7.9731151027211067E-2,7.4241188391796442E-2,8.0169621759283202E-2,8.0391201994770192E-2,6.9052396263261692E-2,8.0839148416150849E-2,7.5235156538785097E-2,8.129360821997067E-2,7.5642671881069962E-2,8.1754744723478989E-2,8.1987869319599921E-2,7.626502813469381E-2,8.2459339577158258E-2,7.6687540205858981E-2,8.2937920211222066E-2,8.3179934260483812E-2,6.5151746128509047E-2,8.3669528088766015E-2,7.7771602294141623E-2,8.4166705549213877E-2,7.8216777968281498E-2,8.4671668044396631E-2,8.4927133630636351E-2,7.8897467587334957E-2,8.544416757391364E-2,7.9360149096992266E-2,8.5969523160905489E-2,8.6235392744284628E-2,6.7197112869825285E-2,8.677366254205765E-2,8.0549394575713709E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":8.7320842458531375E-2},8.1038654653529052E-2,8.7877183818550975E-2,8.8158871238294134E-2,8.1787762247642393E-2,8.8729447507401041E-2,8.2297651713548761E-2,8.9309857350456906E-2,8.9603839322557804E-2,6.9435693139442048E-2,9.0199542562466831E-2,8.3610870338627963E-2,9.0805820536617038E-2,8.4152243129048593E-2,9.1422991033942372E-2,9.1735763860859576E-2,8.4982405590213195E-2,9.2369897916253191E-2,8.554834700056213E-2,9.3015777947376699E-2,9.3343236743992836E-2,7.9159802501188578E-2,9.4007428495691603E-2,8.7009242888071159E-2,9.4684313160813327E-2,8.7612897408770568E-2,9.5374298572856994E-2,9.5724336397486065E-2,8.8540169544751052E-2,9.643477723102073E-2,8.917343343989971E-2,9.71594192919501E-2,9.7527213483720843E-2,7.4643402303650727E-2,9.8274055384118097E-2,9.0812350763322586E-2,9.9036328106696464E-2,9.1491363937393322E-2,9.9814563904463832E-2,0.10020984112198965,9.2536462062422428E-2,0.10101307493033782,9.3251641937938695E-2,0.10183371579910624,0.10225075866595543,7.7715445312433906E-2,0.10309869553774714,9.5108072741506955E-2,0.10396566580743941,9.5879551971687821E-2,0.10485237754816806,0.10530336753244235,9.7069683003358775E-2,0.10622109856160997,9.788602071010509E-2,0.10716050400647202,0.10763859689506294,8.1195197919800607E-2,0.10861211181124419,0.10001234198646206,0.10960949832559183,0.10089911111659196,0.11063171946074141,0.11115245836914503,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.10227073599168691},0.11221385421211802,0.10321413627055756,0.11330273264205701,0.11385783953445724,9.4930073355874084E-2,0.11499014848682243,0.10568134142920173,0.11615298246492027,0.10671454984510835,0.11734768543123228,0.11795742969565325,0.10831768947879621,0.11920263444247614,0.10942388100467083,0.12048343512225203,0.12113769709499793,8.9825400211167333E-2,0.12247502715373129,0.11233066786562054,0.12385228996232325,0.11355397115019544,0.12527141909657197,0.12599732242835709,0.11545916166960121,0.12748315890387135,0.11677884490993018,0.12901627841131397,0.12980132224511007,9.5315153667876323E-2,0.13140997557952255,0.12026659961334818,0.13307231170189932,0.12174313817521799,0.13479121599108296,0.13567284023648046,0.12405315228627389,0.13748247527948149,0.12566075982179059,0.13935686196015667,0.14031948793736873,0.10194453482568486,0.14229806307825194,0.12993943536196861,0.14435124008563929,0.13176406700214605,0.14648352135278808,0.14758083355570145,0.13463469780929307,0.14984103583078145,0.13664411179243152,0.15219330934548309,0.15340582268916056,0.12498465928288857,0.15590758683117853,0.14203950399388748,0.15851739770533205,0.1443615588811647,0.16124268462079658,0.16265114219509313,0.14804083456997558,0.16556512515015681,0.15063547733989013,0.16861640366457531,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.17019669932173084},0.12065351203448618,0.17347350637154269,0.15768179872506191,0.17691530827679608,0.16075065759618717,0.18053527811380116,0.18241658196360608,0.16565881297154536,0.18633171552301489,0.16915415828322056,0.19046471918822183,0.19261883353735515,0.13464450666580899,0.19711534482265564,0.1787920301498927,0.20188218444766448,0.18305749620235906,0.20694506545962915,0.20959646398276699,0.18996728569921217,0.21515914854753809,0.19495528602666728,0.22109819212303955,0.2242212173537777,0.15436568408047524,0.23080216065230841,0.20900741647983631,0.23787171959314418,0.2153705467304031,0.2454873370066831,0.2495203815921001,0.22587271103679502,0.25808383895631998,0.23360746834387291,0.26738249754556281,0.2723381457890176,0.21550233502864094,0.28293328582834365,0.25612168535547497,0.29455136737207915,0.26668411908004591,0.30734971032375757,0.31424969846470069,0.28464632449590432,0.32919038576849724,0.29831588065280779,0.34587563598159343,0.35497157415110192,0.23672813976907181,0.37491303609686144,0.34039807962663871,0.39758941840649042,0.36141085665782774,0.42360839827298685,0.43811238798360286,0.39919958827440682,0.47073201641504769,0.42984372947195465,0.50926153007912001,0.53127012833624609,0.35082682742108839,0.58221905959147136,0.5361343855991263,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.64512851867452847},0.59720046164580198,0.72478256304245314,0.77313133141899049,0.72396212910668667,0.89397369462040266,0.84682874831921962,1.0631055161257519,1.1758401961752811,0.80512621331338496,1.4978879836956023,1.5120082982212968,2.0774778503308684,2.2434954720604501,3.4296931628891172,5.11987134436042,8.8259711890478592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8279826312164218E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2221632097387412E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,0.99420578594764231,0.98844514481176904,0.98271788206371591,0.97702380430195912,0.9713627192455847,0.9657344357277956,0.96013876368945572,0.95457551417267306,0.94904449931441714,0.94354553234017668,0.93807842755765181,0.93264300035048375,0.92723906717201976,0.92186644553911679,0.91652495402597678,0.91121441225802313,0.90593464090580678,0.90068546167895269,0.89546669732013817,0.89027817159910749,0.88511970930672057,0.87999113624903691,0.87489227924143231,0.86982296610275245,0.86478302564949638,0.85977228769003766,0.85479058301887623,0.84983774341092533,0.84491360161582962,0.84001799135231914,0.83515074730259198,0.83031170510673447,0.82550070135716802,0.82071757359313313,0.81596216029520285,0.81123430087982817,0.80653383569391568,0.80186060600943609,0.7972144540180639,0.79259522282584993,0.78800275644792073,0.78343689980321363,0.77889749870923808,0.77438439987687102,0.76989745090517769,0.76543650027626853,0.76100139735018013,0.75659199235979002,0.75220813640575768,0.74784968145149755,0.74351648031818007,0.73920838667976096,0.73492525505804041,0.73066694081775052,0.72643330016167096,0.72222419012577366,0.71803946857439427,0.71387899419543299,0.70974262649558284,{"$f":"1/(1+$F$95)^EI8","v":0.70563022579558499},0.70154165322551165,0.69747677072007819,0.69343544101397869,0.68941752763725284,0.68542289491067532,0.6814514079411762,0.67750293261728445,0.67357733560459976,0.66967448434128996,0.66579424703361423,0.66193649265147314,0.65810109092398361,0.65428791233507999,0.65049682811914022,0.64672771025663811,0.64298043146982009,0.63925486521840647,0.63555088569532003,0.63186836782243572,0.62820718724635871,0.62456722033422374,0.62094834416952127,0.61735043654794586,0.61377337597327064,0.61021704165324331,0.60668131349550791,0.60316607210354933,0.59967119877266162,0.59619657548593874,0.59274208491029068,0.58930761039247959,0.58589303595518216,0.58249824629307212,0.57912312676892708,0.5757675634097571,0.57243144290295667,0.56911465259247696,0.56581708047502299,0.56253861519627057,0.55927914604710638,0.55603856295988963,0.55281675650473461,0.54961361788581609,0.54642903893769501,0.54326291212166589,0.54011513052212579,0.53698558784296324,0.53387417840397022,0.53078079713727089,0.52770533958377652,0.52464770188965582,0.52160778080282977,0.51858547366948293,0.51558067843059852,0.51259329361851191,0.50962321835348323,0.50667035234029167,0.50373459586484848,0.5008158497908296,0.49791401555632808,0.49502899517052584,0.49216069121038425,0.4893090068173549,{"$f":"1/(1+$F$95)^GU8","v":0.48647384569410868},0.4836551121012832,0.48085271085425141,0.47806654731990533,0.47529652741346229,0.47254255759528641,0.46980454486773071,0.46708239677199653,0.46437602138501138,0.46168532731632428,0.4590102237050207,0.45635062021665312,0.45370642704019176,0.45107755488499052,0.44846391497777272,0.44586541905963301,0.44328197938305747,0.44071350870895909,0.43815992030373385,0.4356211279363299,0.43309704587533743,0.43058758888609194,0.42809267222779729,0.42561221165066365,0.42314612339306229,0.42069432417869745,0.41825673121379414,0.415833262184302,0.41342383525311593,0.41102836905731271,0.40864678270540317,0.40627899577460069,0.40392492830810578,0.40158450081240532,0.39925763425458904,0.39694425005967998,0.39464427010798164,0.39235761673243952,0.3900842127160189,0.38782398128909673,0.38557684612687015,0.3833427313467781,0.3811215615059394,0.37891326159860511,0.37671775705362587,0.37453497373193301,0.37236483792403602,0.37020727634753259,0.36806221614463475,0.36592958487970756,0.36380931053682408,0.36170132151733297,0.35960554663744099,0.35752191512580861,0.35545035662116076,0.3533908011699109,0.35134317922379821,0.34930742163753969,0.34728345966649454,0.34527122496434354,0.34327064958078041,0.34128166595921744,0.33930420693450453,0.33733820573066053,{"$f":"1/(1+$F$95)^JG8","v":0.33538359595861883},0.33344031161398507,0.33150828707480878,0.32958745709936682,0.32767775682396094,0.32577912176072649,0.32389148779545568,0.32201479118543225,0.32014896855727853,0.31829395690481616,0.3164496935869377,0.31461611632549197,0.31279316320318062,0.3109807726614674,0.3091788834984992,0.3073874348670399,0.30560636627241516,0.30383561757046951,0.30207512896553596,0.300324841008416,0.29858469459437298,0.29685463096113535,0.29513459168691286,0.29342451868842367,0.29172435421893295,0.29003404086630258,0.28835352155105298,0.28668273952443502,0.28502163836651417,0.28337016198426479,0.28172825460967676,0.28009586079787108,0.27847292542522889,0.27685939368752882,0.27525521109809731,0.27366032348596803,0.27207467699405291,0.27049821807732333,0.26893089350100197,0.26737265033876534,0.26582343597095631,0.26428319808280737,0.26275188466267391,0.26122944400027792,0.25971582468496202,0.25821097560395267,0.25671484594063532,0.25522738517283716,0.25374854307112227,0.25227826969709422,0.25081651540171085,0.24936323082360681,0.24791836688742738,0.24648187480217068,0.24505370605954044,0.24363381243230794,0.24222214597268318,0.24081865901069599,0.23942330415258625,0.23803603427920345,0.23665680254441537,0.23528556237352652,0.23392226746170494,0.23256687177241891,{"$f":"1/(1+$F$95)^LS8","v":0.23121932953588234},0.22987959524750873,0.22854762366637535,0.22722336981369465,0.2259067889712961,0.2245978366801156,0.22329646873869455,0.22200264120168692,0.22071631037837558,0.21943743283119663,0.21816596537427282,0.216901865071955,0.21564508923737249,0.2143955954309914,0.21315334145918152,0.21191828537279173,0.21069038546573318,0.20946960027357095,0.20825588857212407,0.20704920937607318,0.20584952193757683,0.20465678574489501,0.20347096052102157,0.20229200622232393,0.20111988303719092,0.19995455138468826,0.19879597191322224,0.19764410549921055,0.19649891324576133,0.19536035648135971,0.19422839675856182,0.19310299585269644,0.19198411576057439,0.19087171869920497,0.18976576710452037,0.18866622363010691,0.18757305114594411,0.18648621273715066,0.18540567170273811,0.18433139155437125,0.18326333601513625,0.18220146901831541,0.18114575470616928,0.18009615742872578,0.17905264174257671,0.17801517240968007,0.17698371439617103,0.17595823287117823,0.17493869320564809,0.17392506097117477,0.17291730193883845,0.1719153820780486,0.17091926755539555,0.16992892473350743,0.16894432016991448,0.16796542061591993,0.16699219301547699,0.16602460450407269,0.16506262240761804,0.16410621424134481,0.16315534770870838,0.16220999070029726,0.16127011129274882,0.16033567774767105,{"$f":"1/(1+$F$95)^OE8","v":0.15940665851057123},0.15848302220978985,0.15756473765544179,0.15665177383836254,0.15574409992906157,0.1548416852766808,0.1539444994079599,0.15305251202620712,0.15216569301027622,0.15128401241354933,0.15040744046292567,0.14953594755781624,0.1486695042691441,0.1478080813383508,0.14695164967640809,0.14610018036283587,0.14525364464472557,0.14441201393576888,0.14357525981529298,0.14274335402730029,0.14191626847951463,0.14109397524243247,0.14027644654837976,0.13946365479057435,0.13865557252219365,0.13785217245544781,0.13705342746065843,0.13625931056534207,0.1354697949532998,0.13468485396371138,0.1339044610902351,0.13312858998011268,0.13235721443327936,0.13159030840147909,0.13082784598738517,0.13006980144372535,0.12931614917241277,0.1285668637236812,0.12782191979522586,0.12708129223134904,0.12634495602211038,0.12561288630248252,0.12488505835151149,0.12416144759148162,0.12344202958708601,0.12272678004460094,0.1220156748110659,0.12130868987346768,0.12060580135792978,0.11990698552890579,0.11921221878837836,0.11852147767506196,0.11783473886361093,0.11715197916383151,0.1164731755198989,0.11579830500957879,0.11512734484345308,0.1144602723641505,0.11379706504558144,0.11313770049217728,0.11248215643813406,0.11183041074666072,0.1111824414092315,0.11053822654484267,{"$f":"1/(1+$F$95)^QQ8","v":0.10989774439927388},0.10926097334435315,0.10862789187722705,0.10799847861963398,0.10737271231718287,0.1067505718386349,0.10613203617519025,0.10551708443977861,0.10490569586635386,0.10429784980919264,0.10369352574219752,0.10309270325820355,0.10249536206828935,0.10190148200109177,0.10131104300212497,0.10072402513310301,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^TC8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^VO8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^YA8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,{"$f":"1/(1+$F$95)^AAM8","v":0.10014040857126678},0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678,0.10014040857126678]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":122512188.31473564},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,1163531.0337290254,1153868.1007977277,1144278.0829397624,1134760.4595968849,1125314.7137953304,1115940.3321217529,1106636.8046993201,1097403.625163971,1088240.2906408221,1079146.3017207368,1070121.1624370439,1061164.3802424131,1052275.4659858793,1043453.9338900226,1034699.3015282932,1026011.0898024936,1017388.8229203997,1008832.0283735387,1000340.2369151064,991912.98253803514,983549.80245320243,975250.23706778721,967013.82996376453,958840.12787654798,950728.68067376537,942679.04133418249,934690.76592675911,926763.41358984937,918896.54651053285,911089.72990408947,903342.53199360194,895654.52398970188,888025.28007043956,880454.37736129609,872941.39591532131,865485.91869340569,858087.53154468152,850745.8231870546,843460.38518786232,836230.81194466434,829056.70066615252,821937.65135319601,814873.26678000379,807863.15247541829,800906.91670432582,794004.17044919718,787154.52739174466,780357.60389470391,773613.01898373314,766920.39432943554,760279.35422949854,753689.52559095109,747150.53791253932,740662.02326721849,734223.61628476053,727834.95413447742,721495.67650805775,715205.42560251779,708963.84610326611,702770.58516727842,{"$f":"EJ95*EI90*EJ7","v":696625.29240638495},690527.61987067026,684477.22203197866,678473.75576753379,672516.88034366234,666606.25739963003,660741.55093158036,654922.42727658316,649148.55509678717,643419.60536367772,637735.25134243967,632095.16857642308,626499.03487171256,620946.53028179845,615437.33709235024,609971.13980609062,604547.62512776908,599166.48194923776,593827.40133462241,588530.07650559617,583274.20282674721,578059.47779104591,572885.6010054074,567752.27417635103,562659.20109575358,557606.08762669773,552592.64168941521,547618.57324732293,542683.59429315,537787.41883516114,532929.76288346632,528110.3444364263,523328.88346714468,518585.10191005294,513878.72364758118,509209.47449692147,504577.08219687478,499981.27639478969,495421.78863358457,490898.35233885824,486410.70280608523,481958.57718789653,477541.7144814448,473159.85551585443,468812.7429397534,464500.12120889075,460221.73657383304,455977.3370677472,451766.67249425844,447589.49441539671,443445.556139616,439334.61270989967,435256.42089193914,431210.73916239705,427197.32769724436,423215.94836017716,419266.3646911098,415348.34189474594,411461.64682922367,407606.04799483885,403781.31552284129,399987.22116430738,396223.53827908565,392490.04182481742,{"$f":"GV95*GU90*GV7","v":388786.50834602851},385112.71596329712,381468.44436248939,377853.47478407173,374267.59001249011,370710.57436562347,367182.21368430537,363682.29532191739,360210.6081340494,356766.94246823253,353351.09015373676,349962.84449144016,346602.00024376262,343268.35362466966,339961.70228974085,336681.84532630647,333428.58324364742,330201.71796326432,327001.05280920753,323826.39249847579,320677.54313147534,317554.31218254619,314456.50849054911,311383.94224951701,308336.42499936849,305313.76961668354,302315.79030554043,299342.30258841504,296393.12329713989,293468.07056392456,290566.96381243545,287689.62374893628,284835.87235348643,282005.5328712,279198.42980356159,276414.38889980188,273653.23714832944,270914.80276822159,268198.91520077043,265505.40510108758,262834.10432976286,260184.84594458109,257557.46419229277,254951.79450044123,252367.67346924287,249804.93886352421,247263.42960471046,244742.98576287026,242243.44854881123,239764.66030623126,237306.46450392008,234868.70572801508,232451.22967430716,230053.88314060029,227676.5140191208,225318.97128897827,222981.1050086772,220662.76630867826,218363.80738401064,216084.08148693267,213823.4429196429,211581.74702703953,209358.85018952863,207154.60981588086,{"$f":"JH95*JG90*JH7","v":204968.88433613584},202801.53319455482,200652.41684261989,198521.39673208122,196408.33530805013,194313.09600213933,192235.54322564916,190175.54236279911,188132.95976400582,186107.66273920541,184099.51955122146,182108.39940917716,180134.17246195208,178176.70979168275,176235.88340730744,174311.56623815393,172403.63212757054,170511.95582660064,168636.4129876988,166776.88015849036,164933.23477557208,163105.3551583552,161293.12050294987,159496.41087609067,157715.10720910318,155949.09129191135,154198.24576708497,152462.45412392778,150741.60069260476,149035.57063831016,147344.24995547338,145667.52546200546,144005.28479358321,142357.41639797291,140723.80952939144,139104.35424290624,137498.94138887257,135907.46260740858,134329.81032290781,132765.87773858849,131215.5588310798,129678.74834504483,128155.34178783974,126645.23542420914,125148.32627101698,123664.51209201387,122193.69139263875,120735.76341485677,119290.62813203105,117858.18624383016,116438.33917116917,115030.98905118565,113636.03873224912,112253.39176900467,110882.95241745001,109524.62563004575,108178.31705085894,106843.93301073952,105521.38052252935,104210.56727630364,102911.40163464494,101623.79262794871,100347.64994976118,99082.883952148462,{"$f":"LT95*LS90*LT7","v":97829.405641097153},96587.126671946346,95355.959344850198,94135.816600271763,92926.612014506958,91728.259795239268,90540.67477712431,89363.77241740466,88197.468791554129,87041.680588951946,85896.325108585981,84761.320254785518,83636.584532982626,82522.037045502584,81417.59748738294,80323.186142220729,79238.723878048069,78164.13214323594,77099.332962425484,76044.248932487302,74998.803218507921,73962.919549803832,72936.522215962468,71919.536062910207,70911.886489007054,69913.49944116798,68924.301411010616,67944.219431029152,66973.181070794424,66011.114433179639,65057.948150611985,64113.611381349801,63178.033805784915,62251.14562277044,61332.877545973308,60423.16080025195,59521.927118058418,58629.108735865273,57744.638390616579,56868.449316203412,56000.475239963111,55140.650379202576,54288.909437745264,53445.187602501828,52609.420540063868,51781.544393321397,50961.495778102952,50149.21177983901,49344.629950247836,48547.688304044415,47758.325315671376,46976.479916052696,46202.091489369232,45435.099869856538,44675.445338624508,43923.068620498685,43177.910880883268,42439.913722645506,41709.01918302149,40985.169730543013,40268.308261985541,39558.378099337024,38855.322986787462,38159.087087739157,{"$f":"OF95*OE90*OF7","v":37469.614981837265},36786.851662020912,36110.742531594275,35441.233401317979,34778.270486520116,34121.80040422739,33471.770170315685,32828.127196680289,32190.819288425457,31559.79464107328,30935.001837791711,30316.389846641556,29703.908017842419,29097.506081057323,28497.134142696072,27902.742683237055,27314.282554567395,26731.704977341535,26154.961538357729,25584.004187952763,25018.785237414442,24459.257356411916,23905.373570443651,23357.087258302945,22814.352149560858,22277.122322066502,21745.3521994644,21218.996548729076,20698.010477716492,20182.349432732375,19671.969196117298,19166.825883848338,18666.875943157265,18172.076150165187,17682.383607533353,17197.755742130288,16718.150302714883,16243.525357635519,15773.839292545024,15309.050808131373,14849.118917864049,14394.002945755921,13943.662524140571,13498.057591464989,13057.148390097407,12620.895464150361,12189.259657318695,11762.202110732547,11339.684260825101,10921.667837215129,10508.114860604099,10098.987640687848,9694.2487740826564,9293.8611422656595,8897.7879095295211,8505.9925209512003,8118.4387003747925,7735.0904484083185,7355.9120404343539,6980.8680246344311,6609.9232200271099,6243.0427145196172,5880.1918629729826,5521.3362852805703,{"$f":"QR95*QQ90*QR7","v":5166.44186445989},4815.4747447576692,4468.4013297679967,4125.1882805635532,3785.8025138397506,3450.2112000717639,3118.3817616843203,2790.281871234185,2465.8794496052424,2145.1426642161118,1828.0399272401783,1514.5398938379863,1204.6114604018931,898.22376281291304,595.34617470965554,295.94830576928933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999933},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,9.4972675758586301E-3,9.4183943383120659E-3,9.3401162666370378E-3,9.2624291118012549E-3,9.1853286540305706E-3,9.1088107026125881E-3,9.0328710957015453E-3,8.9575057001245028E-3,8.882710411188776E-3,8.8084811524906711E-3,8.7348138757254636E-3,8.6617045604986346E-3,8.5891492141383346E-3,8.5171438715091266E-3,8.4456845948268858E-3,8.3747674734750126E-3,8.3043886238217592E-3,8.2345441890388435E-3,8.1652303389211974E-3,8.0964432697079574E-3,8.0281792039045806E-3,7.9604343901061893E-3,7.8932051028220273E-3,7.8264876423011359E-3,7.7602783343591027E-3,7.6945735302060394E-3,7.6293696062756187E-3,7.5646629640553015E-3,7.5004500299176271E-3,7.4367272549526776E-3,7.373491114801586E-3,7.3107381094912128E-3,7.2484647632698341E-3,7.1866676244439912E-3,7.1253432652163707E-3,7.0644882815247695E-3,7.0040992928821245E-3,6.944172942217601E-3,6.8847058957187185E-3,6.8256948426745501E-3,6.7671364953199066E-3,6.7090275886806132E-3,6.6513648804197526E-3,6.5941451506849741E-3,6.5373652019567558E-3,6.4810218588977342E-3,6.4251119682029751E-3,6.3696323984512755E-3,6.3145800399574108E-3,6.2599518046253947E-3,6.2057446258026961E-3,6.1519554581354096E-3,6.0985812774244016E-3,6.045619080482398E-3,5.9930658849920229E-3,5.9409187293647759E-3,5.8891746726009381E-3,5.8378307941504108E-3,5.7868841937744791E-3,5.7363319914084821E-3,{"$f":"EJ96/$H$96","v":5.6861713270253914E-3},5.6363993605003165E-3,5.587013271475867E-3,5.5380102592284498E-3,5.4893875425354125E-3,5.4411423595431066E-3,5.3932719676357873E-3,5.3457736433054131E-3,5.2986446820222884E-3,5.2518823981065723E-3,5.2054841246006343E-3,5.1594472131422644E-3,5.1137690338387163E-3,5.068446975141588E-3,5.023478443722534E-3,4.9788608643498043E-3,4.9345916797655853E-3,4.8906683505641913E-3,4.8470883550710154E-3,4.8038491892223294E-3,4.7609483664458521E-3,4.7183834175421185E-3,4.6761518905666412E-3,4.6342513507128527E-3,4.5926793801958198E-3,4.5514335781367266E-3,4.5105115604481445E-3,4.4699109597200453E-3,4.429629425106568E-3,4.3896646222135651E-3,4.3500142329868582E-3,4.3106759556012742E-3,4.2716475043503834E-3,4.2329266095370048E-3,4.1945110173644039E-3,4.1563984898282504E-3,4.1185868046092582E-3,4.0810737549665703E-3,4.0438571496318274E-3,4.0069348127039659E-3,3.9703045835446909E-3,3.9339643166746621E-3,3.8979118816703608E-3,3.8621451630616514E-3,3.8266620602300113E-3,3.7914604873074591E-3,3.7565383730761267E-3,3.7218936608685383E-3,3.6875243084685022E-3,3.6534282880127211E-3,3.6196035858930033E-3,3.5860482026591712E-3,3.552760152922572E-3,3.5197374652602745E-3,3.4869781821198725E-3,3.4544803597249367E-3,3.4222420679810915E-3,3.3902613903827256E-3,3.3585364239203087E-3,3.3270652789883473E-3,3.2958460792939319E-3,3.2648769617659125E-3,3.2341560764646655E-3,3.2036815864924773E-3,{"$f":"GV96/$H$96","v":3.1734516679045041E-3},3.1434645096203558E-3,3.1137183133362312E-3,3.0842112934376825E-3,3.0549416769129214E-3,3.0259077032667352E-3,2.9971076244349566E-3,2.9685397046995206E-3,2.9402022206040674E-3,2.9120934608701378E-3,2.884211726313896E-3,2.8565553297634385E-3,2.8291225959766299E-3,2.8019118615595058E-3,2.7749214748852102E-3,2.7481497960134857E-3,2.7215951966106785E-3,2.695256059870314E-3,2.6691307804341635E-3,2.6432177643138737E-3,2.6175154288130905E-3,2.5920222024501303E-3,2.5667365248811464E-3,2.54165684682382E-3,2.5167816299815626E-3,2.4921093469682208E-3,2.4676384812332849E-3,2.4433675269876021E-3,2.419294989129584E-3,2.3954193831719072E-3,2.3717392351687051E-3,2.3482530816432514E-3,2.3249594695161171E-3,2.3018569560338243E-3,2.2789441086979579E-3,2.2562195051947747E-3,2.2336817333252607E-3,2.2113293909356794E-3,2.1891610858485642E-3,2.1671754357941941E-3,2.1453710683425075E-3,2.1237466208354908E-3,2.1023007403200063E-3,2.081032083481084E-3,2.0599393165756418E-3,2.0390211153666735E-3,2.0182761650578557E-3,1.9977031602286125E-3,1.9773008047695973E-3,1.9570678118186273E-3,1.9370029036970284E-3,1.9171048118464251E-3,1.8973722767659368E-3,1.8778040479498124E-3,1.8583988838254725E-3,1.8391555516919711E-3,1.8200728276588727E-3,1.8011494965855341E-3,1.7823843520208028E-3,1.763776196143109E-3,1.7453238397009715E-3,1.7270261019538961E-3,1.7088818106136723E-3,1.6908898017860686E-3,{"$f":"JH96/$H$96","v":1.6730489199129129E-3},1.6553580177145694E-3,1.6378159561327959E-3,1.620421604273991E-3,1.6031738393528176E-3,1.5860715466362097E-3,1.5691136193877559E-3,1.5522989588124514E-3,1.5356264740018311E-3,1.519095081879462E-3,1.5027037071468109E-3,1.4864512822294707E-3,1.4703367472237514E-3,1.4543590498436296E-3,1.4385171453680579E-3,1.4228099965886245E-3,1.407236573757568E-3,1.3917958545361453E-3,1.3764868239433399E-3,1.3613084743049244E-3,1.3462598052028599E-3,1.3313398234250384E-3,1.3165475429153665E-3,1.3018819847241813E-3,1.2873421769590036E-3,1.2729271547356237E-3,1.2586359601295129E-3,1.244467642127569E-3,1.2304212565801807E-3,1.2164958661536236E-3,1.202690540282766E-3,1.1890043551241074E-3,1.1754363935091215E-3,1.1619857448979247E-3,1.148651505333248E-3,1.135432777394728E-3,1.1223286701535014E-3,1.1093382991271064E-3,1.0964607862346931E-3,1.0836952597525315E-3,1.0710408542698223E-3,1.058496710644807E-3,1.0460619759611735E-3,1.0337358034847573E-3,1.0215173526205332E-3,1.0094057888699033E-3,9.9740028378826552E-4,9.8550001494287901E-4,9.7370416587100426E-4,9.620119260383361E-4,9.5042249079771012E-4,9.389350613480948E-4,9.275488446938556E-4,9.1626305360429955E-4,9.0507690657349173E-4,8.9398962778034256E-4,8.8300044704896815E-4,8.7210859980931747E-4,8.6131332705806666E-4,8.5061387531977755E-4,8.4000949660832127E-4,8.2949944838856102E-4,8.1908299353829661E-4,8.0875940031046591E-4,{"$f":"LT96/$H$96","v":7.9852794229560205E-4},7.8838789838454751E-4,7.7833855273141733E-4,7.6837919471681832E-4,7.5850911891131275E-4,7.4872762503913495E-4,7.3903401794214935E-4,7.2942760754405754E-4,7.1990770881484481E-4,7.104736417354702E-4,7.0112473126279524E-4,6.9186030729475202E-4,6.8267970463574607E-4,6.7358226296229597E-4,6.6456732678890629E-4,6.556342454341707E-4,6.4678237298710728E-4,6.3801106827372246E-4,6.2931969482380107E-4,6.2070762083792422E-4,6.1217421915470875E-4,6.0371886721827207E-4,5.9534094704591725E-4,5.8703984519603754E-4,5.7881495273624014E-4,5.7066566521168623E-4,5.6259138261364702E-4,5.5459150934827352E-4,5.4666545420557929E-4,5.3881263032863396E-4,5.3103245518296637E-4,5.2332435052617767E-4,5.1568774237775923E-4,5.0812206098911823E-4,5.006267408138057E-4,4.9320122047794913E-4,4.8584494275088531E-4,4.7855735451599491E-4,4.7133790674173368E-4,4.6418605445286404E-4,4.5710125670188058E-4,4.5008297654063138E-4,4.431306809921332E-4,4.3624384102257927E-4,4.2942193151353632E-4,4.2266443123433432E-4,4.1597082281464199E-4,4.0934059271723186E-4,4.0277323121092854E-4,3.9626823234374594E-4,3.8982509391620305E-4,3.8344331745482677E-4,3.7712240818583184E-4,3.7086187500898351E-4,3.6466123047163782E-4,3.585199907429591E-4,3.5243767558831428E-4,3.4641380834384195E-4,3.4044791589119607E-4,3.3453952863246144E-4,3.2868818046524203E-4,3.228934087579185E-4,3.171547543250763E-4,3.1147176140310133E-4,{"$f":"OF96/$H$96","v":3.0584397762594253E-4},3.0027095400104146E-4,2.947522448854251E-4,2.8928740796196477E-4,2.8387600421579461E-4,2.7851759791089499E-4,2.7321175656683407E-4,2.6795805093566969E-4,2.6275605497900963E-4,2.5760534584522886E-4,2.5250550384684362E-4,2.4745611243804001E-4,2.4245675819235745E-4,2.3750703078052443E-4,2.3260652294844746E-4,2.2775483049535032E-4,2.2295155225206324E-4,2.1819629005946238E-4,2.1348864874705563E-4,2.0882823611171711E-4,2.0421466289656675E-4,1.9964754276999541E-4,1.9512649230483411E-4,1.9065113095766636E-4,1.862210810482827E-4,1.8183596773927704E-4,1.7749541901578207E-4,1.7319906566534555E-4,1.6894654125794404E-4,1.647374821261344E-4,1.6057152734534228E-4,1.564483187142856E-4,1.5236750073553321E-4,1.4832872059619776E-4,1.4433162814876056E-4,1.403758758920296E-4,1.3646111895222789E-4,1.3258701506421272E-4,1.2875322455282404E-4,1.2495941031436149E-4,1.2120523779818903E-4,1.1749037498846656E-4,1.138144923860073E-4,1.1017726299026083E-4,1.0657836228141969E-4,1.0301746820265011E-4,9.9494261142444901E-5,9.6008423917098561E-5,9.2559641753302808E-5,8.9147602270863056E-5,8.5771995465533561E-5,8.2432513691971595E-5,7.912885164680911E-5,7.5860706351841433E-5,7.2627777137332426E-5,6.9429765625434581E-5,6.6266375713724108E-5,6.3137313558849799E-5,6.004228756029487E-5,5.6981008344251243E-5,5.3953188747605412E-5,5.0958543802035007E-5,4.7996790718215581E-5,4.5067648870136699E-5,{"$f":"QR96/$H$96","v":4.2170839779526461E-5},3.9306087100384189E-5,3.6473116603619936E-5,3.3671656161800679E-5,3.0901435734001975E-5,2.8162187350764808E-5,2.5453645099156593E-5,2.2775545107935788E-5,2.0127625532819325E-5,1.7509626541852377E-5,1.4921290300879423E-5,1.2362360959116253E-5,9.8325846348220332E-6,7.3317094010708782E-6,4.8594852716221375E-6,2.4156641868888483E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8279826312165259E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2221632097387412E-2},{"$f":"SUM(K98:XFD98)","v":5.8279826312165259E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,4.5358833537885051E-5,4.2347885728233155E-5,4.4760589144692394E-5,4.4464250272257745E-5,3.6177619738431569E-5,4.3877083453613188E-5,4.0952971950247035E-5,4.3297191008182702E-5,4.040711083567026E-5,4.2724485613418421E-5,4.2440801053932415E-5,3.9601028959521937E-5,4.1878714756984788E-5,3.9071995419288452E-5,4.1323601687788945E-5,4.1048633897583957E-5,3.5806173895808278E-5,4.0503823916183836E-5,3.7778068278930222E-5,3.9965779595815069E-5,3.7271753721889856E-5,3.9434419620720362E-5,3.9171221114433236E-5,3.6524100855109411E-5,3.8649737288315343E-5,3.6033434286695282E-5,3.813473869590395E-5,3.7879646950347631E-5,3.0674407086044275E-5,3.737423024183385E-5,3.4833414824165737E-5,3.6875105485127281E-5,3.4363873656913425E-5,3.638219696173937E-5,3.6138050370537621E-5,3.3670551419023061E-5,3.5654326179998377E-5,3.3215559924559835E-5,3.5176632819482061E-5,3.4940024969497865E-5,2.8221405774642324E-5,3.4471241938926449E-5,3.210285689741608E-5,3.400830976715613E-5,3.1667507053576535E-5,3.3551157951223259E-5,3.3324727872830301E-5,3.1024699528524448E-5,3.2876116219265597E-5,3.0602876765890863E-5,3.2433112291482454E-5,3.2213692060108071E-5,2.5948865140537791E-5,3.1778973171785513E-5,2.9571353368656814E-5,3.1349694440642917E-5,2.9167790841529698E-5,3.0925790223397026E-5,3.0715833256689247E-5,2.8571945299330035E-5,{"$f":"EJ92*EJ97","v":3.0299869426482674E-5},2.8180957816807335E-5,2.9889119381765861E-5,2.9685679823757602E-5,2.5723860065863205E-5,2.9282632634773434E-5,2.7224900659152872E-5,2.8884643218856734E-5,2.6850887345146002E-5,2.8491650460707668E-5,2.8297008927971481E-5,2.6298696271990396E-5,2.7911398146755878E-5,2.5936371702588031E-5,2.7530634384108601E-5,2.7342051789345212E-5,2.1895028016976396E-5,2.6968448862970095E-5,2.5050461893280648E-5,2.6599547709927997E-5,2.4703914260591727E-5,2.6235291433719332E-5,2.6054887528940784E-5,2.4192298608906365E-5,2.5697493360500339E-5,2.3856614666194526E-5,2.534460476160865E-5,2.5169832972273269E-5,2.0090809121197569E-5,2.4823600611702668E-5,2.303590086034586E-5,2.4481738607201681E-5,2.271487938705359E-5,2.4144193992878613E-5,2.3977024327243895E-5,2.2240972962953868E-5,2.3645857859915399E-5,2.1930047184167318E-5,2.3318879101518573E-5,2.3156944215064774E-5,1.8421089412464861E-5,2.2836151962006546E-5,2.1169920460918515E-5,2.2519421550663709E-5,2.0872619790415408E-5,2.2206703677130441E-5,2.2051834194861906E-5,2.0433754701585367E-5,2.1745043962151837E-5,2.0145834887425701E-5,2.1442145554104745E-5,2.1292140985902984E-5,1.8298562965458054E-5,2.099499183225596E-5,1.9442005334189014E-5,2.0701617343383252E-5,1.9166745099404436E-5,2.0411971626988774E-5,2.0268532866456248E-5,1.876043819162704E-5,1.9984395452188984E-5,1.8493893495606641E-5,1.9703874452107436E-5,1.9564956333431148E-5,{"$f":"GV92*GV97","v":1.5447531154123488E-5},1.9289777597796562E-5,1.7842368383347782E-5,1.9018106228258303E-5,1.758758465448965E-5,1.8749899510764739E-5,1.8617082187504203E-5,1.7211524869902046E-5,1.835399346917233E-5,1.6964837493258048E-5,1.8094264827869036E-5,1.7965647716523769E-5,1.4126500688501796E-5,1.7710882540551132E-5,1.6361900935107379E-5,1.7459375950257132E-5,1.6126138248708794E-5,1.7211088192328689E-5,1.7088139082179042E-5,1.5778174843377759E-5,1.6844606069296017E-5,1.5549932294555175E-5,1.6604194564308237E-5,1.6485147446740058E-5,1.2905497544284595E-5,1.6249346869348277E-5,1.4992126287311961E-5,1.6016573347910124E-5,1.4774030217221237E-5,1.5786789887130751E-5,1.5673007989170906E-5,1.4452161779850004E-5,1.5447641216344507E-5,1.4241049660322856E-5,1.5225173933738507E-5,1.51150164988878E-5,1.2853423014632095E-5,1.4896832069237153E-5,1.3725156415202789E-5,1.4681459235116452E-5,1.35234666488144E-5,1.4468863570313055E-5,1.4363596530654573E-5,1.3225830866323779E-5,1.4155102967820845E-5,1.3030626147106433E-5,1.394930229514831E-5,1.3847401461648062E-5,1.0735383337670451E-5,1.364557835438154E-5,1.2553651622410232E-5,1.3446366350471596E-5,1.2367195507914503E-5,1.3249733416702564E-5,1.3152374195472612E-5,1.2092059627307036E-5,1.2959550640267631E-5,1.1911624382916713E-5,1.2769227736057328E-5,1.2674994415618452E-5,9.7733935875652522E-6,1.2488365014356053E-5,1.1470782937198396E-5,1.2304160166374886E-5,{"$f":"JH92*JH97","v":1.1298469469940193E-5},1.2122350067351282E-5,1.2032333832394563E-5,1.1044221409275371E-5,1.1854060752007868E-5,1.0877496978153034E-5,1.1678109459514968E-5,1.159099554050039E-5,8.8856073854662096E-6,1.1418473457868381E-5,1.0470197067968963E-5,1.1248202364212801E-5,1.0311011286162299E-5,1.1080154531165591E-5,1.0996955763106831E-5,1.0076151350658695E-5,1.0832191555167038E-5,9.9221528931501728E-6,1.0669582730283626E-5,1.0589078266554019E-5,8.8808050245955838E-6,1.0429652771174665E-5,9.545983744601368E-6,1.0272316795003798E-5,9.3989815066577115E-6,1.0117044543104392E-5,1.0040174337450863E-5,9.1821146689109611E-6,9.8879499815518603E-6,9.0399260958636085E-6,9.7377262068162716E-6,9.6633567979385544E-6,7.311547633587805E-6,9.5160876208045312E-6,8.6926452839284511E-6,9.3707577570968278E-6,8.556948401532056E-6,9.2273432124909812E-6,9.1563467654225373E-6,8.3567771076097623E-6,9.0157608388175475E-6,8.2255463544612862E-6,8.8770314973568026E-6,8.808355847206454E-6,6.6156396627736086E-6,8.6723683417281371E-6,7.9050682285778368E-6,8.5381804338981576E-6,7.7798599313898252E-6,8.4057698062343283E-6,8.340224071630882E-6,7.5951773971498984E-6,8.210438104411123E-6,7.4741120200845501E-6,8.0823747894194971E-6,8.0189824310846382E-6,5.9746163384511155E-6,7.8934630628364348E-6,7.1784969186024005E-6,7.7696133452156941E-6,7.0630176281062899E-6,7.6474125222469187E-6,7.5869240283450165E-6,6.8927015924955574E-6,{"$f":"LT92*LT97","v":7.4671581750884394E-6},6.781064664826765E-6,7.3489904120944465E-6,7.2904995878069143E-6,6.0004438582791954E-6,7.1746917316196697E-6,6.5085088648282572E-6,7.0604326757078047E-6,6.402052256349959E-6,6.9477031181296647E-6,6.8919059329845783E-6,6.2450591606881226E-6,6.7814349394160353E-6,6.1421654491035978E-6,6.672446200128304E-6,6.6185018857093412E-6,4.8414571252579507E-6,6.511701909267105E-6,5.8909918017121728E-6,6.4063383531535328E-6,5.7929011350656015E-6,6.3023932693173206E-6,6.2509471049789909E-6,5.6482606994155811E-6,6.1490965496342407E-6,5.5534731010981364E-6,6.0486205375906948E-6,5.9988926016097689E-6,4.3421251477103499E-6,5.9004462161186746E-6,5.3221223057652572E-6,5.8033317578677936E-6,5.2317870062968132E-6,5.707532539384871E-6,5.660120985378448E-6,5.0985971759772645E-6,5.5662637776174741E-6,5.0113233988988266E-6,5.473680967199748E-6,5.4278624557077867E-6,3.8832479152257646E-6,5.3371613155188457E-6,4.7983458733068692E-6,5.2476949526109827E-6,4.7151983463450472E-6,5.1594478531482205E-6,5.1157767304863209E-6,4.5926205834634521E-6,5.0293298474630304E-6,4.5123100533473368E-6,4.9440642590850572E-6,4.9018697974015555E-6,3.9278763079207187E-6,4.8183483316947315E-6,4.3163583584993435E-6,4.7359713298261347E-6,4.2398710213652716E-6,4.6547243705895982E-6,4.6145201981368359E-6,4.1271259179496524E-6,4.5349416445087605E-6,4.0532668965127768E-6,4.4564578399513557E-6,4.4176221435611274E-6,{"$f":"OF92*OF97","v":3.0750958362638983E-6},4.3407546043407386E-6,3.8730886793153135E-6,4.2649475800155226E-6,3.8027711961222484E-6,4.190187666535939E-6,4.1531962320995562E-6,3.6991343870143273E-6,4.0799822073582071E-6,3.6312512871423018E-6,4.0077824903057948E-6,3.972058977458655E-6,2.7204558828834425E-6,3.9013566891756801E-6,3.4656827053383773E-6,3.8316368915757393E-6,3.4010794108076768E-6,3.7628871274503064E-6,3.7288721564868201E-6,3.3058777659580918E-6,3.6615544158123187E-6,3.2435286504371451E-6,3.5951762236590841E-6,3.5623357227668706E-6,2.3955120471853155E-6,3.4973445198773828E-6,3.0914882471245517E-6,3.4332632984784701E-6,3.0321757465778343E-6,3.3700804826942323E-6,3.3388223980030119E-6,2.9447838237620201E-6,3.2769657935005262E-6,2.8875580750969533E-6,3.2159792674360878E-6,3.1858088128287161E-6,2.4506408145688533E-6,3.1261066525241504E-6,2.7480410722851012E-6,3.067247097841989E-6,2.6936260058414605E-6,3.0092193932112376E-6,2.9805141594346468E-6,2.6134627460996977E-6,2.9237143494996003E-6,2.5609788957913493E-6,2.8677200707634891E-6,2.8400217808015648E-6,1.8259559841625903E-6,2.7852165190103939E-6,2.4330518785176987E-6,2.7311912647146704E-6,2.3831688383352871E-6,2.6779360257967458E-6,2.6515940729648021E-6,2.3096944876385037E-6,2.5994753883532076E-6,2.2615981940813504E-6,2.5481022693671899E-6,2.5226923013149225E-6,1.5773521697977978E-6,2.4724196208809687E-6,2.1443941585366965E-6,2.4228687963112562E-6,{"$f":"QR92*QR97","v":2.0987037486936962E-6},2.3740305459821967E-6,2.3498757667297309E-6,2.0314169904537921E-6,2.30208922268339E-6,1.9873791553482937E-6,2.2549925425350485E-6,2.2317001189761817E-6,1.3504399106857189E-6,2.1856215996698552E-6,1.8800928962582198E-6,2.140210922529924E-6,1.8382799255728655E-6,2.0954594670952215E-6,2.0733282825433077E-6,1.7767152096579749E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":788295.68754264305},{"$f":"NPV($F$100,M70:ACA70)","v":792889.86111790466},797510.80945696658,802158.68860268919,806833.65550734592,811535.86803792254,816265.48498145677,821022.66605039046,825807.57188796625,830620.36407365755,835461.20512861363,840330.25852115802,845227.68867230474,850153.66096131003,855108.34173125844,860091.89829467516,865104.49893918668,870146.31293319236,875217.51053158368,880318.26298149733,885448.74252809654,890609.12242038199,895799.5769170525,901020.28129237518,906271.41184212046,911553.14588950539,916865.66179117886,922209.13894325763,927583.75778736779,932989.69981675013,938427.14758238744,943896.28469915839,949397.29585205519,954930.36680240545,960495.68439415074,966093.4365601585,971723.81232856296,977387.00182915374,983083.19629979006,988812.58809286577,994575.37068179925,1000371.7386675691,1006201.887785283,1012066.0149107927,1017964.3180673379,1023896.9964322316,1029864.2503435923,1035866.2813071064,1041903.2920028272,1047975.4862920274,1054083.0692240775,1060226.2470433745,1066405.2271963041,1072620.2183382411,1078871.430340609,1085159.0742979499,1091483.3625350639,1097844.5086141825,1104242.7273421607,1110678.2347777577,1117151.2482389123,1123661.9863100897,1130210.6688496636,1136797.5169973343,1143422.7531816061,{"$f":"NPV($F$100,BY70:AEM70)","v":1150086.6011272878},1156789.2858630498,1163531.0337290394,1170312.0723844916,1168587.9011856921,1167194.2966046447,1165461.1965598289,1163722.6338876307,1162986.5881901369,1161242.9135852638,1159829.7491239184,1158077.032536499,1156654.7964705611,1154892.9785407765,1153125.6112784338,1151688.6739792409,1149912.1040491096,1148465.9338095582,1146680.1005476806,1144888.6364656361,1143763.5205284315,1141964.64801187,1140496.1041138314,1138687.8258524828,1137209.8451598415,1135392.0989317335,1133568.6189772717,1132075.3838666289,1130242.3302768206,1128739.4897970853,1126896.7989788281,1125048.2892851026,1124201.9389383742,1122347.600670618,1120823.4121404346,1118959.3096795406,1117425.3245303833,1115551.392896069,1113671.5458898377,1112121.7613828301,1110231.9753498302,1108672.2186746444,1106772.4272000315,1104866.6316771549,1103962.8096133408,1102050.8130221479,1100468.7788404897,1098546.6426750747,1096954.4350400255,1095022.0914067961,1093083.6421536072,1091475.0644132125,1089526.2934186161,1087907.3593084433,1085948.1971768434,1083982.8370229239,1083019.255598499,1081047.3041581386,1079405.1188762651,1077422.6345935881,1075769.881054695,1073776.7929579515,1071777.399904927,1070107.6782481303,{"$f":"NPV($F$100,EK70:AGY70)","v":1068097.5624367171},1066417.0818218407,1064396.1707065264,1062368.8582951052,1061007.1205409302,1058970.8496942422,1057264.1279133728,1055216.8891628992,1053499.162307129,1051440.8811599794,1049376.0744343775,1047640.7175899821,1045564.7441788659,1043818.1826508326,1041730.9664032914,1039637.123730647,1038544.629672006,1036443.3337611749,1034671.3704437276,1032558.6728233927,1030775.2688996027,1028651.0916173478,1026520.1688165604,1024718.4750798104,1022575.9430779648,1020762.6003754963,1018608.3794803163,1016447.3077931596,1015287.3594552567,1013118.3830983237,1011278.5122615942,1009097.6791381914,1007245.9108126521,1005053.1393107591,1002853.3915489067,1000982.6411817675,998770.81994793401,996887.95447519363,994663.97633035644,992432.91196860396,991202.73458113917,988963.29184515274,987052.71634084161,984800.9392977407,982877.98683223245,980613.78999735799,978342.37473215326,976399.71370929037,974115.73768069828,972160.47228281375,969863.84808638319,967559.890545781,965920.57184664684,963605.78045365191,961619.59472161694,959291.94479355856,957292.855694092,954952.25737920671,952604.17468557693,950584.57917817635,948223.40049587749,946190.66315666318,943816.29660739959,941434.32517313526,{"$f":"NPV($F$100,GW70:AJK70)","v":940052.71990470134},937661.32632861647,935598.27486404695,933193.49456910021,931117.00937826489,928698.74815216719,926272.73462685512,924174.93926138175,921735.29058337351,919623.81199422025,917170.43181881774,914709.17325483332,913248.00622028264,910776.77510340768,908633.60917959874,906148.43635766674,903991.27941725228,901492.06605855131,898984.81885156815,896805.50708367594,894284.05810514337,892090.49413430295,889554.74230726378,887010.82462714263,885466.70981161017,882912.24104273866,880685.54638389696,878116.55252598471,875875.28102481458,873291.65835080494,870699.70583820331,868435.3915326097,865828.64153647819,863549.47681424732,860927.82324201998,858297.70155676606,856331.07920383802,853687.83988460794,851372.05716747395,848713.65638577379,846382.65773106669,843708.98630278395,841026.66205741838,838671.65165600914,835973.8798096074,833603.36608437076,830890.03495120804,828167.90573494078,826444.94446177979,823710.99160909804,821304.17252226081,818554.41116078466,816131.72633564484,813366.04175890458,810591.3759928575,808143.694297479,805352.91997585923,802889.0711792527,800082.07095669257,797265.93720410985,795448.63451177476,792620.00191403227,790118.16330609308,787273.04119015206,{"$f":"NPV($F$100,JI70:ALW70)","v":784754.65291266039},781892.92071391456,779021.86167715897,776477.43957600219,773589.57621980517,771028.28825869225,768123.49723312794,765209.21952299599,763293.41819499724,760365.93075234652,757764.87955152418,754820.18554834812,752201.86453521566,749239.83719063853,746268.11902831006,743622.67224447732,740633.41706329084,737970.36854177353,734963.44661934325,731946.66606686462,729591.9883339951,726559.29109667428,723852.64186795987,720801.95989578613,718077.25925608014,715008.45890225109,711929.57261421159,709176.56084570487,706079.34206959722,703307.92958281026,700192.24155579275,697066.2909815188,694938.03752279084,691797.31526184489,688982.24311700312,685822.7385886698,682988.81399645703,679810.38652863819,676621.4681911231,673758.0176547264,670549.95160042366,667667.28152422525,664439.92378660652,661201.88956144999,658961.13668330584,655707.49739694025,652779.08877394395,649505.82645867055,646557.72090531944,643264.68742733763,639960.73614633223,636981.82383930346,633657.86528383626,630658.87006293179,627314.75261437439,623959.5221796314,621601.13465105311,618229.42032137292,615182.49430025928,611790.2702602006,608722.75667353405,605309.86686179077,601885.60894456017,598785.93768665928,{"$f":"NPV($F$100,LU70:AOI70)","v":595340.76584327547},592220.1009647348,588753.85544582224,585276.03647461894,582458.59787964425,578961.40967713913,575788.53168168303,572269.87540375208,569075.44714261231,565535.15803560312,561983.01400693785,558754.96761481592,555180.92939650116,551930.90467303025,548334.80359846842,544726.63110868365,542114.33876842982,538487.7525207249,535184.98310328345,531535.93979427742,528210.62664924364,524538.95255030727,520854.9211549164,517494.48274289398,513787.54556144954,510404.11262982542,506674.09178848722,502931.48564783251,500184.2434352102,496422.1887442327,492983.42995114153,489197.87396050355,485735.52244205144,481926.28187983535,478104.15352089982,474605.0852222587,470758.98279584217,467235.84681307501,463365.58265399723,459482.19045590452,456593.61696029507,452689.68326211412,449108.49522604822,445179.95723215118,441574.06841260934,437620.73270082963,433653.94878003473,430009.66193017148,426017.77537278342,422348.28707551572,418331.09980115993,414300.21105622384,410927.56493780098,406873.02168057591,403140.63126716937,399060.29532541736,395302.01022098382,391195.67710636638,387075.2918694127,383276.79698014923,379130.09283557453,375305.17456407985,371131.94207441661,366944.3900041809,{"$f":"NPV($F$100,OG70:AQU70)","v":363750.45956660237},359539.9662996321,355651.01048207685,351413.4908790646,347497.40097865317,343232.63904075109,338953.19804555475,334995.01754029031,330687.99498392624,326702.12255150714,322367.29718303762,318017.51053188142,314660.70081146446,310286.68054427608,306233.54697791702,301831.19583047723,297749.61752705794,293318.70724860235,288872.45488024579,284746.7968579678,280271.62751321367,276116.93587714009,271612.61572940706,267092.6555464858,263564.99034827016,259019.42944698513,254794.06686314283,250218.79507082587,245963.60123411557,241358.37725582923,236737.10972577409,232435.73176730459,227784.13438184746,223452.30325305089,218770.12879547899,214071.59610282219,210028.63679441024,205301.09856185774,200893.01877904477,196134.28639903339,191694.88504631436,186904.7030654414,182097.72346918072,177609.87578496398,172771.0473993081,168251.22036185855,163380.28143397742,158492.21203684679,154594.94009787458,149678.26779939517,145080.28199441734,140130.86795169886,135500.00559196298,130517.57953642421,125517.56905482963,120835.89991180113,115802.45571114545,111087.21469978632,106020.05981624093,100934.96863861111,96839.865230876138,91724.547891479902,86927.099568964884,81777.401606931497,{"$f":"NPV($F$100,QS70:ATG70)","v":76945.429980139335},71761.065342916903,66558.282977085677,61673.004638185434,56435.109899665578,51514.572956698845,46241.272674538079,40949.182536387292,36646.22248957336,31322.186694012038,26315.153937719249,20955.001381647649,15911.700795664128,10515.128606835253,5099.2558472261635,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":1170312.0723844913},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,false,1724.1711987995077,1393.6045810473152,1733.1000448158011,1738.5626721982844,736.04569749371149,1743.6746048731729,1413.1644613454118,1752.7165874193888,1422.2360659379046,1761.8179297845345,1767.3672623427119,1436.9372991928831,1776.5699301313143,1446.1702395514585,1785.8332618775312,1791.4640820445493,1125.1159372045659,1798.8725165615324,1468.5438980385661,1808.2782613486052,1477.9806926413439,1817.7462281079497,1823.4799544617999,1493.2351106428541,1833.053589808289,1502.840479735285,1842.6908182571642,1848.5096937255003,846.35034672846086,1854.3382677561603,1524.1885301833972,1864.1024608940352,1533.9851491572335,1873.9316343143582,1879.8470062313136,1549.7845070075709,1889.7860329998657,1559.7566751858685,1899.7914746128954,1905.7955228765495,903.82206381415017,1911.996591192903,1582.0341816581786,1922.1361654149368,1592.2076350492425,1932.3436332293786,1938.4492531889118,1608.5777403947432,1948.7709945964161,1618.9341101727914,1959.1621315998491,1965.3601539195515,963.58142442489043,1971.9514403603971,1642.1852818734478,1982.4842826770619,1652.7535388930701,1993.0880967434496,1999.3930530245416,{"$f":"IF(EI7,EH100-EI100)","v":1669.7216567967553},2010.115811413154,1680.4806148763746,2020.9111153143458,2027.3124114212114,1361.7377541749738,2036.2708466879558,1706.7217808694113,2047.2387504735962,1717.7268557702191,2058.2811471496243,2064.8067256018985,1735.3568443953991,2075.973411116167,1746.5615280333441,2087.2162475411315,2093.8426726444159,1092.494058641023,2101.2959108310752,1771.963317447342,2112.6976203349186,1783.4039237899706,2124.1772822549101,2130.9228007873753,1801.6937367500504,2142.5320018455386,1813.3427024685079,2154.220895180013,2161.0716871566838,1159.948337902897,2168.9763569330098,1839.870836729533,2180.8331234027864,1851.7683255393058,2192.7715018929448,2199.7477618524572,1870.7503671392333,2211.8212338334415,1882.8654727403773,2223.9781448371941,2231.0643617524765,1230.1773874647915,2239.4427359864349,1910.5755043111276,2251.7770431009121,1922.9524655082496,2264.1968348744558,2271.4152652047342,1942.6610228628851,2283.9760285920929,1955.2653978845337,2296.6241964305518,2303.9575406021904,1639.3186991341645,2314.7913929949282,1986.1857320349663,2327.6499280583812,1999.0890994665679,2340.5983148852829,2348.0826936297817,2019.595507400576,2361.1786822988652,2032.7373392143054,2374.3665492635919,{"$f":"IF(GU7,GT100-GU100)","v":2381.9714342643274},1381.6052684339229,2391.393576084869,2063.0514645695221,2404.7802949467441,2076.4851908353157,2418.2612260977039,2426.0135253120679,2097.7953654733719,2439.6486780082341,2111.4785891532665,2453.3801754025044,2461.2585639844183,1461.1670345506864,2471.2311168749584,2143.1659238089342,2485.1728219320066,2157.1569404144539,2499.2133587009739,2507.2472069831565,2179.3117678922135,2521.4489785325713,2193.5639708404196,2535.7518270391738,2543.9176801211433,1544.1148155324627,2554.4687688715057,2226.6946588417049,2568.9938579122536,2241.2715011701221,2583.6226740096463,2591.9525126016233,2264.3143055936089,2606.7499961315189,2279.1647222308675,2621.6535722273402,2630.1216852539219,1966.6223529280396,2643.2393192300806,2315.7827171339886,2658.4007817001548,2330.9986547071021,2673.6714282827452,2682.3242453655694,2355.0104014092358,2697.771846401738,2370.5137252366403,2713.3311331627192,2722.1292162672617,1722.9612731609959,2733.9528526817448,2406.819086837233,2749.7613614761503,2422.6848251398187,2765.6845767402556,2774.665766047081,2447.6816953785019,2790.7743216197705,2463.8487966065295,2807.0002225601347,2816.1337525827112,1817.302692335099,2828.6325977424858,2501.838607939193,{"$f":"IF(JG7,JF100-JG100)","v":2845.1221159410197},2518.388277491671,2861.7321987458272,2871.0590367555851,2544.4221011567861,2887.86335619702,2561.2879611129174,2904.7910255643073,2914.2777101319516,1915.8013279987499,2927.4874426507158,2601.051200822345,2944.6940031760605,2618.3210131324595,2962.0273445771309,2971.7181623284705,2645.44678383274,2989.2551811864832,2663.0485215173103,3006.9219224302797,3016.7805524786236,2354.6777328695171,3032.6972373208264,2706.6492287144065,3050.6819721737411,2724.7006397059886,3068.8003538290504,3078.8862880395027,2753.0117685067235,3097.2187761076493,2771.4124867869541,3115.688027017517,3125.950574273942,2128.2534587279661,3140.7222609459423,2815.0721448417753,3159.5045283333166,2833.9245922127739,3178.4274678188376,3188.9183375150897,2863.4505363967037,3208.0660543027334,2882.6700761984102,3227.3577376187313,3238.0342251565307,2240.7528781441506,3253.6392863655929,2928.4086229962995,3273.2623152734013,2948.1055533511098,3293.0334779818077,3303.9512810054002,2978.9123070287751,3323.9585554671939,2998.9952209044714,3344.1174485574011,3355.230434742989,2358.3875285782851,3371.7143296801951,3046.9260211136425,3392.2240400586743,3067.5135866665514,3412.8898117432836,3424.2579172305996,{"$f":"IF(LS7,LR100-LS100)","v":3099.671257900889},3445.1718433838105,3120.6648785406724,3466.2455189125612,3477.8189712032909,2817.4385949746938,3497.1882025051164,3172.8779954561032,3518.6562779309461,3194.4282611397794,3540.2891070091864,3552.1440286652651,3228.0463921219343,3574.0382183147594,3250.0247234709095,3596.101074561826,3608.1724897847744,2612.292340253829,3626.5862477049232,3302.7694174414501,3649.0433090060251,3325.3131450337823,3671.6740989363752,3684.0313953908626,3360.4384120224277,3706.9371814444312,3383.4329316241201,3730.0208413382061,3742.6061406547087,2747.24221262231,3762.0546909775003,3438.7587930911686,3785.5559906379785,3462.3515184521093,3809.2405622160877,3822.1283589355298,3499.0682986411266,3846.1024264165317,3523.1359827671549,3870.2641590777785,3883.3921980927116,2888.5734956094529,3903.9336981809465,3581.1880360658979,3928.5379938970436,3605.8888195418403,3953.3357117797132,3966.7839207949,3644.2868498632452,3991.8865573880612,3669.4882972677005,4017.1872743557906,4030.8887449360918,3372.6461184228538,4054.543257225072,3732.3904134065378,4080.3359417520114,3758.2851044335403,4106.333114617446,4120.3852369536762,3798.4948892634711,4146.7041445747018,3824.9182714946801,4173.2324896632344,{"$f":"IF(OE7,OD100-OE100)","v":4187.5520702357171},3193.9304375785287,4210.4932669702685,3888.955817555252,4237.5196030122461,3916.0899004114326,4264.7619379020762,4279.4409951963462,3958.180505264434,4307.0225563640706,3985.8724324190989,4334.8253684695228,4349.7866511562024,3356.8097204169608,4374.0202671883744,4053.133566359058,4402.3511474397965,4081.5783034192864,4430.9102784555871,4446.2523683565669,4125.6580222779885,4475.1693447541329,4154.6916360735777,4504.3201477330294,4519.9601829212625,3527.6651982156327,4545.5609012850327,4225.3625838423031,4575.2717923169548,4255.1938367102994,4605.2239782863471,4621.2675300551346,4301.3779584695003,4651.5973854571348,4331.8311287965626,4682.1744575719058,4698.5326926567941,4042.9593084119551,4727.5382325524988,4408.0797828129726,4758.7323800113809,4439.4013527190255,4790.1819808729633,4806.9795962606731,4487.8476842167438,4838.8283856558846,4519.8270374495478,4870.9389278811286,4888.0693971306318,3897.2719389722042,4916.6722984794178,4597.9858049778268,4949.4140427184757,4630.8623597358819,4982.4260555387737,5000.0104815945815,4681.6691430284991,5033.4442006556783,4715.2410113591322,5067.1548835453868,5085.0911776298162,4095.1034077349759,5115.3173393962352,4797.4483225150179,{"$f":"IF(QQ7,QP100-QQ100)","v":5149.6979620333877},4831.9716267921613,5184.3646372224321,5202.7823658312263,4885.2783389002434,5237.8947385198553,4920.5369429667335,5273.3002821607661,5292.0901381507865,4302.9600468139324,5324.0357955613217,5007.0327562927887,5360.1525560716,5043.3005859835212,5396.5721888288754,5415.8727596090894,5099.2558472261635,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":1625794.4842599675},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,6820.5584309588594,6810.5099911611178,6802.3880878657637,6792.2876109084555,6782.1552978499876,6777.8656363096125,6767.7035309993571,6759.4676330612856,6749.2528312337063,6740.9640641440637,6730.6962198496858,6720.396034140449,6712.0215885198013,6701.6677698232252,6693.2395147844782,6682.8317095553903,6672.3910879994419,6665.8339318567341,6655.3501340765433,6646.7914857464875,6636.2528714454138,6627.6392256385061,6617.045432196368,6606.4182226904759,6597.7156744023596,6587.0326699206371,6578.2741417047037,6567.5349716224355,6556.761889231665,6551.8293741146517,6541.0223228951636,6532.139378613907,6521.2754218521241,6512.3353830444885,6501.4141420265969,6490.4584263257566,6481.4263091370995,6470.4126689597288,6461.3224341478272,6450.2504824318221,6439.1435392247768,6433.8760799340325,6422.7329970127375,6413.5129292782422,6402.3107530903944,6393.031394650232,6381.7697295167345,6370.4724809385825,6361.097717804656,6349.7403142971716,6340.3051944236922,6328.8872315480694,6317.4331467052025,6311.817410900343,6300.3249121575927,6290.7542848569101,6279.2004008907525,6269.5681819725469,6257.9524991622711,6246.3000711765671,{"$f":"EJ70-EJ101","v":6236.5689623599465},6224.8540423276845,6215.0602304899003,6203.2823956104348,6191.4672540890188,6183.5310701106046,6171.6637189825578,6161.7169740863919,6149.7857022071157,6139.7748199278485,6127.7791931505162,6115.7455354171198,6105.6319058701247,6093.5331688868337,6083.3542386372383,6071.1899785981768,6058.9870998708866,6052.6200634714387,6040.3737474001828,6030.0467759618668,6017.7340109266815,6007.3403638348846,5994.9606955276086,5982.5417144568419,5972.0414746503393,5959.5548353592731,5948.9867055837058,5936.4319436231845,5923.8372553643676,5917.0770965985776,5904.4363400634156,5893.7136047829008,5881.0037472188433,5870.2116735795407,5857.4322393519742,5844.6121476038643,5833.7094469573103,5820.8189912222351,5809.8456839494338,5796.8843779507861,5783.8817736004894,5776.712321151098,5763.6608877856079,5752.5260869303438,5739.4027694326423,5728.1958358622032,5715.0001360358292,5701.7623673225025,5690.4405726223795,5677.1295999969552,5665.7343472196735,5652.3496612921681,5638.9222367630728,5629.3683158567292,5615.8777518246688,5604.3022958738093,5590.7367925225481,5579.0861359734727,5565.4451696479955,5551.7605844903701,5539.9904169520378,5526.2295086036256,5514.382750696137,5500.5449836868593,{"$f":"GV70-GV101","v":5486.6628955402284},5478.6109240323349,5464.6739238058999,5452.6504957034094,5438.6354779134717,5426.5337582868124,5412.4401738640399,5398.3014091743007,5386.0754942201947,5371.8572640991997,5359.551603556014,5345.2533465053011,5330.909174342687,5322.393518245759,5307.9912262177477,5295.5008924376489,5281.0173483967937,5268.445475215075,5253.8801031682324,5239.2679099948873,5226.5669188627071,5211.8719580096185,5199.0879052880973,5184.3095876832649,5169.4836796277095,5160.4846053028305,5145.5972056857745,5132.6200678884888,5117.6480163054612,5104.585924923882,5089.5286168543043,5074.4227626301017,5061.2263781856154,5046.0342844846691,5032.7513520697466,5017.4724005846156,5002.1440970869353,4990.6826561694825,4975.2779033293118,4961.7815618746081,4946.2884482927457,4932.7034286187845,4917.1213179740325,4901.4887788611832,4887.7638191449068,4872.041251680359,4858.2259388632765,4842.4126921464285,4826.5481703544247,4816.5067819798023,4800.5733522399632,4786.5464524058516,4770.5208909500207,4756.4015258683175,4740.283164192706,4724.1124603000262,4709.8474138932706,4693.5828296179752,4679.2235616266371,4662.8644130833864,4646.452034485781,4635.8608259589037,4619.3756043103167,4604.7949323574385,{"$f":"JH70-JH101","v":4588.2136100808602},4573.5364869409996,4556.8583613913925,4540.1258791920945,4525.2970313814094,4508.4666138983202,4493.5394721480652,4476.610400504127,4459.6260406267538,4448.4607837617132,4431.3994377946474,4416.2405565713489,4399.0789310672453,4383.8194016802981,4366.5567577629135,4349.2376359266036,4333.8200180192962,4316.3986907442613,4300.8784902134612,4283.3542014765335,4265.7724568147478,4252.0494358839715,4234.3749290610913,4218.6006243660868,4200.8213028197042,4184.9417948160981,4167.0568796546195,4149.1131838453975,4133.0686790742993,4115.0181418424618,4098.8663980055317,4080.7082222998661,4062.4902366468232,4050.0868124549961,4031.7827376669838,4015.3765461027033,3996.9630085886856,3980.4469452856611,3961.9231252098516,3943.3381645259769,3926.6500245346706,3907.953471289884,3891.1533201550046,3872.3443353144876,3853.4731280918786,3840.4140592373697,3821.4519059877184,3804.3851913956951,3785.308675474389,3768.1271675158223,3748.9354256012857,3729.6800549215823,3712.3190057353277,3692.9470330084678,3675.468940949544,3655.9794825421559,3636.4252578448213,3622.6806162908524,3603.030323739893,3585.2728918104913,3565.503069023709,3547.6256531192721,3527.7353905742839,3507.7788749079755,{"$f":"LT70-LT101","v":3489.7140446547828},3469.6356429896514,3451.4484622795881,3431.2472436004045,3410.978575041102,3394.5585918450597,3374.1770397430337,3355.68556189429,3335.1788942211861,3316.5618217992414,3295.9290783737615,3275.2272446711922,3256.4142463649887,3235.5848137053208,3216.643726066085,3195.6857114630293,3174.6573448624376,3159.4329504757552,3138.2972688136579,3119.0487860139656,3097.7822249880082,3078.4023577363023,3057.0039048593308,3035.5334338744897,3015.9488571757065,2994.3448916673933,2974.6263033085379,2952.8878066305251,2931.0759630474404,2915.0650831485946,2893.1398937515896,2873.0988672326075,2851.0367126703313,2830.8581881567661,2808.6580003221652,2786.3827026326944,2765.9901933622059,2743.575175223099,2723.042399908365,2700.4865676110749,2677.8542253303867,2661.0196691689271,2638.267611382139,2617.396509709657,2594.50105851427,2573.4860011043229,2550.446029240522,2527.3276814487872,2506.0888409840336,2482.8241954622572,2461.4384813999332,2438.0263837388047,2414.5344341451764,2394.878711145293,2371.2489034649352,2349.4965969628847,2325.716469964249,2303.8132496531071,2279.8816115828049,2255.8680779879178,2233.7305157485516,2209.563596017173,2187.272038765157,2162.9505122994233,{"$f":"OF70-OF101","v":2138.5455315665395},2119.9313604512045,2095.3926788223625,2072.7279118640945,2048.0317212182863,2025.2088172965896,2000.3538587962248,1975.4133510044912,1952.3451437688764,1927.2438911181052,1904.0142958117149,1878.751008854987,1853.4005278024533,1833.8370990557378,1808.3453849098787,1784.7237928828281,1759.0669668593182,1735.279599399033,1709.4563312557757,1683.5436496789989,1659.4993863827976,1633.4181771697367,1609.2047064766402,1582.9536068902571,1556.6113574503588,1536.052185946397,1509.5607359646974,1484.9353962153436,1458.2707916766585,1433.4715959039067,1406.6324305455737,1379.699763646192,1354.6314076138988,1327.5219788440472,1302.2761422640497,1274.9885108490662,1247.6055439240108,1224.0432472958692,1196.4912365882328,1170.8010241768816,1143.0672145195367,1117.1944605429935,1089.2773631580521,1061.2623695624152,1035.1072712072755,1006.9066634202754,980.56518994990074,952.1774424803998,923.68985893383706,900.97662576439689,872.32234500541017,845.52536359542955,816.68026451983224,789.69167911965724,760.65418660670002,731.51421236402985,704.22952591337162,674.89470053678178,647.41435782056942,617.88306716954139,588.24724410824183,564.38105257488951,534.56907196771135,506.60962646993084,{"$f":"QR70-QR101","v":476.59727619121986},448.4366294757474,418.2222424160891,387.90051715405752,359.42919984626224,328.90284028605311,300.22603644616447,269.49333399254829,238.6511245845777,213.57354816893258,182.54516002441778,153.36426008681337,122.12538408935779,92.733115870245456,61.281986885642254,29.718374509762725,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,false,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.222163209741006E-2,7.2221632097396071E-2,7.2221632097365207E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.2221632097407173E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097407173E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097368094E-2,7.222163209741006E-2,7.2221632097382082E-2,7.2221632097373645E-2,7.2221632097407173E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097370758E-2,7.2221632097407173E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097370758E-2,7.2221632097384747E-2,7.2221632097404287E-2,7.2221632097396071E-2,7.2221632097373645E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2221632097390298E-2},7.2221632097370758E-2,7.222163209741006E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.22216320974014E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097373645E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097370758E-2,7.22216320974014E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097382082E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.2221632097398736E-2,7.2221632097387412E-2,7.2221632097362543E-2,7.2221632097407173E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097373645E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097373645E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.22216320974014E-2,7.2221632097368094E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097387412E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2221632097387412E-2},7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097382082E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097373645E-2,7.2221632097390298E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097404287E-2,7.2221632097368094E-2,7.2221632097404287E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097396071E-2,7.2221632097379196E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097376531E-2,7.2221632097396071E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097379196E-2,7.2221632097396071E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.22216320974014E-2},7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097382082E-2,7.2221632097404287E-2,7.2221632097373645E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.2221632097407173E-2,7.2221632097376531E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097396071E-2,7.2221632097370758E-2,7.2221632097382082E-2,7.2221632097404287E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097368094E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097396071E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097398736E-2,7.2221632097365207E-2,7.2221632097393185E-2,7.2221632097398736E-2,7.2221632097373645E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097393185E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097376531E-2,7.22216320974014E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097373645E-2,7.2221632097398736E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097384747E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2221632097387412E-2},7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097396071E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097384747E-2,7.22216320974014E-2,7.2221632097379196E-2,7.2221632097382082E-2,7.2221632097398736E-2,7.2221632097384747E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097379196E-2,7.22216320974014E-2,7.2221632097376531E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097396071E-2,7.2221632097379196E-2,7.2221632097393185E-2,7.2221632097382082E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097376531E-2,7.2221632097396071E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2221632097390298E-2},7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097393185E-2,7.2221632097379196E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097393185E-2,7.2221632097390298E-2,7.2221632097376531E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097382082E-2,7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097393185E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097382082E-2,7.2221632097393185E-2,7.2221632097387412E-2,7.2221632097384747E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":7.2221632097384747E-2},7.2221632097390298E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097390298E-2,7.2221632097384747E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097387412E-2,7.2221632097390298E-2,7.2221632097387412E-2,7.2221632097387412E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,{"$f":"EH108+EI7","v":60},61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":188},189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":316},317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,{"$f":"QP108+QQ7","v":380},381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"TB108+TC7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"VN108+VO7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"XZ108+YA7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,{"$f":"AAL108+AAM7","v":396},396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396,396]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(EI108/$G$109,0)","v":5},6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,{"$f":"ROUNDUP(GU108/$G$109,0)","v":11},11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,{"$f":"ROUNDUP(JG108/$G$109,0)","v":16},16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,{"$f":"ROUNDUP(LS108/$G$109,0)","v":21},22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,{"$f":"ROUNDUP(OE108/$G$109,0)","v":27},27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":32},32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(TC108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(VO108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(YA108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":33},33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":20},{"$f":"F110*G109","v":240},{"$f":"SUM(K110:XFD110)","v":240},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-10-01"},{"$f":"EDATE(F111,5)","v":"2031-03-01"},{"$f":"EDATE(G111,6)","v":"2031-09-01"}]
[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",{"$f":"MONTH(G111)","v":3},{"$f":"MONTH(H111)","v":9},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2030-09-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"EI113+EI114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"GU113+GU114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"JG113+JG114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"LS113+LS114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"OE113+OE114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"QQ113+QQ114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,{"$f":"EI116+EI115","v":11},11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,{"$f":"GU116+GU115","v":21},21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,{"$f":"JG116+JG115","v":32},32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,{"$f":"LS116+LS115","v":43},43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,{"$f":"OE116+OE115","v":53},53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,{"$f":"QQ116+QQ115","v":64},64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"TC116+TC115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"VO116+VO115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"YA116+YA115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,{"$f":"AAM116+AAM115","v":67},67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67,67]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":2796106.5566444583},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1997218.9690317572},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,6103.3783069702622,5860.0818372917383,6096.7772376296898,6093.4644879333864,5370.1435681026423,6086.8144579877044,5843.4771373891208,6080.1315860576251,5836.7777836940086,6073.4157099489994,6070.0453444231416,5826.6666666666661,6063.2796561793684,5819.8842924104883,6056.4805547585784,6053.0684225713858,5569.6478751457198,6046.2188917273334,5802.781451510793,6039.3355336393524,5795.8811172048272,6032.418181247469,6028.9467047558346,5785.4666666666644,6021.9780458647492,5778.4808211828022,6014.9749714013342,6011.4604752485257,5287.93731140009,6004.405458479152,5760.8648950561155,5997.3155996485302,5753.7575507209704,5990.1907266848912,5986.6151058985079,5743.0306666666629,5979.4373872406895,5735.8352458182844,5972.224220543374,5968.60428950598,5244.9754307420908,5961.3376222335255,5717.6908419077972,5954.0350676379858,5710.3702772425986,5946.6964484854361,5943.0135590754617,5699.3215866666615,5935.620508857909,5691.9103031928307,5928.1909471596728,5924.4624181911586,5200.7246936643523,5916.9777509005289,5673.2215671650292,5909.4561196671229,5665.6813855598739,5901.8973419399981,5898.1039658477239,{"$f":"EI119/$F$120","v":5654.3012342666589},5890.4891241236437,5646.6676122886138,5882.8366755744619,5878.9962907368908,5395.1464344742808,5871.2870834275436,5627.4182141799783,5863.5398032571347,5619.6518271266677,5855.7542621981956,5851.8470848231536,5607.9302712946564,5844.003797847352,5600.0676406572702,5836.1217758416933,5832.1661794589954,5108.2008275085072,5824.2256959303677,5580.2407606053748,5816.2459973548475,5572.2413819404665,5808.2268900641393,5804.2024973678463,5560.1681794334945,5796.1239117827699,5552.0696698769871,5788.0054291169427,5783.9311648427638,5059.8468523337606,5775.7524668082769,5531.6479834235352,5767.5333772754911,5523.4086233986782,5759.2736967660612,5755.1285722888797,5510.9732248164983,5746.8076291362513,5502.6317599732947,5738.4455919904485,5734.249099788045,5010.0422579037722,5725.8250408125241,5481.5974229262401,5717.3593785937546,5473.1108821006374,5708.8519076690427,5704.5824294575459,5460.3024215609912,5696.0118580103381,5451.7107127724921,5687.3989597501613,5683.0765727816852,5198.7435256408844,5674.3997920368984,5430.0453456140258,5665.6801599515647,5421.3042085636544,5656.9174648991111,5652.5199023412697,5408.1114942078193,5643.6922137506454,5399.2620341556658,5634.8209285426638,{"$f":"GU119/$F$120","v":5630.3688699651339},4905.9058314101085,5621.4317857980031,5376.9467059824447,5612.4505647501101,5367.943334820563,5603.4249888460836,5598.8954994115056,5354.354839034052,5589.8029801631637,5345.2398951803334,5580.6655563989425,5576.0799360640858,4851.4830063524096,5566.8747393719414,5322.2551071619164,5557.6240816926111,5312.9816348651775,5548.3277385114643,5543.6623643938492,5298.9854842050727,5534.297069568056,5289.5970920357422,5524.8855230909085,5520.1623341460063,4795.4274965429804,5510.6809815530978,5265.9227603767713,5501.1528041433876,5256.3710839111309,5491.5775706668064,5486.7722353256631,5241.9550487312226,5477.1259816550964,5232.2850047968122,5467.4320887836338,5462.5672041703847,4977.6903214392678,5452.8014109996884,5207.9004431880721,5442.9873882676884,5198.0622164284632,5433.1248977868072,5428.1754023854301,5183.2137001931569,5418.2397611047463,5173.2535549407139,5408.2550514471404,5403.2442202954935,4678.2210310824439,5393.1854533296773,5148.1374564837124,5383.0770099157162,5138.004082921314,5372.9186447204102,5367.8206644569909,5122.7101111989487,5357.5869539378873,5112.4511615889323,5347.3027029905516,5342.1415469043559,4616.9676620149148,5331.7810169295644,5086.5815801782219,{"$f":"JG119/$F$120","v":5321.3693202131844},5076.1442054089512,5310.9062040620192,5305.6552843906984,5060.3914145349154,5295.1145625560212,5049.824696436599,5284.5217840802661,5279.2057933114847,4553.8766918753599,5268.5344474374497,5023.1790275835665,5257.8103998195784,5012.4285315712177,5247.0333901838785,5241.6249429224172,4996.2031569709598,5230.7679994327,4985.3194373296947,5219.8574376026727,5214.3819671108267,4728.8929926316177,5203.3904808605703,4957.8743984110697,5192.344711814163,4946.8013875183524,5181.2443918893923,5175.6736912100878,4930.0892516800868,5164.4910394156777,4918.8790204495826,5153.2531607307492,5147.6134261241486,4421.959782410564,5136.2921952863853,4890.6106303633997,5124.9150531685864,4879.2054291438999,5113.4817236460703,5107.7439019463873,4861.9919292304867,5096.2257705981456,4850.4453910630673,5084.6507555526687,5078.8418289078709,4353.0185758828784,5067.1809611449735,4821.3289492742988,5055.4625047636409,4809.581592018214,5043.6861753554504,5037.7762190047761,4791.851687107398,5025.9125437160874,4779.958752794957,5013.9902782192466,5008.0070837751036,4282.0091331593621,4995.9963899793202,4749.9688177525259,4983.9263799065475,4737.8690397787577,4971.7967606161119,4965.7095055749169,{"$f":"LS119/$F$120","v":4719.6072377206174},4953.4899200275668,4707.3575153788033,4941.2099865658211,4935.0472962883541,4448.8694071541404,4922.6762816786977,4676.4678822850983,4910.2441713037406,4664.005110972118,4897.7506634345918,4891.4807907421618,4645.1954548522335,4878.8946176283916,4632.5782408401647,4866.2462861627937,4859.8987151770025,4133.5354893687618,4847.1565701290565,4600.7619187536484,4834.3514964428505,4587.9252643012796,4821.4831833376275,4815.0252144644237,4568.5513184977981,4802.0614561572411,4555.5555880653674,4789.0336747476749,4782.4956766323103,4055.9415540498221,4769.3712672329248,4522.7847763162563,4756.1820413361329,4509.5630222303153,4742.9276788377529,4736.275970898354,4489.6078580527292,4722.9232998419557,4476.2222557073246,4709.5046849901028,4702.7705469312759,3976.0198006713144,4689.2524052499102,4442.4683196057413,4675.6675025762152,4428.8499128972217,4662.0155092028835,4655.164250025302,4408.2960937943089,4641.4109988372111,4394.5089233785411,4627.5898255398033,4620.6536633392125,4133.7003946914501,4606.7299774074036,4359.7423691939093,4592.7375276534976,4345.715410284135,4578.675974478967,4571.6191775260586,4324.5449766081356,4557.453328802324,4310.3441910798956,4543.2175203059942,{"$f":"OE119/$F$120","v":4536.0732732393863},3808.9114065321919,4521.7318767296238,4274.5346402697251,4507.3196534831004,4260.0868725926566,4492.8362537133326,4485.5677528518363,4238.2813259063751,4470.9769286663914,4223.6545168122893,4456.31404591517,4448.955471436564,3721.5787487281532,4434.1838330315086,4186.7706794778123,4419.3392430875892,4171.8894787704321,4404.4213413247289,4396.9347854373882,4149.4297656835624,4381.906236526379,4134.3641523166534,4366.8034672926215,4359.2241355796568,3631.6261111899944,4344.0093480224505,4096.3737998621436,4328.7194203802137,4081.0461631335415,4313.3539815644672,4305.642829000506,4057.912658654066,4290.1634236221671,4042.39507688615,4274.6075713113969,4266.8008596470436,3778.9748945256902,4251.1296284631198,4003.2650138580043,4235.3810029916167,3987.4775480275448,4219.5546010113976,4211.6121138705184,3963.6500384136853,4195.6683263308287,3947.666929192731,4179.6457984507351,4171.6048854364517,3443.5441413614581,4155.4635173170109,3907.362964273741,4139.242433081361,3891.1018744683674,4122.9412390417365,4114.7604772866298,3866.5595395660926,4098.3383761207506,3850.0969370685102,4081.8351724042545,4073.5530319995414,3345.2504656022984,4056.927422836518,3808.5838532019498,{"$f":"QQ119/$F$120","v":4040.2197060737994},3791.8349307024155,4023.4294762129857,4015.0032916052255,3766.5563257530725,3998.0885274043699,3749.5998451805622,3981.0902275763792,3972.5596229595253,3244.0079795703646,3955.4352455216103,3706.8413687980051,3938.2262972560097,3689.5899786234854,3920.9323604993724,3912.2533903533799,3663.553015525662,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1316319.2599633012},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,6103.3783069702622,5860.0818372917383,6096.7772376296898,6093.4644879333864,5370.1435681026423,6086.8144579877044,5843.4771373891208,6080.1315860576251,5836.7777836940086,6073.4157099489994,6070.0453444231416,5826.6666666666661,6063.2796561793684,5819.8842924104883,6056.4805547585784,6053.0684225713858,5569.6478751457198,6046.2188917273334,5802.781451510793,6039.3355336393524,5795.8811172048272,6032.418181247469,6028.9467047558346,5785.4666666666644,6021.9780458647492,5778.4808211828022,6014.9749714013342,6011.4604752485257,5287.93731140009,6004.405458479152,5760.8648950561155,5997.3155996485302,5753.7575507209704,5990.1907266848912,5986.6151058985079,5743.0306666666629,5979.4373872406895,5735.8352458182844,5972.224220543374,5968.60428950598,5244.9754307420908,5961.3376222335255,5717.6908419077972,5954.0350676379858,5710.3702772425986,5946.6964484854361,5943.0135590754617,5699.3215866666615,5935.620508857909,5691.9103031928307,5928.1909471596728,5924.4624181911586,5200.7246936643523,5916.9777509005289,5673.2215671650292,5909.4561196671229,5665.6813855598739,5901.8973419399981,5898.1039658477239,{"$f":"EI120*EI110","v":5654.3012342666589},5890.4891241236437,5646.6676122886138,5882.8366755744619,5878.9962907368908,5395.1464344742808,5871.2870834275436,5627.4182141799783,5863.5398032571347,5619.6518271266677,5855.7542621981956,5851.8470848231536,5607.9302712946564,5844.003797847352,5600.0676406572702,5836.1217758416933,5832.1661794589954,5108.2008275085072,5824.2256959303677,5580.2407606053748,5816.2459973548475,5572.2413819404665,5808.2268900641393,5804.2024973678463,5560.1681794334945,5796.1239117827699,5552.0696698769871,5788.0054291169427,5783.9311648427638,5059.8468523337606,5775.7524668082769,5531.6479834235352,5767.5333772754911,5523.4086233986782,5759.2736967660612,5755.1285722888797,5510.9732248164983,5746.8076291362513,5502.6317599732947,5738.4455919904485,5734.249099788045,5010.0422579037722,5725.8250408125241,5481.5974229262401,5717.3593785937546,5473.1108821006374,5708.8519076690427,5704.5824294575459,5460.3024215609912,5696.0118580103381,5451.7107127724921,5687.3989597501613,5683.0765727816852,5198.7435256408844,5674.3997920368984,5430.0453456140258,5665.6801599515647,5421.3042085636544,5656.9174648991111,5652.5199023412697,5408.1114942078193,5643.6922137506454,5399.2620341556658,5634.8209285426638,{"$f":"GU120*GU110","v":5630.3688699651339},4905.9058314101085,5621.4317857980031,5376.9467059824447,5612.4505647501101,5367.943334820563,5603.4249888460836,5598.8954994115056,5354.354839034052,5589.8029801631637,5345.2398951803334,5580.6655563989425,5576.0799360640858,4851.4830063524096,5566.8747393719414,5322.2551071619164,5557.6240816926111,5312.9816348651775,5548.3277385114643,5543.6623643938492,5298.9854842050727,5534.297069568056,5289.5970920357422,5524.8855230909085,5520.1623341460063,4795.4274965429804,5510.6809815530978,5265.9227603767713,5501.1528041433876,5256.3710839111309,5491.5775706668064,5486.7722353256631,5241.9550487312226,5477.1259816550964,5232.2850047968122,5467.4320887836338,5462.5672041703847,4977.6903214392678,5452.8014109996884,5207.9004431880721,5442.9873882676884,5198.0622164284632,5433.1248977868072,5428.1754023854301,5183.2137001931569,5418.2397611047463,5173.2535549407139,5408.2550514471404,5403.2442202954935,4678.2210310824439,5393.1854533296773,5148.1374564837124,5383.0770099157162,5138.004082921314,5372.9186447204102,5367.8206644569909,5122.7101111989487,5357.5869539378873,5112.4511615889323,5347.3027029905516,5342.1415469043559,4616.9676620149148,5331.7810169295644,5086.5815801782219,{"$f":"JG120*JG110","v":5321.3693202131844},5076.1442054089512,5310.9062040620192,5305.6552843906984,5060.3914145349154,5295.1145625560212,5049.824696436599,5284.5217840802661,5279.2057933114847,4553.8766918753599,5268.5344474374497,5023.1790275835665,5257.8103998195784,5012.4285315712177,5247.0333901838785,5241.6249429224172,4996.2031569709598,5230.7679994327,4985.3194373296947,5219.8574376026727,5214.3819671108267,4728.8929926316177,5203.3904808605703,4957.8743984110697,5192.344711814163,4946.8013875183524,5181.2443918893923,5175.6736912100878,4930.0892516800868,5164.4910394156777,4918.8790204495826,5153.2531607307492,5147.6134261241486,4421.959782410564,5136.2921952863853,4890.6106303633997,5124.9150531685864,4879.2054291438999,5113.4817236460703,5107.7439019463873,4861.9919292304867,5096.2257705981456,4850.4453910630673,5084.6507555526687,5078.8418289078709,4353.0185758828784,5067.1809611449735,4821.3289492742988,5055.4625047636409,4809.581592018214,5043.6861753554504,5037.7762190047761,4791.851687107398,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1842846.9639486228},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI119*EI110","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU119*GU110","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG119*JG110","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,{"$f":"EH126*(1+EI125*EI110)","v":1.2209965939421212},1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,{"$f":"GT126*(1+GU125*GU110)","v":1.5108100614108211},1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,{"$f":"JF126*(1+JG125*JG110)","v":1.8694131113754511},1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"LR126*(1+LS125*LS110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"OD126*(1+OE125*OE110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"QP126*(1+QQ125*QQ110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"TB126*(1+TC125*TC110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"VN126*(1+VO125*VO110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"XZ126*(1+YA125*YA110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.2225820869664297},2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297,2.2225820869664297]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,{"$f":"1/EJ126","v":0.81628216311882085},0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,{"$f":"1/GV126","v":0.6596975796766088},0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,{"$f":"1/JH126","v":0.53315007517544666},0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/LT126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/OF126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/QR126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/TD126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/VP126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/YB126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,{"$f":"1/AAN126","v":0.44992713918831478},0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478,0.44992713918831478]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":916641.51704303024}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":1283298.1238602425}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":1120000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":896000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":896000}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.432252370379735}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.432252370379735}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":1120000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":1120000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"SUM(BX144:BX147)","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":896000},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,{"$f":"$F$151*BX148","v":56000},56000,56000,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":224000},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,{"$f":"BX148-BX151","v":14000},14000,14000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":1120000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"SUM(BX151:BX152)","v":70000},70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,7916.0217279733224,{"$f":"EJ123","v":8246.6847737731005},7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,7882.5164179511867,{"$f":"GV123","v":6868.2681639741513},7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,7449.9170482984582,{"$f":"JH123","v":7106.6018875725313},7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.432252370379735},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,5965.938549986754,5728.1207850494011,5959.4861277265954,5956.2479766362294,5249.2152576088165,5949.7476962970277,5711.8900003466324,5943.2153135301342,5705.3415069615794,5936.6506697937912,5933.3562003037878,5695.4580785023018,5926.742866133658,5688.8284340660139,5920.0968712056947,5916.7615755826173,5444.2269996988343,5910.0662868332402,5672.1107258221609,5903.3379325833403,5665.3657776355576,5896.5763495349074,5893.1830459602033,5655.1858463225017,5886.3713117649704,5648.3573125531248,5879.5259369891683,5876.0905824973979,5168.8601737117942,5869.1944350855383,5631.1380730619567,5862.2642302081413,5624.1907764297539,5855.2997996682561,5851.8046969863108,5613.7054471773063,5844.7886107652203,5606.6720573948487,5837.7378747461453,5834.1994596196218,5126.8657360239358,5827.0964277854073,5588.9362407189465,5819.9583167616875,5581.780525187778,5812.784953305606,5809.1849975432024,5570.9806360577568,5801.9584287354792,5563.7362445818244,5794.6961706358306,5791.0516030555118,5083.611465205443,5783.7354802662703,5545.4683534056448,5776.383225911839,5538.0979664085407,5768.9946615520748,5765.2867071167993,5526.9740806046193,{"$f":"EJ158/$F$159","v":5757.8433412448439},5519.5123573844094,5750.3632154022071,5746.609310794478,5273.6550935233581,5739.0737043215595,5500.6964294729441,5731.5008823364951,5493.1049308659276,5723.890661045938,5720.0714679776047,5481.6473284878875,5712.4048011294908,5473.9617535710713,5704.7002715115741,5700.833749765613,4993.1711103510534,5693.0720750985074,5454.5813478222626,5685.2720684538917,5446.7621042570354,5677.4335405246175,5673.4997716642338,5434.9607738076547,5665.603104810677,5427.0446316433345,5657.6674393042231,5653.6849219058831,4945.9060007623739,5645.6903969987643,5407.0828137220606,5637.6563901548107,5399.0289928498769,5629.5827063876568,5625.5309244614627,5386.8736224870154,5617.3973576022981,5378.7199960577645,5609.2236221306512,5605.1216292103618,4897.2229378860338,5596.8872685560291,5358.1593235988539,5588.6122415067566,5349.8638881005036,5580.2963472265892,5576.1230118426092,5337.343856626756,5567.7454379776691,5328.9456214046286,5559.3264904418729,5555.1014377339743,5081.6749103843676,5546.6200462600118,5307.7681287719497,5538.0967683992603,5299.2238302086489,5529.5313972906879,5525.2328618451884,5286.3281977906881,5516.6039607642997,5277.6780155118977,5507.9324448024299,5503.5806405132953,{"$f":"GV158/$F$159","v":4795.4315217178928},5494.8448072951132,5255.8651981002386,5486.0658310985391,5247.0645705800389,5477.2434988567102,5472.8160073478448,5233.7820691895404,5463.9282392345312,5224.8723814423847,5454.9965777938041,5450.5142193759948,4742.2342244702177,5441.5163111612683,5202.405179508376,5432.473965678797,5193.34053316257,5423.386963469713,5418.8266472155819,5179.6595567303566,5409.672246058868,5170.4825783507868,5400.4726347749192,5395.8558056045758,4687.4410083051125,5386.5879601434071,5147.3413603587569,5377.274344296462,5138.0047746225782,5367.9147320211059,5363.2176062793505,5123.913368897397,5353.7885730879352,5114.4610811664406,5344.3129734654685,5339.5576394200143,4865.599522916018,5330.0117585950102,5090.62562663465,5320.4187342726573,5081.0089433263856,5310.7783336290386,5305.9402941150311,5066.4947954294494,5296.2283899278736,5056.7589390665635,5286.4685223167335,5281.5705282499157,4572.8738726254933,5271.7382710001621,5032.208420898819,5261.8574559481376,5022.3032370913061,5251.9278432852116,5246.9446625857836,5007.353664757462,5236.9414012730113,4997.325732703689,5226.8887376335351,5221.8438037447131,4512.9998459050457,5211.7165787774666,4972.0386989909139,5201.5393392738824,{"$f":"JH158/$F$159","v":4961.8363596691752},5191.3118382310686,5186.1791621106577,4946.4383001653159,5175.8758029585024,4936.1095301499308,5165.5215594098427,5160.3252775043566,4451.3295983829848,5149.8942357880924,4910.0638854257713,5139.4116790994003,4899.5554759243805,5128.877353025302,5123.5906966212788,4883.6954746354049,5112.9782366945592,4873.0568415195585,5102.313365839439,5096.9611954767879,4622.4047706962256,5086.2172225090353,4846.2298274536734,5075.4201891196826,4835.406165667242,5064.569833263361,5059.1245771672175,4819.0703643395973,5048.1937434426954,4808.112572230275,5037.2089264619226,5031.6961909883921,4322.383277839107,5020.6298988316075,4780.4807477424129,5009.5089544405737,4769.3323761023885,4998.3330879085624,4992.7244741295344,4752.506500734914,4981.4657153932776,4741.2199748623125,4970.1513539030802,4964.4732363653438,4254.9945332750676,4953.0749554438553,4712.7591956398146,4941.6203827210911,4701.2763728505888,4930.1092401931201,4924.3323680007206,4683.9457212220914,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,336000,392000,448000,504000,560000,616000,{"$f":"BW165","v":672000},728000,784000,840000,896000,893020.72811667994,890269.34309201944,887277.4214412662,884278.76486943418,881977.14549472346,878967.32161674218,876185.32268845139,873162.72511721612,870367.92602731194,867332.50177760923,864290.25391656416,861475.76335111703,858420.60636282037,855593.17994996381,852525.06034525798,849450.0489708262,846837.32213436347,843750.04692131141,840890.43635189359,837790.06654048327,834917.33431798266,831803.81574950775,828683.31208937918,825790.40395002125,822656.66731808963,819750.49889659684,816603.47462259629,813449.39562217426,810992.03343386971,807826.14577689709,804887.76152309147,801708.45649796026,798756.62724319042,795563.84953433275,792363.92433579417,789391.43196973624,786177.94813220343,783191.86923524924,779964.77092462056,776730.45403474965,774192.68981217488,770946.2356837634,767927.12022865703,764666.91897932417,761634.02818406746,758360.02332470869,755078.70507158118,752024.65345242864,748729.44386853464,745661.47243684798,742352.31450766826,739035.77061963826,736415.61172316491,733086.59494864254,729984.74857839907,726641.64784774859,723525.68870749918,720168.4463416388,716803.72112232749,{"$f":"EI165","v":713666.09277879726},710287.13641348178,707135.24784414226,703742.00212155387,700341.19948449789,697402.01505592291,693987.61473512114,690800.2103547653,687371.37684027804,684169.50983221305,680726.18420394114,677275.20001664339,674051.136688211,670585.56900937553,667346.89248583571,663866.68185594364,660378.73704569787,657586.82839216583,654085.71241170785,650811.41677192459,647295.51609271043,644006.40570876247,640475.66018726712,636937.0792828938,633625.24210669578,630071.72314224078,626744.91758773825,623176.39987372654,619599.96961806645,616719.39684936428,613129.43777519674,609766.11975405866,606161.01709641737,602782.52482722222,599162.21720359195,595533.8936698091,592132.13302622142,588488.5094453732,585071.41781413334,581412.43225138308,577745.35206301068,574773.9469653347,571092.97285332985,567638.45677257539,563941.97272031056,560471.91540794447,556759.85877874435,553039.60196283087,549545.72344608023,545809.79708625621,542300.21745513915,538548.55835621443,534788.61877966789,531489.57259854907,527714.58446095092,524165.86494704883,520374.98772847309,516810.34719069267,513003.51695070427,509188.29581202811,505599.26193361083,501767.98884595855,498162.87079326651,494315.48125110829,{"$f":"GU165","v":490459.61888143199},487299.05275598553,483428.53812454367,479784.10138685856,475897.31589371624,472236.5757094486,468333.45412962337,464421.74963604094,460736.0400656382,456807.89862662245,453105.71924060216,449161.07506027701,445207.76442443527,441949.55608137982,437981.2049571565,434238.7371275053,430253.72561891819,426494.56417115201,422492.8257549195,418482.30852688698,414697.58999857958,410670.24305251596,406868.6612843402,402824.41752051306,398771.3097733102,395413.10646424943,391344.56219232018,387501.70270593581,383416.10070399247,379556.14959838323,375453.42203169008,371341.71583218302,367455.60818272625,363326.67163691408,359423.29946120403,355277.06415260927,351121.76339369797,347426.56974876096,343254.64655599516,339308.20308454719,335118.81169388967,331154.86545620958,326947.93667410122,322731.82283556653,318741.10078292229,314507.34272893751,310498.94159896742,306247.46954864723,301986.72391889279,298420.47245933028,294143.4690965279,290091.73890595086,285796.85391302255,281727.20685564133,277414.36970187491,273092.13960496202,268995.09307222109,264654.80198118882,260539.65892175576,256181.23571386142,251813.32936249624,248139.70728113284,243755.12305995915,239595.60143783476,{"$f":"JG165","v":235192.71410335368},231014.85345736233,226593.59113065581,222162.72393898066,217956.82805194528,213507.47500915994,209283.05706237387,204815.14569317194,200337.53756797817,196553.99976148843,192059.28552490531,187789.4192578959,183275.97230965615,178987.33674143063,174455.08384421008,169913.01009373617,165595.69131941322,161034.69872045005,156698.42420799864,152118.43892285254,147528.53919045193,143397.89621705722,138789.67198193839,134406.0743944245,129778.67445328624,125375.86386912994,120729.21358209701,116072.51971687013,111640.35775158677,106964.2985339827,102512.73362353236,97817.233809148878,93111.595064190988,89099.583769899182,84375.952483633911,79876.724910836943,75133.471706099153,70614.584235683767,65851.633095227488,61078.414064748707,56529.502277562955,51736.46823642822,47167.703155687333,42354.777478969874,37531.486834201096,33401.597257040034,28559.860959119644,23942.301300010229,19080.488588289172,14442.813844066215,9560.8473166866497,4668.3844397415514,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"LS165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"OE165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"QQ165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"TC165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"VO165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"YA165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"AAM165","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":896000},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,{"$f":"BW151","v":56000},56000,56000,56000,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":896000.00000001525},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,2979.271883320087,2751.3850246604679,2991.9216507531974,2998.6565718320085,2301.6193747107022,3009.8238779812827,2781.998928290825,3022.5975712352961,2794.799089904192,3035.4242497027512,3042.2478610450903,2814.4905654470876,3055.156988296601,2827.4264128566124,3068.1196047058152,3075.0113744317573,2612.7268364627466,3087.2752130520284,2859.6105694177895,3100.3698114103613,2872.7322225006133,3113.5185684749649,3120.5036601285105,2892.908139357904,3133.7366319315661,2906.1684214928259,3147.0242740005119,3154.0790004220767,2457.3621883045466,3165.887656972639,2938.3842538056329,3179.3050251311697,2951.8292547698861,3192.7777088576213,3199.9251985385349,2972.4923660579921,3213.4838375327658,2986.0788969541704,3227.0983106286476,3234.3168898708864,2537.76422257477,3246.4541284114907,3019.1154551064014,3260.2012493328307,3032.8907952566974,3274.0048593587144,3281.3182531275065,3054.0516191524862,3295.2095838940504,3067.9714316867089,3309.1579291796706,3316.5438880299507,2620.1588964733151,3329.0167745223871,3101.8463702435029,3343.1007306505085,3115.9591402493784,3357.2423658604107,3364.7252193113363,{"$f":"(EI159-EI167)*EI110","v":3137.6283435301943},3378.9563653155196,3151.88856933947,3393.2457225883995,3400.8026370559651,2939.1844285750317,3414.4003208018162,3187.4043803558734,3428.8335144872772,3201.8670080650008,3443.3256282718944,3450.9841872978009,3224.0633284324094,3465.567678835454,3238.6765235398193,3480.2106298921217,3487.9448102458009,2791.9086535320603,3501.1159804579547,3274.2956397832363,3515.9006792141431,3289.1103839480006,3530.7455214954089,3538.5809043733434,3311.8371761980088,3553.5189644550242,3326.8055545025318,3568.5177140117621,3576.4302556601278,2880.5727687021522,3589.9590741675497,3363.3180211380713,3605.1026576412814,3378.4922691951524,3620.3076236302495,3628.3235337828228,3401.7606435876514,3643.6235808482265,3417.091631239854,3658.9855627502066,3667.080188372418,2971.4050976759981,3680.974112004913,3454.5160807544207,3696.4840522648383,3470.0573123661352,3712.0566292001076,3720.2568159134612,3493.878516750653,3735.9263598240682,3509.579631117108,3751.6590989247425,3759.9395765465924,3299.0461811188079,3774.9881375981813,3548.7195139021132,3790.8772185757643,3564.6405377804049,3806.8302399883787,3815.2211386761737,3589.0338784172609,3831.2730876522637,3605.1180526920357,3847.3895421582083,{"$f":"(GU159-GU167)*GU110","v":3855.8623696762675},3160.566125446453,3870.514631441828,3644.4367376850928,3886.7854931423435,3660.7401842676513,3903.1215798252147,3911.7044935824333,3685.709570402737,3928.141439015737,3702.1793860203097,3944.64418032513,3953.3106358417381,3258.208343055433,3968.3511242233353,3742.4678296511875,3985.0115085871125,3759.161447766176,4001.7384162325397,4010.5172280325169,3784.7185283074,4027.3469460636024,3801.5817681757335,4044.2437638271185,4053.1077472028655,3358.2033090607451,4068.5442719292423,3842.8594863843564,4085.6020019433427,3859.9511056092697,4102.7275666931619,4111.7061995070508,3886.1076494567869,4128.9365458121811,3903.3721757100602,4146.2353085947889,4155.3007589113167,3695.1936449370251,4171.9231927658075,3946.4434714479994,4189.3913906574999,3963.9462376800866,4206.9287821083399,4216.1138385346931,3990.7220526442275,4233.7580539847995,4008.4011299701051,4251.4720503201752,4260.745629754425,3566.2514595625171,4277.0033628023939,4051.7301905770591,4294.8849929283015,4069.6470573812308,4312.837153766407,4322.2300969128673,4097.046532740922,4340.2910910322744,4115.1430594330595,4358.4232078943496,4367.9063513651754,3673.6220813633918,4384.5842211736908,4159.5216221243836,{"$f":"(JG159-JG167)*JG110","v":4402.8873344811},4177.8606459913299,4421.2623267065273,4430.8671916751382,4205.8958870353799,4449.3530427853511,4224.417946786064,4467.91136920193,4477.6081251937831,3783.5378064897241,4494.7142365831305,4269.86626700942,4513.4469482397471,4288.6355682255271,4532.2528972205328,4542.0737504739118,4317.318774322951,4560.992598963182,4336.2745124513913,4579.9852851461101,4589.8997324006123,4130.6429733947189,4608.2242351188443,4383.5975875138784,4627.3999411382674,4402.8105841562883,4646.6502870329277,4656.6938652268936,4432.1619652833633,4676.0592176040727,4451.5649104503327,4695.4998143834819,4705.6387449578961,4012.0112942918036,4723.6312862652767,4499.2275727969663,4743.2532047377836,4518.8874704153914,4762.9511404562836,4773.2190304787764,4548.9117871857516,4793.0340411347343,4568.7650807408854,4812.9256767174556,4823.2906447687774,4129.8895771610642,4841.7362979203881,4617.5596591094154,4861.812711721057,4637.674744222958,4881.9665273795663,4892.4628769450983,4668.3844397562862,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,336000,392000,448000,504000,560000,616000,672000,{"$f":"BX162+BX163-BX164","v":728000},784000,840000,896000,893020.72811667994,890269.34309201944,887277.4214412662,884278.76486943418,881977.14549472346,878967.32161674218,876185.32268845139,873162.72511721612,870367.92602731194,867332.50177760923,864290.25391656416,861475.76335111703,858420.60636282037,855593.17994996381,852525.06034525798,849450.0489708262,846837.32213436347,843750.04692131141,840890.43635189359,837790.06654048327,834917.33431798266,831803.81574950775,828683.31208937918,825790.40395002125,822656.66731808963,819750.49889659684,816603.47462259629,813449.39562217426,810992.03343386971,807826.14577689709,804887.76152309147,801708.45649796026,798756.62724319042,795563.84953433275,792363.92433579417,789391.43196973624,786177.94813220343,783191.86923524924,779964.77092462056,776730.45403474965,774192.68981217488,770946.2356837634,767927.12022865703,764666.91897932417,761634.02818406746,758360.02332470869,755078.70507158118,752024.65345242864,748729.44386853464,745661.47243684798,742352.31450766826,739035.77061963826,736415.61172316491,733086.59494864254,729984.74857839907,726641.64784774859,723525.68870749918,720168.4463416388,716803.72112232749,713666.09277879726,{"$f":"EJ162+EJ163-EJ164","v":710287.13641348178},707135.24784414226,703742.00212155387,700341.19948449789,697402.01505592291,693987.61473512114,690800.2103547653,687371.37684027804,684169.50983221305,680726.18420394114,677275.20001664339,674051.136688211,670585.56900937553,667346.89248583571,663866.68185594364,660378.73704569787,657586.82839216583,654085.71241170785,650811.41677192459,647295.51609271043,644006.40570876247,640475.66018726712,636937.0792828938,633625.24210669578,630071.72314224078,626744.91758773825,623176.39987372654,619599.96961806645,616719.39684936428,613129.43777519674,609766.11975405866,606161.01709641737,602782.52482722222,599162.21720359195,595533.8936698091,592132.13302622142,588488.5094453732,585071.41781413334,581412.43225138308,577745.35206301068,574773.9469653347,571092.97285332985,567638.45677257539,563941.97272031056,560471.91540794447,556759.85877874435,553039.60196283087,549545.72344608023,545809.79708625621,542300.21745513915,538548.55835621443,534788.61877966789,531489.57259854907,527714.58446095092,524165.86494704883,520374.98772847309,516810.34719069267,513003.51695070427,509188.29581202811,505599.26193361083,501767.98884595855,498162.87079326651,494315.48125110829,490459.61888143199,{"$f":"GV162+GV163-GV164","v":487299.05275598553},483428.53812454367,479784.10138685856,475897.31589371624,472236.5757094486,468333.45412962337,464421.74963604094,460736.0400656382,456807.89862662245,453105.71924060216,449161.07506027701,445207.76442443527,441949.55608137982,437981.2049571565,434238.7371275053,430253.72561891819,426494.56417115201,422492.8257549195,418482.30852688698,414697.58999857958,410670.24305251596,406868.6612843402,402824.41752051306,398771.3097733102,395413.10646424943,391344.56219232018,387501.70270593581,383416.10070399247,379556.14959838323,375453.42203169008,371341.71583218302,367455.60818272625,363326.67163691408,359423.29946120403,355277.06415260927,351121.76339369797,347426.56974876096,343254.64655599516,339308.20308454719,335118.81169388967,331154.86545620958,326947.93667410122,322731.82283556653,318741.10078292229,314507.34272893751,310498.94159896742,306247.46954864723,301986.72391889279,298420.47245933028,294143.4690965279,290091.73890595086,285796.85391302255,281727.20685564133,277414.36970187491,273092.13960496202,268995.09307222109,264654.80198118882,260539.65892175576,256181.23571386142,251813.32936249624,248139.70728113284,243755.12305995915,239595.60143783476,235192.71410335368,{"$f":"JH162+JH163-JH164","v":231014.85345736233},226593.59113065581,222162.72393898066,217956.82805194528,213507.47500915994,209283.05706237387,204815.14569317194,200337.53756797817,196553.99976148843,192059.28552490531,187789.4192578959,183275.97230965615,178987.33674143063,174455.08384421008,169913.01009373617,165595.69131941322,161034.69872045005,156698.42420799864,152118.43892285254,147528.53919045193,143397.89621705722,138789.67198193839,134406.0743944245,129778.67445328624,125375.86386912994,120729.21358209701,116072.51971687013,111640.35775158677,106964.2985339827,102512.73362353236,97817.233809148878,93111.595064190988,89099.583769899182,84375.952483633911,79876.724910836943,75133.471706099153,70614.584235683767,65851.633095227488,61078.414064748707,56529.502277562955,51736.46823642822,47167.703155687333,42354.777478969874,37531.486834201096,33401.597257040034,28559.860959119644,23942.301300010229,19080.488588289172,14442.813844066215,9560.8473166866497,4668.3844397415514,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"LT162+LT163-LT164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"OF162+OF163-OF164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"QR162+QR163-QR164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"TD162+TD163-TD164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"VP162+VP163-VP164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"YB162+YB163-YB164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,{"$f":"AAN162+AAN163-AAN164","v":-1.473472366342321E-8},-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8,-1.473472366342321E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":390677.54514519725},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2986.666666666667,2976.7357603889332,2967.5644769733981,2957.5914048042209,2947.5958828981143,2939.9238183157449,2929.8910720558074,2920.6177422948381,2910.5424170573874,{"$f":"CK166*CK162*CK7","v":2901.2264200910399},2891.1083392586975,2880.9675130552141,2871.5858778370571,2861.4020212094015,2851.9772664998795,2841.75020115086,2831.5001632360877,2822.7910737812117,2812.5001564043714,2802.968121172979,2792.6335551349443,2783.0577810599425,2772.6793858316928,2762.2777069645977,2752.6346798334043,2742.1888910602988,2732.5016629886563,2722.0115820753213,2711.4979854072476,2703.3067781128993,2692.7538192563238,2682.9592050769716,2672.3615216598678,2662.5220908106348,2651.8794984477759,2641.2130811193142,2631.3047732324544,2620.5931604406783,2610.6395641174977,2599.8825697487355,2589.1015134491659,2580.6422993739166,2569.820785612545,2559.7570674288568,2548.8897299310806,2538.7800939468916,2527.8667444156958,2516.9290169052706,2506.7488448414288,2495.7648128951155,2485.53824145616,2474.5077150255611,2463.4525687321279,2454.7187057438832,2443.621983162142,2433.2824952613305,2422.1388261591624,2411.7522956916641,2400.561487805463,2389.345737074425,2378.8869759293243,2367.6237880449394,2357.1174928138075,2345.8066737385129,2334.4706649483264,2324.6733835197433,2313.2920491170707,2302.667367849218,2291.2379228009268,2280.5650327740436,2269.0872806798038,2257.5840000554781,2246.8371222940368,{"$f":"EW166*EW162*EW7","v":2235.285230031252},2224.4896416194524,2212.8889395198121,2201.2624568189931,2191.9560946405527,2180.2857080390263,2169.3713892397486,2157.6517203090348,2146.6880190292086,2134.9188672908904,2123.1235976096459,2112.0841403556528,2100.2390771408027,2089.149725292461,2077.2546662457553,2065.3332320602217,2055.7313228312146,2043.7647925839892,2032.553732513529,2020.5367236547247,2009.2750827574075,1997.20739067864,1985.1129788993637,1973.7737767540716,1961.6283648179108,1950.2380593804446,1938.0414408379438,1925.8178402100357,1915.9131565511159,1903.643242844433,1892.1281892419181,1879.8065757343686,1868.2397180264818,1855.866195929148,1843.4653398761029,1831.8190781536009,1819.3659902875208,1807.6673915171307,1795.1618611873816,1782.6287292655597,1771.6319086618303,1759.0486148698365,1747.2195498234962,1734.5832924282438,1722.701157302309,1710.0117231690144,1697.2943193734272,1685.3308731120362,1672.559962819862,1660.5429026442218,1647.7182708370278,1634.86539627144,1624.3301758532853,1611.4284604151458,1599.2803379561954,1586.3243863123876,1574.1219190314955,1561.1115137654112,1548.0724987868032,1535.786800218794,1522.692995422075,1510.3523974686739,1497.2035835342567,1484.0258814147844,{"$f":"HI166*HI162*HI7","v":1473.1651869379327},1459.9373498571883,1447.4624570916844,1434.1790853963942,1421.6485472371735,1408.3094191830651,1394.9410284229566,1382.3252999952654,1368.9008101750533,1356.2288709478007,1342.7480584017103,1329.2376992443674,1318.0436882141648,1304.4818739744007,1291.6723423531193,1278.0536690133083,1265.1871653279443,1251.5114067723002,1237.8057194406101,1224.8520272757542,1211.0889054563804,1198.0776648706801,1184.2568805086976,1170.4058779789932,1158.0885658292032,1144.1821551866506,1131.0273436151574,1117.062705646299,1103.8495515206987,1089.8264555803376,1075.7727427852219,1062.4703359430744,1048.3578090964584,1034.9964719965581,1020.8248984954909,1006.6224130629761,994.73490819776771,980.47823032175972,966.97246301983625,952.65617971007521,939.09068951880454,924.71456567291636,910.30713201654009,896.65031024073699,882.18267327062949,868.46552973918597,853.93745237953806,839.37776454165419,827.1323576037762,812.5170768665306,798.65200479278258,783.97571367784565,770.04951152454112,755.31197043551947,740.54241312993554,726.52276017315103,711.69158336386647,697.61019020791298,682.71715231057317,667.79179189326067,655.17999920496152,640.19761841635102,625.96473085965306,610.91990769885388,{"$f":"JU166*JU162*JU7","v":596.62445580476879},581.51694614736698,566.37670031245398,551.98563773137744,536.78232906816686,522.32808069332884,507.06146307617519,491.76179730150648,477.99298739019076,462.63223993979466,448.02024798141503,432.59558151095416,417.91954623043318,402.43071194032342,386.9083990562338,372.13452583862255,356.54766177994236,341.70911207844119,326.05744603049629,310.37198354730333,296.99861256633062,281.2531749454464,266.25574970278984,250.4449056869972,235.38194745227923,219.50544365075831,203.59471354916238,188.43167425854318,172.4548941214274,157.22567718562445,141.18259159656625,125.10495611400366,111.33865752346678,95.199536530398817,79.807671000034105,63.601628627630575,48.142712813554056,31.869491055622166,15.561281465805173,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"MG166*MG162*MG7","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"OS166*OS162*OS7","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"RE166*RE162*RE7","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,390677.54514519725,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,2986.666666666667,2976.7357603889332,2967.5644769733981,2957.5914048042209,2947.5958828981143,2939.9238183157449,2929.8910720558074,2920.6177422948381,2910.5424170573874,2901.2264200910399,2891.1083392586975,2880.9675130552141,2871.5858778370571,2861.4020212094015,2851.9772664998795,2841.75020115086,2831.5001632360877,2822.7910737812117,2812.5001564043714,2802.968121172979,2792.6335551349443,2783.0577810599425,2772.6793858316928,2762.2777069645977,2752.6346798334043,2742.1888910602988,2732.5016629886563,2722.0115820753213,2711.4979854072476,2703.3067781128993,2692.7538192563238,2682.9592050769716,2672.3615216598678,2662.5220908106348,2651.8794984477759,2641.2130811193142,2631.3047732324544,2620.5931604406783,2610.6395641174977,2599.8825697487355,2589.1015134491659,2580.6422993739166,2569.820785612545,2559.7570674288568,2548.8897299310806,2538.7800939468916,2527.8667444156958,2516.9290169052706,2506.7488448414288,2495.7648128951155,2485.53824145616,2474.5077150255611,2463.4525687321279,2454.7187057438832,2443.621983162142,2433.2824952613305,2422.1388261591624,2411.7522956916641,2400.561487805463,2389.345737074425,{"$f":"EJ167-EJ168","v":2378.8869759293243},2367.6237880449394,2357.1174928138075,2345.8066737385129,2334.4706649483264,2324.6733835197433,2313.2920491170707,2302.667367849218,2291.2379228009268,2280.5650327740436,2269.0872806798038,2257.5840000554781,2246.8371222940368,2235.285230031252,2224.4896416194524,2212.8889395198121,2201.2624568189931,2191.9560946405527,2180.2857080390263,2169.3713892397486,2157.6517203090348,2146.6880190292086,2134.9188672908904,2123.1235976096459,2112.0841403556528,2100.2390771408027,2089.149725292461,2077.2546662457553,2065.3332320602217,2055.7313228312146,2043.7647925839892,2032.553732513529,2020.5367236547247,2009.2750827574075,1997.20739067864,1985.1129788993637,1973.7737767540716,1961.6283648179108,1950.2380593804446,1938.0414408379438,1925.8178402100357,1915.9131565511159,1903.643242844433,1892.1281892419181,1879.8065757343686,1868.2397180264818,1855.866195929148,1843.4653398761029,1831.8190781536009,1819.3659902875208,1807.6673915171307,1795.1618611873816,1782.6287292655597,1771.6319086618303,1759.0486148698365,1747.2195498234962,1734.5832924282438,1722.701157302309,1710.0117231690144,1697.2943193734272,1685.3308731120362,1672.559962819862,1660.5429026442218,1647.7182708370278,{"$f":"GV167-GV168","v":1634.86539627144},1624.3301758532853,1611.4284604151458,1599.2803379561954,1586.3243863123876,1574.1219190314955,1561.1115137654112,1548.0724987868032,1535.786800218794,1522.692995422075,1510.3523974686739,1497.2035835342567,1484.0258814147844,1473.1651869379327,1459.9373498571883,1447.4624570916844,1434.1790853963942,1421.6485472371735,1408.3094191830651,1394.9410284229566,1382.3252999952654,1368.9008101750533,1356.2288709478007,1342.7480584017103,1329.2376992443674,1318.0436882141648,1304.4818739744007,1291.6723423531193,1278.0536690133083,1265.1871653279443,1251.5114067723002,1237.8057194406101,1224.8520272757542,1211.0889054563804,1198.0776648706801,1184.2568805086976,1170.4058779789932,1158.0885658292032,1144.1821551866506,1131.0273436151574,1117.062705646299,1103.8495515206987,1089.8264555803376,1075.7727427852219,1062.4703359430744,1048.3578090964584,1034.9964719965581,1020.8248984954909,1006.6224130629761,994.73490819776771,980.47823032175972,966.97246301983625,952.65617971007521,939.09068951880454,924.71456567291636,910.30713201654009,896.65031024073699,882.18267327062949,868.46552973918597,853.93745237953806,839.37776454165419,827.1323576037762,812.5170768665306,798.65200479278258,{"$f":"JH167-JH168","v":783.97571367784565},770.04951152454112,755.31197043551947,740.54241312993554,726.52276017315103,711.69158336386647,697.61019020791298,682.71715231057317,667.79179189326067,655.17999920496152,640.19761841635102,625.96473085965306,610.91990769885388,596.62445580476879,581.51694614736698,566.37670031245398,551.98563773137744,536.78232906816686,522.32808069332884,507.06146307617519,491.76179730150648,477.99298739019076,462.63223993979466,448.02024798141503,432.59558151095416,417.91954623043318,402.43071194032342,386.9083990562338,372.13452583862255,356.54766177994236,341.70911207844119,326.05744603049629,310.37198354730333,296.99861256633062,281.2531749454464,266.25574970278984,250.4449056869972,235.38194745227923,219.50544365075831,203.59471354916238,188.43167425854318,172.4548941214274,157.22567718562445,141.18259159656625,125.10495611400366,111.33865752346678,95.199536530398817,79.807671000034105,63.601628627630575,48.142712813554056,31.869491055622166,15.561281465805173,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"LT167-LT168","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"OF167-OF168","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"QR167-QR168","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":240},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.473472366342321E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","v":false},false,false,false,false,5965.938549986754,5728.1207850494011,5959.4861277265954,5956.2479766362294,5249.2152576088165,5949.7476962970277,5711.8900003466324,5943.2153135301342,5705.3415069615794,5936.6506697937912,5933.3562003037878,5695.4580785023018,5926.742866133658,5688.8284340660139,5920.0968712056947,5916.7615755826173,5444.2269996988343,5910.0662868332402,5672.1107258221609,5903.3379325833403,5665.3657776355576,5896.5763495349074,5893.1830459602033,5655.1858463225017,5886.3713117649704,5648.3573125531248,5879.5259369891683,5876.0905824973979,5168.8601737117942,5869.1944350855383,5631.1380730619567,5862.2642302081413,5624.1907764297539,5855.2997996682561,5851.8046969863108,5613.7054471773063,5844.7886107652203,5606.6720573948487,5837.7378747461453,5834.1994596196218,5126.8657360239358,5827.0964277854073,5588.9362407189465,5819.9583167616875,5581.780525187778,5812.784953305606,5809.1849975432024,5570.9806360577568,5801.9584287354792,5563.7362445818244,5794.6961706358306,5791.0516030555118,5083.611465205443,5783.7354802662703,5545.4683534056448,5776.383225911839,5538.0979664085407,5768.9946615520748,5765.2867071167993,{"$f":"IF(EI110,EI167+EI164)","v":5526.9740806046193},5757.8433412448439,5519.5123573844094,5750.3632154022071,5746.609310794478,5273.6550935233581,5739.0737043215595,5500.6964294729441,5731.5008823364951,5493.1049308659276,5723.890661045938,5720.0714679776047,5481.6473284878875,5712.4048011294908,5473.9617535710713,5704.7002715115741,5700.833749765613,4993.1711103510534,5693.0720750985074,5454.5813478222626,5685.2720684538917,5446.7621042570354,5677.4335405246175,5673.4997716642338,5434.9607738076547,5665.603104810677,5427.0446316433345,5657.6674393042231,5653.6849219058831,4945.9060007623739,5645.6903969987643,5407.0828137220606,5637.6563901548107,5399.0289928498769,5629.5827063876568,5625.5309244614627,5386.8736224870154,5617.3973576022981,5378.7199960577645,5609.2236221306512,5605.1216292103618,4897.2229378860338,5596.8872685560291,5358.1593235988539,5588.6122415067566,5349.8638881005036,5580.2963472265892,5576.1230118426092,5337.343856626756,5567.7454379776691,5328.9456214046286,5559.3264904418729,5555.1014377339743,5081.6749103843676,5546.6200462600118,5307.7681287719497,5538.0967683992603,5299.2238302086489,5529.5313972906879,5525.2328618451884,5286.3281977906881,5516.6039607642997,5277.6780155118977,5507.9324448024299,{"$f":"IF(GU110,GU167+GU164)","v":5503.5806405132953},4795.4315217178928,5494.8448072951132,5255.8651981002386,5486.0658310985391,5247.0645705800389,5477.2434988567102,5472.8160073478448,5233.7820691895404,5463.9282392345312,5224.8723814423847,5454.9965777938041,5450.5142193759948,4742.2342244702177,5441.5163111612683,5202.405179508376,5432.473965678797,5193.34053316257,5423.386963469713,5418.8266472155819,5179.6595567303566,5409.672246058868,5170.4825783507868,5400.4726347749192,5395.8558056045758,4687.4410083051125,5386.5879601434071,5147.3413603587569,5377.274344296462,5138.0047746225782,5367.9147320211059,5363.2176062793515,5123.913368897397,5353.7885730879352,5114.4610811664406,5344.3129734654685,5339.5576394200143,4865.599522916018,5330.0117585950102,5090.62562663465,5320.4187342726573,5081.0089433263856,5310.7783336290386,5305.9402941150311,5066.4947954294494,5296.2283899278736,5056.7589390665635,5286.4685223167335,5281.5705282499157,4572.8738726254933,5271.7382710001621,5032.208420898819,5261.8574559481376,5022.3032370913061,5251.9278432852116,5246.9446625857836,5007.353664757462,5236.9414012730113,4997.325732703689,5226.8887376335351,5221.8438037447131,4512.9998459050457,5211.7165787774666,4972.0386989909139,{"$f":"IF(JG110,JG167+JG164)","v":5201.5393392738824},4961.8363596691752,5191.3118382310686,5186.1791621106577,4946.438300165315,5175.8758029585024,4936.1095301499308,5165.5215594098427,5160.3252775043566,4451.3295983829848,5149.8942357880924,4910.0638854257713,5139.4116790994003,4899.5554759243805,5128.877353025302,5123.5906966212788,4883.6954746354049,5112.9782366945592,4873.0568415195585,5102.313365839439,5096.9611954767879,4622.4047706962256,5086.2172225090353,4846.2298274536734,5075.4201891196826,4835.406165667242,5064.569833263361,5059.1245771672175,4819.0703643395973,5048.1937434426954,4808.112572230275,5037.2089264619226,5031.6961909883921,4322.383277839107,5020.6298988316075,4780.4807477424129,5009.5089544405737,4769.3323761023885,4998.3330879085624,4992.7244741295344,4752.506500734914,4981.4657153932776,4741.2199748623125,4970.1513539030802,4964.4732363653438,4254.9945332750676,4953.0749554438553,4712.7591956398146,4941.6203827210911,4701.2763728505888,4930.1092401931201,4924.3323680007206,4683.9457212220914,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":751092.39447945729},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,5965.938549986754,5728.1207850494011,5959.4861277265954,5956.2479766362294,5249.2152576088165,5949.7476962970277,5711.8900003466324,5943.2153135301342,5705.3415069615794,5936.6506697937912,5933.3562003037878,5695.4580785023018,5926.742866133658,5688.8284340660139,5920.0968712056947,5916.7615755826173,5444.2269996988343,5910.0662868332402,5672.1107258221609,5903.3379325833403,5665.3657776355576,5896.5763495349074,5893.1830459602033,5655.1858463225017,5886.3713117649704,5648.3573125531248,5879.5259369891683,5876.0905824973979,5168.8601737117942,5869.1944350855383,5631.1380730619567,5862.2642302081413,5624.1907764297539,5855.2997996682561,5851.8046969863108,5613.7054471773063,5844.7886107652203,5606.6720573948487,5837.7378747461453,5834.1994596196218,5126.8657360239358,5827.0964277854073,5588.9362407189465,5819.9583167616875,5581.780525187778,5812.784953305606,5809.1849975432024,5570.9806360577568,5801.9584287354792,5563.7362445818244,5794.6961706358306,5791.0516030555118,5083.611465205443,5783.7354802662703,5545.4683534056448,5776.383225911839,5538.0979664085407,5768.9946615520748,5765.2867071167993,5526.9740806046193,{"$f":"EJ169+EJ164","v":5757.8433412448439},5519.5123573844094,5750.3632154022071,5746.609310794478,5273.6550935233581,5739.0737043215595,5500.6964294729441,5731.5008823364951,5493.1049308659276,5723.890661045938,5720.0714679776047,5481.6473284878875,5712.4048011294908,5473.9617535710713,5704.7002715115741,5700.833749765613,4993.1711103510534,5693.0720750985074,5454.5813478222626,5685.2720684538917,5446.7621042570354,5677.4335405246175,5673.4997716642338,5434.9607738076547,5665.603104810677,5427.0446316433345,5657.6674393042231,5653.6849219058831,4945.9060007623739,5645.6903969987643,5407.0828137220606,5637.6563901548107,5399.0289928498769,5629.5827063876568,5625.5309244614627,5386.8736224870154,5617.3973576022981,5378.7199960577645,5609.2236221306512,5605.1216292103618,4897.2229378860338,5596.8872685560291,5358.1593235988539,5588.6122415067566,5349.8638881005036,5580.2963472265892,5576.1230118426092,5337.343856626756,5567.7454379776691,5328.9456214046286,5559.3264904418729,5555.1014377339743,5081.6749103843676,5546.6200462600118,5307.7681287719497,5538.0967683992603,5299.2238302086489,5529.5313972906879,5525.2328618451884,5286.3281977906881,5516.6039607642997,5277.6780155118977,5507.9324448024299,5503.5806405132953,{"$f":"GV169+GV164","v":4795.4315217178928},5494.8448072951132,5255.8651981002386,5486.0658310985391,5247.0645705800389,5477.2434988567102,5472.8160073478448,5233.7820691895404,5463.9282392345312,5224.8723814423847,5454.9965777938041,5450.5142193759948,4742.2342244702177,5441.5163111612683,5202.405179508376,5432.473965678797,5193.34053316257,5423.386963469713,5418.8266472155819,5179.6595567303566,5409.672246058868,5170.4825783507868,5400.4726347749192,5395.8558056045758,4687.4410083051125,5386.5879601434071,5147.3413603587569,5377.274344296462,5138.0047746225782,5367.9147320211059,5363.2176062793515,5123.913368897397,5353.7885730879352,5114.4610811664406,5344.3129734654685,5339.5576394200143,4865.599522916018,5330.0117585950102,5090.62562663465,5320.4187342726573,5081.0089433263856,5310.7783336290386,5305.9402941150311,5066.4947954294494,5296.2283899278736,5056.7589390665635,5286.4685223167335,5281.5705282499157,4572.8738726254933,5271.7382710001621,5032.208420898819,5261.8574559481376,5022.3032370913061,5251.9278432852116,5246.9446625857836,5007.353664757462,5236.9414012730113,4997.325732703689,5226.8887376335351,5221.8438037447131,4512.9998459050457,5211.7165787774666,4972.0386989909139,5201.5393392738824,{"$f":"JH169+JH164","v":4961.8363596691752},5191.3118382310686,5186.1791621106577,4946.438300165315,5175.8758029585024,4936.1095301499308,5165.5215594098427,5160.3252775043566,4451.3295983829848,5149.8942357880924,4910.0638854257713,5139.4116790994003,4899.5554759243805,5128.877353025302,5123.5906966212788,4883.6954746354049,5112.9782366945592,4873.0568415195585,5102.313365839439,5096.9611954767879,4622.4047706962256,5086.2172225090353,4846.2298274536734,5075.4201891196826,4835.406165667242,5064.569833263361,5059.1245771672175,4819.0703643395973,5048.1937434426954,4808.112572230275,5037.2089264619226,5031.6961909883921,4322.383277839107,5020.6298988316075,4780.4807477424129,5009.5089544405737,4769.3323761023885,4998.3330879085624,4992.7244741295344,4752.506500734914,4981.4657153932776,4741.2199748623125,4970.1513539030802,4964.4732363653438,4254.9945332750676,4953.0749554438553,4712.7591956398146,4941.6203827210911,4701.2763728505888,4930.1092401931201,4924.3323680007206,4683.9457212220914,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"LT169+LT164","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"OF169+OF164","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"QR169+QR164","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,2578.7910797716131,2475.9937871590319,2576.0020049549694,2574.6023064705105,2268.9857377348826,2571.7925448857577,2468.9779919981365,2568.9689069505403,2466.1473902100315,2566.1313241348071,2564.7072818886099,2461.8752548310304,2561.8486525174576,2459.0095753086698,2558.9759054563146,2557.5342160173223,2353.2800255051734,2554.6401615850264,2451.7833062929485,2551.7318145117524,2448.8677864512001,2548.8091042115484,2547.3423406979646,2444.4674870108283,2544.3979524456781,2441.5158371027974,2541.4390229726996,2539.9540828505378,2234.2520622483316,2536.9732067852738,2434.0727800166042,2533.9776092998009,2431.0697945796037,2530.9672176905906,2529.4564512715997,2426.5374861560213,2526.4237313717449,2423.4972867507486,2523.3760340145773,2521.8465456887498,2216.0998670149911,2518.7762433415282,2415.8309379519696,2515.6907779314915,2412.7378629518589,2512.5900745740046,2511.033985162444,2408.0695852755689,2507.9102836655929,2404.9381798881386,2504.7711553877107,2503.1957824121091,2197.4031059246499,2500.0333709944698,2397.0418406253957,2496.855341622133,2393.8559733752818,2493.6616171639216,2492.0588450700134,2389.0476473687031,{"$f":"EJ187-EJ188-EJ189","v":2488.8414325282565},2385.8222998196497,2485.608130402039,2483.9854962371683,2279.5499147406344,2480.7282124770009,2377.689070379025,2477.454842223493,2374.4076271114072,2474.1653060315348,2472.51445077481,2369.4550513246313,2469.2005158568008,2366.1329433491064,2465.8702146667956,2464.1989014769797,2158.3100481608562,2460.8438992040064,2357.7557170252621,2457.4723278428937,2354.3758304596167,2454.0841055651772,2452.3837246507501,2349.2746773992376,2448.9703716852009,2345.8529061844465,2445.5401614594957,2443.8187088739851,2137.8795925048908,2440.3630565328231,2337.2243630708881,2436.8903380308766,2333.7430799082722,2433.4004690848287,2431.6490767429686,2328.4888922560822,2428.1333231884537,2324.9644679048479,2424.6002066559768,2422.8271104929008,2116.8362231792471,2419.2677885815037,2316.0770684978816,2415.6908885244993,2312.4913468403884,2412.0963235100699,2410.2923893979541,2307.0795335586317,2406.6711632368033,2303.4493764768604,2403.0320532083524,2401.2057641603842,2196.5660255128696,2397.5396625916455,2294.2953550876855,2393.8554555329301,2290.602061780467,2390.1530535680677,2388.2950014325888,2285.027894100258,2384.5651384866032,2281.2888323060333,2380.816855157299,2378.9357774378914,{"$f":"GV187-GV188-GV189","v":2072.8366422562585},2375.1596928220906,2271.8601902751834,2371.3649595516144,2268.0560981687486,2367.5514855278061,2365.6376918282631,2262.3147054581323,2361.7959329938976,2258.4634718100815,2357.9352011647143,2355.9976911137246,2049.8419844231557,2352.1083239594491,2248.7519705183058,2348.1997486908585,2244.8337556486777,2344.2718704463359,2342.3006629358069,2238.9201211567442,2338.3436513364104,2234.9533504992514,2334.3670975523519,2332.3714621998324,2026.1574868550597,2328.3654140309291,2224.9505041687225,2324.3395815042804,2220.914742853005,2320.2938669124223,2318.2635231765762,2214.8236993263135,2314.1878012291991,2210.737925549096,2310.0919508316183,2308.0364464185232,2103.1669270989569,2303.9102168045529,2200.4349938286505,2299.7636093021056,2196.2781596734621,2295.5965232724911,2293.5052692245708,2190.0043848409696,2289.3072756187712,2185.7960378504358,2285.0885497092622,2282.9713801637745,1976.6355708899273,2278.7213636613851,2175.1840181783773,2274.4503579338643,2170.9024789985333,2270.1582593233616,2268.0042676540033,2164.4404909210662,2263.6803342400299,2160.1058935208157,2259.3350465532367,2257.1543619213844,1950.7548809158343,2252.7768449239229,2149.1755132585959,2248.3777090245758,{"$f":"JH187-JH188-JH189","v":2144.7655279033561},2243.9568474557582,2241.7382360363199,2138.1096801835656,2237.284584619927,2133.6450448613068,2232.8089383025299,2230.5628331317221,1924.0977702425189,2226.0539906243366,2122.386753191221,2221.522880648009,2117.8444682753243,2216.969393232127,2214.6842234701053,2110.9889451239387,2210.0969625112202,2106.3903707420131,2205.4870468043018,2203.1735584783692,1998.0454189880393,2198.5294506957625,2094.7943303218244,2193.8624074201452,2090.1157768584508,2189.1723153817875,2186.8185905269047,2083.0545880125237,2182.0937117392532,2078.3180563991409,2177.3454985611261,2174.962605585416,1868.3604175356822,2170.1791745693308,2066.3741347663463,2165.3721199954462,2061.555224699071,2160.5413251959362,2158.1169885954068,2054.2822001877666,2153.2503634441264,2049.4035726259817,2148.3597038706557,2145.9053241056745,1839.2314729609616,2140.9783901591072,2037.1013333442033,2136.0271239480053,2032.1378559749101,2131.0514053045099,2128.5543386059653,2024.646640728266,7036.2775612025707,6691.9422539129882,7019.5863895069942,7011.209917285194,5994.8127864231556,6994.3949459710966,6649.9563448535846,6977.4969318692147,6633.0166556903096,6960.5154648626049,6951.9933078049326,6607.4501328089136,{"$f":"LT187-LT188-LT189","v":6934.8858880386424},6590.3005215303729,6917.6939811921984,6909.0662148037445,6228.4171700158449,6891.7467943502252,6547.055035199186,6874.3418398252852,6529.6071553610145,6856.850928808477,6848.0731070390757,6503.2736367931757,6830.4524646797972,6485.6095371762794,6812.7448006279601,6803.8582012478528,5786.9496851163158,6786.0191981807275,6441.066686255157,6768.0920950200398,6423.0953700218397,6750.0764566727266,6741.0353002502425,6395.9718458969664,6722.8860386201868,6377.7778232915625,6704.6471446467931,6695.493947285283,5678.3181756697995,6677.119774126144,6331.8986868428074,6658.6548578706352,6313.3882311224897,6640.0987503729029,6630.7863592577442,6285.4510012738701,6612.0926197787867,6266.711157990303,6593.3065589861926,6583.8787657038356,5566.4277209398888,6564.9533673499227,6219.455647448086,6545.9345036067498,6200.3898780561594,6526.8217128840852,6517.2299500354711,6171.6145313120815,6497.9753983721439,6152.3124927300069,6478.6257557557728,6468.9151286749457,5787.1805525680793,6449.4219683704141,6103.6393168715222,6429.8325387149453,6084.0015743978383,6410.1463642706021,6400.2668485365302,6054.362967251438,6380.4346603233025,6034.4818675119022,6360.5045284284406,6350.5025825351895,{"$f":"OF187-OF188-OF189","v":5332.4759691451172},6330.424627421522,5984.3484963776637,6310.2475148763897,5964.121621629768,6289.9707551987149,6279.7948539926201,5933.5938562689744,6259.3677001329961,5913.1163235372533,6238.8396642812868,6228.5376600112386,5210.2102482194632,6207.8573662441613,5861.4789512689858,6187.0749403226737,5840.6452702786537,6166.1898778546692,6155.7086996123917,5809.2016719570365,6134.6687311369797,5788.1098132433635,6113.5248542097188,6102.9137898115687,5084.2765556660406,6081.6130872314789,5734.9233198070497,6060.2071885323476,5713.464628387007,6038.695574190303,6027.8999606007574,5681.0777221157414,6006.2287930710827,5659.3531076406589,5984.4505998360046,5973.5212035059094,5290.5648523360151,5951.5814798484171,5604.5710194012545,5929.5334041883116,5582.4685672386113,5907.3764414160059,5896.2569594187744,5549.1100537792081,5873.9356568632093,5526.7337008698723,5851.5041178310785,5840.2468396110808,4820.9617979060904,5817.6489242438638,5470.3081499832861,5794.9394063139544,5447.5426242557633,5772.11773465848,5760.6646682013306,5413.1833553925781,5737.673726569099,5390.1357118959631,5714.5692413660054,5702.9742447994067,4683.3506518432669,5679.6983919711738,5332.0173944827784,5656.3075885033677,{"$f":"QR187-QR188-QR189","v":5308.5689029834302},5632.8012666982286,5621.0046082473646,5273.17885605435,5597.3239383661667,5249.4397832528357,5573.5263186069797,5561.5834721433839,4541.6111713985592,5537.6093437303034,5189.5779163172556,5513.5168161584625,5165.4259700729281,5489.3053046991699,5477.1547464947807,5128.9742217359753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,2578.7910797716131,2475.9937871590319,2576.0020049549694,2574.6023064705105,2268.9857377348826,2571.7925448857577,2468.9779919981365,2568.9689069505403,2466.1473902100315,2566.1313241348071,2564.7072818886099,2461.8752548310304,2561.8486525174576,2459.0095753086698,2558.9759054563146,2557.5342160173223,2353.2800255051734,2554.6401615850264,2451.7833062929485,2551.7318145117524,2448.8677864512001,2548.8091042115484,2547.3423406979646,2444.4674870108283,2544.3979524456781,2441.5158371027974,2541.4390229726996,2539.9540828505378,2234.2520622483316,2536.9732067852738,2434.0727800166042,2533.9776092998009,2431.0697945796037,2530.9672176905906,2529.4564512715997,2426.5374861560213,2526.4237313717449,2423.4972867507486,2523.3760340145773,2521.8465456887498,2216.0998670149911,2518.7762433415282,2415.8309379519696,2515.6907779314915,2412.7378629518589,2512.5900745740046,2511.033985162444,2408.0695852755689,2507.9102836655929,2404.9381798881386,2504.7711553877107,2503.1957824121091,2197.4031059246499,2500.0333709944698,2397.0418406253957,2496.855341622133,2393.8559733752818,2493.6616171639216,2492.0588450700134,2389.0476473687031,{"$f":"EJ190+EJ191-EJ192","v":2488.8414325282565},2385.8222998196497,2485.608130402039,2483.9854962371683,2279.5499147406344,2480.7282124770009,2377.689070379025,2477.454842223493,2374.4076271114072,2474.1653060315348,2472.51445077481,2369.4550513246313,2469.2005158568008,2366.1329433491064,2465.8702146667956,2464.1989014769797,2158.3100481608562,2460.8438992040064,2357.7557170252621,2457.4723278428937,2354.3758304596167,2454.0841055651772,2452.3837246507501,2349.2746773992376,2448.9703716852009,2345.8529061844465,2445.5401614594957,2443.8187088739851,2137.8795925048908,2440.3630565328231,2337.2243630708881,2436.8903380308766,2333.7430799082722,2433.4004690848287,2431.6490767429686,2328.4888922560822,2428.1333231884537,2324.9644679048479,2424.6002066559768,2422.8271104929008,2116.8362231792471,2419.2677885815037,2316.0770684978816,2415.6908885244993,2312.4913468403884,2412.0963235100699,2410.2923893979541,2307.0795335586317,2406.6711632368033,2303.4493764768604,2403.0320532083524,2401.2057641603842,2196.5660255128696,2397.5396625916455,2294.2953550876855,2393.8554555329301,2290.602061780467,2390.1530535680677,2388.2950014325888,2285.027894100258,2384.5651384866032,2281.2888323060333,2380.816855157299,2378.9357774378914,{"$f":"GV190+GV191-GV192","v":2072.8366422562585},2375.1596928220906,2271.8601902751834,2371.3649595516144,2268.0560981687486,2367.5514855278061,2365.6376918282631,2262.3147054581323,2361.7959329938976,2258.4634718100815,2357.9352011647143,2355.9976911137246,2049.8419844231557,2352.1083239594491,2248.7519705183058,2348.1997486908585,2244.8337556486777,2344.2718704463359,2342.3006629358069,2238.9201211567442,2338.3436513364104,2234.9533504992514,2334.3670975523519,2332.3714621998324,2026.1574868550597,2328.3654140309291,2224.9505041687225,2324.3395815042804,2220.914742853005,2320.2938669124223,2318.2635231765762,2214.8236993263135,2314.1878012291991,2210.737925549096,2310.0919508316183,2308.0364464185232,2103.1669270989569,2303.9102168045529,2200.4349938286505,2299.7636093021056,2196.2781596734621,2295.5965232724911,2293.5052692245708,2190.0043848409696,2289.3072756187712,2185.7960378504358,2285.0885497092622,2282.9713801637745,1976.6355708899273,2278.7213636613851,2175.1840181783773,2274.4503579338643,2170.9024789985333,2270.1582593233616,2268.0042676540033,2164.4404909210662,2263.6803342400299,2160.1058935208157,2259.3350465532367,2257.1543619213844,1950.7548809158343,2252.7768449239229,2149.1755132585959,2248.3777090245758,{"$f":"JH190+JH191-JH192","v":2144.7655279033561},2243.9568474557582,2241.7382360363199,2138.1096801835656,2237.284584619927,2133.6450448613068,2232.8089383025299,2230.5628331317221,1924.0977702425189,2226.0539906243366,2122.386753191221,2221.522880648009,2117.8444682753243,2216.969393232127,2214.6842234701053,2110.9889451239387,2210.0969625112202,2106.3903707420131,2205.4870468043018,2203.1735584783692,1998.0454189880393,2198.5294506957625,2094.7943303218244,2193.8624074201452,2090.1157768584508,2189.1723153817875,2186.8185905269047,2083.0545880125237,2182.0937117392532,2078.3180563991409,2177.3454985611261,2174.962605585416,1868.3604175356822,2170.1791745693308,2066.3741347663463,2165.3721199954462,2061.555224699071,2160.5413251959362,2158.1169885954068,2054.2822001877666,2153.2503634441264,2049.4035726259817,2148.3597038706557,2145.9053241056745,1839.2314729609616,2140.9783901591072,2037.1013333442033,2136.0271239480053,2032.1378559749101,2131.0514053045099,2128.5543386059653,2024.646640728266,7036.2775612025707,6691.9422539129882,7019.5863895069942,7011.209917285194,5994.8127864231556,6994.3949459710966,6649.9563448535846,6977.4969318692147,6633.0166556903096,6960.5154648626049,6951.9933078049326,6607.4501328089136,{"$f":"LT190+LT191-LT192","v":6934.8858880386424},6590.3005215303729,6917.6939811921984,6909.0662148037445,6228.4171700158449,6891.7467943502252,6547.055035199186,6874.3418398252852,6529.6071553610145,6856.850928808477,6848.0731070390757,6503.2736367931757,6830.4524646797972,6485.6095371762794,6812.7448006279601,6803.8582012478528,5786.9496851163158,6786.0191981807275,6441.066686255157,6768.0920950200398,6423.0953700218397,6750.0764566727266,6741.0353002502425,6395.9718458969664,6722.8860386201868,6377.7778232915625,6704.6471446467931,6695.493947285283,5678.3181756697995,6677.119774126144,6331.8986868428074,6658.6548578706352,6313.3882311224897,6640.0987503729029,6630.7863592577442,6285.4510012738701,6612.0926197787867,6266.711157990303,6593.3065589861926,6583.8787657038356,5566.4277209398888,6564.9533673499227,6219.455647448086,6545.9345036067498,6200.3898780561594,6526.8217128840852,6517.2299500354711,6171.6145313120815,6497.9753983721439,6152.3124927300069,6478.6257557557728,6468.9151286749457,5787.1805525680793,6449.4219683704141,6103.6393168715222,6429.8325387149453,6084.0015743978383,6410.1463642706021,6400.2668485365302,6054.362967251438,6380.4346603233025,6034.4818675119022,6360.5045284284406,6350.5025825351895,{"$f":"OF190+OF191-OF192","v":5332.4759691451172},6330.424627421522,5984.3484963776637,6310.2475148763897,5964.121621629768,6289.9707551987149,6279.7948539926201,5933.5938562689744,6259.3677001329961,5913.1163235372533,6238.8396642812868,6228.5376600112386,5210.2102482194632,6207.8573662441613,5861.4789512689858,6187.0749403226737,5840.6452702786537,6166.1898778546692,6155.7086996123917,5809.2016719570365,6134.6687311369797,5788.1098132433635,6113.5248542097188,6102.9137898115687,5084.2765556660406,6081.6130872314789,5734.9233198070497,6060.2071885323476,5713.464628387007,6038.695574190303,6027.8999606007574,5681.0777221157414,6006.2287930710827,5659.3531076406589,5984.4505998360046,5973.5212035059094,5290.5648523360151,5951.5814798484171,5604.5710194012545,5929.5334041883116,5582.4685672386113,5907.3764414160059,5896.2569594187744,5549.1100537792081,5873.9356568632093,5526.7337008698723,5851.5041178310785,5840.2468396110808,4820.9617979060904,5817.6489242438638,5470.3081499832861,5794.9394063139544,5447.5426242557633,5772.11773465848,5760.6646682013306,5413.1833553925781,5737.673726569099,5390.1357118959631,5714.5692413660054,5702.9742447994067,4683.3506518432669,5679.6983919711738,5332.0173944827784,5656.3075885033677,{"$f":"QR190+QR191-QR192","v":5308.5689029834302},5632.8012666982286,5621.0046082473646,5273.17885605435,5597.3239383661667,5249.4397832528357,5573.5263186069797,5561.5834721433839,4541.6111713985592,5537.6093437303034,5189.5779163172556,5513.5168161584625,5165.4259700729281,5489.3053046991699,5477.1547464947807,5128.9742217359753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":1285429.0114982468},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,{"$f":"BX193-BX152","v":-14000},-14000,-14000,-14000,2578.7910797716131,2475.9937871590319,2576.0020049549694,2574.6023064705105,2268.9857377348826,2571.7925448857577,2468.9779919981365,2568.9689069505403,2466.1473902100315,2566.1313241348071,2564.7072818886099,2461.8752548310304,2561.8486525174576,2459.0095753086698,2558.9759054563146,2557.5342160173223,2353.2800255051734,2554.6401615850264,2451.7833062929485,2551.7318145117524,2448.8677864512001,2548.8091042115484,2547.3423406979646,2444.4674870108283,2544.3979524456781,2441.5158371027974,2541.4390229726996,2539.9540828505378,2234.2520622483316,2536.9732067852738,2434.0727800166042,2533.9776092998009,2431.0697945796037,2530.9672176905906,2529.4564512715997,2426.5374861560213,2526.4237313717449,2423.4972867507486,2523.3760340145773,2521.8465456887498,2216.0998670149911,2518.7762433415282,2415.8309379519696,2515.6907779314915,2412.7378629518589,2512.5900745740046,2511.033985162444,2408.0695852755689,2507.9102836655929,2404.9381798881386,2504.7711553877107,2503.1957824121091,2197.4031059246499,2500.0333709944698,2397.0418406253957,2496.855341622133,2393.8559733752818,2493.6616171639216,2492.0588450700134,2389.0476473687031,{"$f":"EJ193-EJ152","v":2488.8414325282565},2385.8222998196497,2485.608130402039,2483.9854962371683,2279.5499147406344,2480.7282124770009,2377.689070379025,2477.454842223493,2374.4076271114072,2474.1653060315348,2472.51445077481,2369.4550513246313,2469.2005158568008,2366.1329433491064,2465.8702146667956,2464.1989014769797,2158.3100481608562,2460.8438992040064,2357.7557170252621,2457.4723278428937,2354.3758304596167,2454.0841055651772,2452.3837246507501,2349.2746773992376,2448.9703716852009,2345.8529061844465,2445.5401614594957,2443.8187088739851,2137.8795925048908,2440.3630565328231,2337.2243630708881,2436.8903380308766,2333.7430799082722,2433.4004690848287,2431.6490767429686,2328.4888922560822,2428.1333231884537,2324.9644679048479,2424.6002066559768,2422.8271104929008,2116.8362231792471,2419.2677885815037,2316.0770684978816,2415.6908885244993,2312.4913468403884,2412.0963235100699,2410.2923893979541,2307.0795335586317,2406.6711632368033,2303.4493764768604,2403.0320532083524,2401.2057641603842,2196.5660255128696,2397.5396625916455,2294.2953550876855,2393.8554555329301,2290.602061780467,2390.1530535680677,2388.2950014325888,2285.027894100258,2384.5651384866032,2281.2888323060333,2380.816855157299,2378.9357774378914,{"$f":"GV193-GV152","v":2072.8366422562585},2375.1596928220906,2271.8601902751834,2371.3649595516144,2268.0560981687486,2367.5514855278061,2365.6376918282631,2262.3147054581323,2361.7959329938976,2258.4634718100815,2357.9352011647143,2355.9976911137246,2049.8419844231557,2352.1083239594491,2248.7519705183058,2348.1997486908585,2244.8337556486777,2344.2718704463359,2342.3006629358069,2238.9201211567442,2338.3436513364104,2234.9533504992514,2334.3670975523519,2332.3714621998324,2026.1574868550597,2328.3654140309291,2224.9505041687225,2324.3395815042804,2220.914742853005,2320.2938669124223,2318.2635231765762,2214.8236993263135,2314.1878012291991,2210.737925549096,2310.0919508316183,2308.0364464185232,2103.1669270989569,2303.9102168045529,2200.4349938286505,2299.7636093021056,2196.2781596734621,2295.5965232724911,2293.5052692245708,2190.0043848409696,2289.3072756187712,2185.7960378504358,2285.0885497092622,2282.9713801637745,1976.6355708899273,2278.7213636613851,2175.1840181783773,2274.4503579338643,2170.9024789985333,2270.1582593233616,2268.0042676540033,2164.4404909210662,2263.6803342400299,2160.1058935208157,2259.3350465532367,2257.1543619213844,1950.7548809158343,2252.7768449239229,2149.1755132585959,2248.3777090245758,{"$f":"JH193-JH152","v":2144.7655279033561},2243.9568474557582,2241.7382360363199,2138.1096801835656,2237.284584619927,2133.6450448613068,2232.8089383025299,2230.5628331317221,1924.0977702425189,2226.0539906243366,2122.386753191221,2221.522880648009,2117.8444682753243,2216.969393232127,2214.6842234701053,2110.9889451239387,2210.0969625112202,2106.3903707420131,2205.4870468043018,2203.1735584783692,1998.0454189880393,2198.5294506957625,2094.7943303218244,2193.8624074201452,2090.1157768584508,2189.1723153817875,2186.8185905269047,2083.0545880125237,2182.0937117392532,2078.3180563991409,2177.3454985611261,2174.962605585416,1868.3604175356822,2170.1791745693308,2066.3741347663463,2165.3721199954462,2061.555224699071,2160.5413251959362,2158.1169885954068,2054.2822001877666,2153.2503634441264,2049.4035726259817,2148.3597038706557,2145.9053241056745,1839.2314729609616,2140.9783901591072,2037.1013333442033,2136.0271239480053,2032.1378559749101,2131.0514053045099,2128.5543386059653,2024.646640728266,7036.2775612025707,6691.9422539129882,7019.5863895069942,7011.209917285194,5994.8127864231556,6994.3949459710966,6649.9563448535846,6977.4969318692147,6633.0166556903096,6960.5154648626049,6951.9933078049326,6607.4501328089136,{"$f":"LT193-LT152","v":6934.8858880386424},6590.3005215303729,6917.6939811921984,6909.0662148037445,6228.4171700158449,6891.7467943502252,6547.055035199186,6874.3418398252852,6529.6071553610145,6856.850928808477,6848.0731070390757,6503.2736367931757,6830.4524646797972,6485.6095371762794,6812.7448006279601,6803.8582012478528,5786.9496851163158,6786.0191981807275,6441.066686255157,6768.0920950200398,6423.0953700218397,6750.0764566727266,6741.0353002502425,6395.9718458969664,6722.8860386201868,6377.7778232915625,6704.6471446467931,6695.493947285283,5678.3181756697995,6677.119774126144,6331.8986868428074,6658.6548578706352,6313.3882311224897,6640.0987503729029,6630.7863592577442,6285.4510012738701,6612.0926197787867,6266.711157990303,6593.3065589861926,6583.8787657038356,5566.4277209398888,6564.9533673499227,6219.455647448086,6545.9345036067498,6200.3898780561594,6526.8217128840852,6517.2299500354711,6171.6145313120815,6497.9753983721439,6152.3124927300069,6478.6257557557728,6468.9151286749457,5787.1805525680793,6449.4219683704141,6103.6393168715222,6429.8325387149453,6084.0015743978383,6410.1463642706021,6400.2668485365302,6054.362967251438,6380.4346603233025,6034.4818675119022,6360.5045284284406,6350.5025825351895,{"$f":"OF193-OF152","v":5332.4759691451172},6330.424627421522,5984.3484963776637,6310.2475148763897,5964.121621629768,6289.9707551987149,6279.7948539926201,5933.5938562689744,6259.3677001329961,5913.1163235372533,6238.8396642812868,6228.5376600112386,5210.2102482194632,6207.8573662441613,5861.4789512689858,6187.0749403226737,5840.6452702786537,6166.1898778546692,6155.7086996123917,5809.2016719570365,6134.6687311369797,5788.1098132433635,6113.5248542097188,6102.9137898115687,5084.2765556660406,6081.6130872314789,5734.9233198070497,6060.2071885323476,5713.464628387007,6038.695574190303,6027.8999606007574,5681.0777221157414,6006.2287930710827,5659.3531076406589,5984.4505998360046,5973.5212035059094,5290.5648523360151,5951.5814798484171,5604.5710194012545,5929.5334041883116,5582.4685672386113,5907.3764414160059,5896.2569594187744,5549.1100537792081,5873.9356568632093,5526.7337008698723,5851.5041178310785,5840.2468396110808,4820.9617979060904,5817.6489242438638,5470.3081499832861,5794.9394063139544,5447.5426242557633,5772.11773465848,5760.6646682013306,5413.1833553925781,5737.673726569099,5390.1357118959631,5714.5692413660054,5702.9742447994067,4683.3506518432669,5679.6983919711738,5332.0173944827784,5656.3075885033677,{"$f":"QR193-QR152","v":5308.5689029834302},5632.8012666982286,5621.0046082473646,5273.17885605435,5597.3239383661667,5249.4397832528357,5573.5263186069797,5561.5834721433839,4541.6111713985592,5537.6093437303034,5189.5779163172556,5513.5168161584625,5165.4259700729281,5489.3053046991699,5477.1547464947807,5128.9742217359753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.0749797327668675E-2},{"$f":"(1+F198)^months-1","v":0.1369044204013552},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1027643995831244E-3},{"$f":"(1+F200)^months-1","v":3.7875182166944077E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,{"$f":"BX188+BX189-BX191+BX192-BX151","v":-56000},-56000,-56000,-56000,5965.938549986754,5728.1207850494011,5959.4861277265954,5956.2479766362294,5249.2152576088165,5949.7476962970277,5711.8900003466324,5943.2153135301342,5705.3415069615794,5936.6506697937912,5933.3562003037878,5695.4580785023018,5926.742866133658,5688.8284340660139,5920.0968712056947,5916.7615755826173,5444.2269996988343,5910.0662868332402,5672.1107258221609,5903.3379325833403,5665.3657776355576,5896.5763495349074,5893.1830459602033,5655.1858463225017,5886.3713117649704,5648.3573125531248,5879.5259369891683,5876.0905824973979,5168.8601737117942,5869.1944350855383,5631.1380730619567,5862.2642302081413,5624.1907764297539,5855.2997996682561,5851.8046969863108,5613.7054471773063,5844.7886107652203,5606.6720573948487,5837.7378747461453,5834.1994596196218,5126.8657360239358,5827.0964277854073,5588.9362407189465,5819.9583167616875,5581.780525187778,5812.784953305606,5809.1849975432024,5570.9806360577568,5801.9584287354792,5563.7362445818244,5794.6961706358306,5791.0516030555118,5083.611465205443,5783.7354802662703,5545.4683534056448,5776.383225911839,5538.0979664085407,5768.9946615520748,5765.2867071167993,5526.9740806046193,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":5757.8433412448439},5519.5123573844094,5750.3632154022071,5746.609310794478,5273.6550935233581,5739.0737043215595,5500.6964294729441,5731.5008823364951,5493.1049308659276,5723.890661045938,5720.0714679776047,5481.6473284878875,5712.4048011294908,5473.9617535710713,5704.7002715115741,5700.833749765613,4993.1711103510534,5693.0720750985074,5454.5813478222626,5685.2720684538917,5446.7621042570354,5677.4335405246175,5673.4997716642338,5434.9607738076547,5665.603104810677,5427.0446316433345,5657.6674393042231,5653.6849219058831,4945.9060007623739,5645.6903969987643,5407.0828137220606,5637.6563901548107,5399.0289928498769,5629.5827063876568,5625.5309244614627,5386.8736224870154,5617.3973576022981,5378.7199960577645,5609.2236221306512,5605.1216292103618,4897.2229378860338,5596.8872685560291,5358.1593235988539,5588.6122415067566,5349.8638881005036,5580.2963472265892,5576.1230118426092,5337.343856626756,5567.7454379776691,5328.9456214046286,5559.3264904418729,5555.1014377339743,5081.6749103843676,5546.6200462600118,5307.7681287719497,5538.0967683992603,5299.2238302086489,5529.5313972906879,5525.2328618451884,5286.3281977906881,5516.6039607642997,5277.6780155118977,5507.9324448024299,5503.5806405132953,{"$f":"GV188+GV189-GV191+GV192-GV151","v":4795.4315217178928},5494.8448072951132,5255.8651981002386,5486.0658310985391,5247.0645705800389,5477.2434988567102,5472.8160073478448,5233.7820691895404,5463.9282392345312,5224.8723814423847,5454.9965777938041,5450.5142193759948,4742.2342244702177,5441.5163111612683,5202.405179508376,5432.473965678797,5193.34053316257,5423.386963469713,5418.8266472155819,5179.6595567303566,5409.672246058868,5170.4825783507868,5400.4726347749192,5395.8558056045758,4687.4410083051125,5386.5879601434071,5147.3413603587569,5377.274344296462,5138.0047746225782,5367.9147320211059,5363.2176062793515,5123.913368897397,5353.7885730879352,5114.4610811664406,5344.3129734654685,5339.5576394200143,4865.599522916018,5330.0117585950102,5090.62562663465,5320.4187342726573,5081.0089433263856,5310.7783336290386,5305.9402941150311,5066.4947954294494,5296.2283899278736,5056.7589390665635,5286.4685223167335,5281.5705282499157,4572.8738726254933,5271.7382710001621,5032.208420898819,5261.8574559481376,5022.3032370913061,5251.9278432852116,5246.9446625857836,5007.353664757462,5236.9414012730113,4997.325732703689,5226.8887376335351,5221.8438037447131,4512.9998459050457,5211.7165787774666,4972.0386989909139,5201.5393392738824,{"$f":"JH188+JH189-JH191+JH192-JH151","v":4961.8363596691752},5191.3118382310686,5186.1791621106577,4946.438300165315,5175.8758029585024,4936.1095301499308,5165.5215594098427,5160.3252775043566,4451.3295983829848,5149.8942357880924,4910.0638854257713,5139.4116790994003,4899.5554759243805,5128.877353025302,5123.5906966212788,4883.6954746354049,5112.9782366945592,4873.0568415195585,5102.313365839439,5096.9611954767879,4622.4047706962256,5086.2172225090353,4846.2298274536734,5075.4201891196826,4835.406165667242,5064.569833263361,5059.1245771672175,4819.0703643395973,5048.1937434426954,4808.112572230275,5037.2089264619226,5031.6961909883921,4322.383277839107,5020.6298988316075,4780.4807477424129,5009.5089544405737,4769.3323761023885,4998.3330879085624,4992.7244741295344,4752.506500734914,4981.4657153932776,4741.2199748623125,4970.1513539030802,4964.4732363653438,4254.9945332750676,4953.0749554438553,4712.7591956398146,4941.6203827210911,4701.2763728505888,4930.1092401931201,4924.3323680007206,4683.9457212220914,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,{"$f":"QR188+QR189-QR191+QR192-QR151","v":-4.9115745544744038E-11},-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,-4.9115745544744038E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"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",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30",{"$f":"IF(QQ7,QQ5,NA())","v":"2062-05-31"},"2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 5 - Wind  2'!E1)","v":"Project 5 - Wind  2"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ220","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",{"$f":"GV220","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"JH220","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",{"$f":"LT220","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"OF220","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",{"$f":"QR220","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,{"$f":"BW238","v":867455.26998283784},942510.78422965494,1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"EI238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"GU238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"JG238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"LS238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"OE238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"QQ238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"TC238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"VO238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"YA238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"AAM238","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,407.95878418514951,818.2951450787823,1231.0229391566597,1646.1561036498433,2063.7086570153347,2483.6946994094606,2906.1284131640127,3331.0240632651667,3758.39599783519,4188.2586486169566,{"$f":"BW235*$F$236*BW6","v":4620.6265314612874},5055.5142468171307,5492.9364802245973,5932.908002810871,6375.4436717890076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":1120000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,{"$f":"BW46","v":70000},70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140407.95878418515,211226.25392926394,282457.27686842059,354103.43297207041,426167.14162908576,498650.83632849524,571556.96474165923,644887.98880492442,718646.38480275963,792834.64345137659,867455.26998283784,{"$f":"SUM(BX235:BX237)","v":942510.78422965494},1018003.7207098795,1093936.6287126904,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(EJ235:EJ237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(GV235:GV237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(JH235:JH237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(LT235:LT237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(OF235:OF237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(QR235:QR237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(TD235:TD237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(VP235:VP237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(YB235:YB237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,{"$f":"SUM(AAN235:AAN237)","v":1170312.0723844795},1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795,1170312.0723844795]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,{"$f":"BW240+BX6","v":13},14,15,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"EI240+EJ6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"GU240+GV6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"JG240+JH6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"LS240+LT6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"OE240+OF6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"QQ240+QR6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"TC240+TD6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"VO240+VP6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"YA240+YB6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,{"$f":"AAM240+AAN6","v":16},16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":16},{"$f":"LOOKUP(F241,240:240,238:238)","v":1170312.0723844795}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,8544.7296297583671,16798.642737837472,25432.033068623161,34111.10079873036,41828.100697060734,50593.414382602758,59069.13991522327,67925.578057170758,76492.936043474896,85441.517540075612,94437.532702476354,103145.24633613465,112234.96655892528,121036.90800402054,130221.38177826612,139454.60552108279,148064.85156510683,157392.47739674017,166433.65205340763,175858.69423391987,184997.82921355031,194521.37880276609,204095.57140648706,213384.69018508558,223059.06171746241,232448.91920454314,242224.5924282741,252052.31781114748,260924.3865774688,270851.21701237391,280494.94405384443,290525.90555544221,300274.34605794708,310410.60674873152,320600.93552166643,330509.63513877179,340807.05189394718,350823.43881712673,361229.14563393727,371690.42882588942,381199.59979231498,391767.09711005818,402055.0761261686,412733.89522131748,423133.81958212121,433925.21116120566,444774.33873780578,455345.52608011384,466309.14060971193,476995.45660643274,488074.84516872774,499213.58427457238,509404.00694412197,520656.57350012509,531633.4611613435,543005.05030669924,554101.62824833335,565593.57919240941,{"$f":"EH247","v":577147.19430045714},588426.81985246891,600102.8459120841,611505.56953220733,623305.38471613743,635168.5924792384,646423.54901236563,658410.69614521752,670126.28774641093,682240.7278366785,694084.32750679646,706327.49487918313,718636.54517004197,730675.84885326284,743115.82032641536,755286.78111718001,767859.14984529663,780499.25228505814,792199.46952956484,804970.31025274459,817474.00030438998,830380.96897593176,843021.55277513282,856066.18538853712,869181.20774446824,882031.01617778966,895286.05109676393,908276.66019035398,921673.28839104634,935142.28793822543,947676.06654331274,961285.1596526783,974631.82004357316,988386.50409080368,1001879.5755423318,1015781.4954826355,1029758.6323966237,1043475.4103353196,1057602.2975836461,1071469.6698686609,1085748.0003233172,1100103.6695507828,1113529.1137905275,1128034.8971821901,1142283.3013624707,1156944.8117327711,1171349.8212357666,1186168.8203197438,1201068.2070034984,1215712.4350430064,1230772.0026002054,1245577.3154522283,1260798.8769561714,1276103.0981144235,1290818.4457417729,1306285.4729324614,1321500.5454639818,1337134.1799140212,1352516.8005821549,1368318.9294552349,1384206.9962733425,1399845.4866975227,1415904.9309796335,1431715.7671726544,{"$f":"GT247","v":1447948.531096535},1464269.6664046121,1479671.6727518095,1496165.1780606271,1512412.5281201706,1529084.2728559393,1545510.8701085588,1562362.8756002921,1579306.7530021241,1596007.0221026309,1613134.2474789729,1630018.9017083533,1647331.5553350225,1664738.6869378595,1681232.8312997408,1698824.6516747072,1716176.5293881763,1733959.0501079217,1751502.7076240024,1769478.0938164797,1787551.7087237115,1805388.1087124415,1823657.8951500177,1841691.5776170827,1860159.76387582,1878728.9699387802,1896391.7682395068,1915158.8599009628,1933692.6643370131,1952663.8055246805,1971402.8157853589,1990580.3257538206,2009862.8744478109,2028915.0574394432,2048407.5155287308,2067670.797957601,2087375.5523794682,2107188.3349294001,2126437.7583960854,2146464.5226937798,2166265.1412710249,2186510.2792325369,2206530.5102658798,2226996.5066118599,2247574.849135513,2267930.1754989037,2288733.1688360693,2309314.4209684515,2330344.6223758995,2351490.3722682684,2371744.3267588359,2393117.2711355342,2414271.7094652532,2435878.3508689357,2457267.8133056457,2479110.8135444466,2501073.9772368842,2522821.987091287,2545025.5715492191,2567015.3680024338,2589462.1127654044,2612032.4511484602,2633719.085632748,2656532.8481430202,{"$f":"JF247","v":2679136.2896535029},2702200.1664645635,2725055.1439883616,2748371.9867223194,2771817.3683232055,2795056.0197830461,2818758.718107197,2842256.1495329267,2866219.0995035851,2890314.2627433892,2913534.3914340404,2937890.3674891819,2962044.7921619439,2986668.4723232961,3011092.1242493978,3035986.5635967734,3061018.5154781132,3085852.7626399109,3111160.1341422736,3136271.3685792494,3161857.3040547543,3187584.6882591252,3212782.3266475149,3238791.1129183006,3264607.7554283021,3290903.1153212124,3317007.9634608463,3343593.1704081479,3370325.5164988344,3396869.8400228871,3423897.0259062257,3450737.8689329103,3478063.2637229552,3505540.0148107787,3532160.9848255045,3559937.1667691288,3587531.2736277902,3615614.2246538745,3643516.8491571378,3671910.0764836748,3700460.7460955349,3728833.7557522007,3757700.0501942555,3786390.4843675969,3815576.0134032681,3844923.5026979391,3873425.8760962542,3903094.1881710505,3932591.2138366974,3962587.9346332811,3992415.2425198168,4022744.1298553236,4053241.4994805548,4083572.3129016035,4114407.5789757129,4145078.2171376413,4176255.2473816602,4207605.6003442127,4238122.2654884504,4269816.3633866599,4301350.7353358138,4333396.4296439905,4365284.4054258205,4397685.7225858252,{"$f":"LR247","v":4430267.3519024085},4462694.3232137496,4495637.714105906,4528428.5131414868,4561737.8098439723,4595232.6047827099,4628241.9577597994,4662107.0182970408,4695824.7520597475,4730066.2789938124,4764162.6302676518,4798784.9382579504,4833600.2466360992,4868273.6585565303,4903476.3253472866,4938539.3097411674,4974133.7758625466,5009926.7993148677,5044911.515370057,5081099.1912558386,5117152.8157762205,5153743.5856028646,5190202.609075523,5227201.0961903818,5264406.1686891047,5301483.0082497904,5339102.845180179,5376596.8216514587,5414636.1816877434,5452888.0812562611,5490345.7364594592,5529020.4958250448,5567575.4299291959,5606681.8176906807,5645670.850174062,5685213.820580814,5724977.934341169,5764628.4573078798,5804836.7044522651,5844933.903100851,5885591.3829277167,5926476.3860475607,5966582.2152106995,6007920.306096022,6049153.8169371299,6090954.1148194028,6132652.4794861628,6174920.2933327788,6217424.851501503,6259831.5100782588,6302811.6747917077,6345696.6642529517,6389157.899950942,6432862.7163486304,6476140.5090810778,6520332.7654536897,6564436.7908773767,6609124.0470170425,6653725.9087450104,6698913.8541383222,6744355.2745767916,6789715.6229430297,6835666.4023247631,6881539.0292578135,{"$f":"OD247","v":6928005.0237247944},6974731.8192545781,7020712.9111237312,7067959.9286559382,7115136.2248546565,7162913.3627067246,7210622.8189951172,7258936.1742996722,7307520.9230985921,7356042.6219719294,7405172.8783074021,7454243.2135468693,7503925.2531885644,7553886.5368901044,7603120.6666734992,7653639.3792281589,7704106.1355471639,7755192.6072345031,7806230.3803214822,7857891.1452711243,7909842.5070833657,7961750.1335022617,8014285.7437255355,8066780.9716548165,8119907.5559016569,8173333.1498943465,8226051.4700867422,8280074.3682651315,8334065.4211883685,8388696.4168990087,8443299.0585436299,8498545.1543811783,8554102.4278921206,8609636.6659896374,8665819.7077331804,8721983.3075827435,8778799.3254089318,8835935.5366038568,8892721.7802940682,8950499.9898537118,9008267.9193546847,9066697.4817302153,9125120.5057434719,9184208.9260001164,9243630.5930617265,9303051.4216612503,9363143.3794208672,9423238.3501105905,9484008.3236626796,9545121.2062869091,9605570.9686879106,9667369.7183805853,9729181.2893388383,9791677.7283153739,9854190.9986707196,9917393.1703903191,9980952.2302024979,10044534.229798513,10108811.274555007,10173115.386797253,10238118.695818234,10303489.247998595,10368221.155028699,10434326.666228788,{"$f":"QP247","v":10500469.758202491},10567322.621161411,10634217.362758985,10701826.198112423,10769817.259925567,10837856.746713841,10906616.911531668,10975429.925240658,11044968.066533701,11114899.532059943,11184218.584651902,11254937.625650711,11325720.784564745,11397240.405399352,11468828.750495892,11541158.190558877,11613897.01478407,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"TB247","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"VN247","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"XZ247","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"AAL247","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8279826312164218E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,49.79853587067209,97.902198104126668,148.21744700045747,198.79890298667314,243.77344435924147,294.85754027574399,344.25392146681389,395.86908913252648,445.7995026721203,497.95168020833393,550.38030032496499,601.12870413953203,654.10343572057252,705.40099758357167,758.9279512167376,812.73901882000825,862.91938321508019,917.28062455232498,969.97243341717694,1024.9014155436846,1078.1641354693131,1133.667217062791,1189.4654452651976,1243.6022681661759,1299.9843374248028,1354.7082637691067,1411.6807175254582,1468.9565303612092,1520.6627930342875,1578.516188391945,1634.7196620898274,1693.1799314955397,1749.9936734255848,1809.0676246769583,1868.4566837720079,1926.2044130384388,1986.2175790339979,2044.5929080498315,2105.2371866437338,2166.2053633866672,2221.6246466162629,2283.2118374394963,2343.1700004557069,2405.4059726641367,2466.0165512048657,2528.9085938944249,2592.1371209747012,2653.7458171970075,2717.6415722508573,2779.9212362714366,2844.4917203769896,2909.4080984195034,2968.7977047423924,3034.3774671873853,3098.35057782178,3164.6240018502426,3229.2946653600252,3296.2695558608916,{"$f":"EI244*$F$245*EI7","v":3363.6038240383537},3429.3412858421029,3497.3889629191708,3563.8438381258102,3632.6129560693184,3701.751524863183,3767.3452160533443,3837.2061013414409,3905.4843657076208,3976.0871121406121,4045.1114053091401,4116.4643721064849,4188.2013034083802,4258.3661561661311,4330.8660938444918,4401.7982419382843,4475.0697885189966,4548.736085994723,4616.9247488771671,4691.3529867978896,4764.2242752449929,4839.4458644843926,4913.1149673145719,4989.1388596160914,5065.5729821144732,5140.4614424783285,5217.7115557622783,5293.4205999286432,5371.4959163991425,5449.9930118199636,5523.0396558339244,5602.3532141019141,5680.1373190447939,5760.2993787699224,5838.9367648311909,5919.9569127838413,6001.4154239526988,6081.3565675356713,6163.6878210520708,6244.5066258697489,6327.7204877622544,6411.3850786794119,6489.6283345250085,6574.1677881838059,6657.2072402690328,6742.6542680545435,6826.6064132405081,6912.9712825139395,6999.8046493226393,7085.1509559844635,7172.9178541414494,7259.2029602927641,7347.9139563577373,7437.1066914523253,7522.8674818368299,7613.0090476607147,7701.6822261071129,7792.7947761447294,7882.4444222212032,7974.5389548297571,8067.1343322892944,8158.2751828598612,8251.8693452029911,8344.0146239209244,{"$f":"GU244*$F$245*GU7","v":8438.6188901259375},8533.738183223144,8623.5008087004953,8719.6246711681597,8814.3139451184725,8911.4765838706062,9007.2105073488601,9105.4237026558458,9204.1723258591828,9301.501204113576,9401.3183761278269,9499.7218477107508,9600.6196923472453,9702.0681529878784,9798.195739845698,9900.7205634424809,10001.84700537557,10105.483227269493,10207.72735856122,10312.487597080386,10417.820310843028,10521.770540180774,10628.246538215002,10733.346526409929,10840.978795155919,10949.19980556633,11052.138287281643,11161.512571523055,11269.527261866719,11380.0907432028,11489.301369528219,11601.067564534393,11713.445923408553,11824.481714970543,11938.083422154627,12050.349497570298,12165.188464093326,12280.657016670397,12392.842322295168,12509.557956781595,12624.955617937121,12742.943930343394,12859.621489078656,12978.896960313567,13098.827183120638,13217.457671619222,13338.697155465534,13458.644335421744,13581.207983955333,13704.445047052106,13822.484742036582,13947.045890641934,14070.333589800675,14196.256720620258,14320.914136192459,14448.214762197847,14576.215698723938,14702.962722418921,14832.364826990495,14960.520978783816,15091.340217389756,15222.879757466882,15349.269086570852,15482.227298233414,{"$f":"JG244*$F$245*JG7","v":15613.959762762222},15748.375636225599,15881.574048271137,16017.464202739448,16154.103479491652,16289.537936572497,16427.67685071861,16564.61947294596,16704.275129167669,16844.701322025569,16980.027828729293,17121.974034144983,17262.745601604864,17406.251981901853,17548.592601118049,17693.676961248428,17839.562742038321,17984.296303156611,18131.787224714124,18278.135062861224,18427.249450415889,18577.188198705593,18724.039597580802,18875.61835222596,19026.077296370571,19179.326197108039,19331.464798656369,19486.402922992536,19642.198571700723,19796.898428156292,19954.412398055047,20110.84036502177,20270.092291249286,20430.226319351375,20585.372870223331,20747.251976152282,20908.069951648489,21071.736902461809,21234.352913432183,21399.828149135421,21566.220955742938,21731.578363217322,21899.810625853199,22067.017977897489,22237.110734200243,22408.147392079394,22574.258729193221,22747.165136662643,22919.073289914577,23093.893657710516,23267.726690009193,23444.482918624642,23622.22105909828,23798.988512906817,23978.695908015663,24157.443854511705,24339.143045266756,24521.852357815016,24699.70295223828,24884.415604301121,25068.197376307107,25254.959126140431,25440.801695141588,25629.636008778631,{"$f":"LS244*$F$245*LS7","v":25819.521178532406},26008.505004117858,26200.498514050716,26391.602721293792,26585.728723933909,26780.93580707303,26973.313742891198,27170.678727507333,27367.185094240369,27566.744118478429,27765.457061490219,27967.235271110305,28170.1382836386,28372.214326075882,28577.374856704912,28781.721320751061,28989.165251073879,29197.766370072728,29401.656687600411,29612.557834126834,29822.677731624019,30035.928102636539,30248.410658186305,30464.037198472986,30680.867714788692,30896.950891768764,31116.198647988262,31334.712891638119,31556.405621232174,31779.337027528531,31997.639591458861,32223.035417307969,32447.732903614655,32675.644252258204,32902.871656379284,33133.32740109654,33365.071965437601,33596.154524606238,33830.487490595377,34064.173267879771,34301.124354139771,34539.401442199451,34773.137517972762,35014.055193660068,35254.363378666116,35497.974788703672,35740.992133731677,35987.328218689247,36235.044045444098,36482.189315077361,36732.676968514155,36982.609942234187,37235.90126901328,37490.612179879507,37742.834404241599,38000.386106815444,38257.423600951421,38517.860153570109,38777.799029040623,39041.153589933201,39305.985398986406,39570.344721410765,39838.145065538367,40105.489938552455,{"$f":"OE244*$F$245*OE7","v":40376.292947248214},40648.615900008197,40916.59290478599,41191.947702340469,41466.890337191719,41745.334666762807,42023.384549356335,42304.953944927067,42588.105017069189,42870.88863534011,43157.218915930454,43443.199977414042,43732.746041529244,44023.919535175097,44310.855188415771,44605.277367735747,44899.396747016741,45197.127816700682,45494.575071787564,45795.653112629429,46098.424746939214,46400.941492136211,46707.118116037804,47013.059392631403,47322.68020287784,47634.043636729657,47941.28509115785,48256.129603429472,48570.788522107185,48889.177016234855,49207.400263358242,49529.373550341988,49853.160375401501,50176.812950471671,50504.246741921947,50831.567226351784,51162.689991417697,51495.678837875232,51826.628079793809,52163.358481570191,52500.028971343199,52840.555446017366,53181.043815229765,53525.410102191505,53871.718545744494,54218.022102755007,54568.236988853845,54918.469434257015,55272.635784618069,55628.800603095646,55981.100768429846,56341.262808269639,56701.499570222542,57065.727731090665,57430.053984942162,57798.395143979142,58168.816240620967,58539.37102992455,58913.97653035132,59288.739779614923,59667.577935560796,60048.556378260961,60425.812808117924,60811.074579219727,{"$f":"QQ244*$F$245*QQ7","v":61196.555370417416},61586.172694589091,61976.034086739463,62370.057204896075,62766.30793222104,63162.840879459982,63563.573925737852,63964.614974435506,64369.882054098438,64777.441420560885,65181.431655079199,65593.580997716534,66006.104018450162,66422.919126465436,66840.134758285596,67261.669478698284,67685.590082897805,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"EI70","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"GU70","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"JG70","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"LS70","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"OE70","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"QQ70","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,8544.7296297583671,16798.642737837472,25432.033068623161,34111.10079873036,41828.100697060734,50593.414382602758,59069.13991522327,67925.578057170758,76492.936043474896,85441.517540075612,94437.532702476354,103145.24633613465,112234.96655892528,121036.90800402054,130221.38177826612,139454.60552108279,148064.85156510683,157392.47739674017,166433.65205340763,175858.69423391987,184997.82921355031,194521.37880276609,204095.57140648706,213384.69018508558,223059.06171746241,232448.91920454314,242224.5924282741,252052.31781114748,260924.3865774688,270851.21701237391,280494.94405384443,290525.90555544221,300274.34605794708,310410.60674873152,320600.93552166643,330509.63513877179,340807.05189394718,350823.43881712673,361229.14563393727,371690.42882588942,381199.59979231498,391767.09711005818,402055.0761261686,412733.89522131748,423133.81958212121,433925.21116120566,444774.33873780578,455345.52608011384,466309.14060971193,476995.45660643274,488074.84516872774,499213.58427457238,509404.00694412197,520656.57350012509,531633.4611613435,543005.05030669924,554101.62824833335,565593.57919240941,577147.19430045714,{"$f":"SUM(EI244:EI246)","v":588426.81985246891},600102.8459120841,611505.56953220733,623305.38471613743,635168.5924792384,646423.54901236563,658410.69614521752,670126.28774641093,682240.7278366785,694084.32750679646,706327.49487918313,718636.54517004197,730675.84885326284,743115.82032641536,755286.78111718001,767859.14984529663,780499.25228505814,792199.46952956484,804970.31025274459,817474.00030438998,830380.96897593176,843021.55277513282,856066.18538853712,869181.20774446824,882031.01617778966,895286.05109676393,908276.66019035398,921673.28839104634,935142.28793822543,947676.06654331274,961285.1596526783,974631.82004357316,988386.50409080368,1001879.5755423318,1015781.4954826355,1029758.6323966237,1043475.4103353196,1057602.2975836461,1071469.6698686609,1085748.0003233172,1100103.6695507828,1113529.1137905275,1128034.8971821901,1142283.3013624707,1156944.8117327711,1171349.8212357666,1186168.8203197438,1201068.2070034984,1215712.4350430064,1230772.0026002054,1245577.3154522283,1260798.8769561714,1276103.0981144235,1290818.4457417729,1306285.4729324614,1321500.5454639818,1337134.1799140212,1352516.8005821549,1368318.9294552349,1384206.9962733425,1399845.4866975227,1415904.9309796335,1431715.7671726544,1447948.531096535,{"$f":"SUM(GU244:GU246)","v":1464269.6664046121},1479671.6727518095,1496165.1780606271,1512412.5281201706,1529084.2728559393,1545510.8701085588,1562362.8756002921,1579306.7530021241,1596007.0221026309,1613134.2474789729,1630018.9017083533,1647331.5553350225,1664738.6869378595,1681232.8312997408,1698824.6516747072,1716176.5293881763,1733959.0501079217,1751502.7076240024,1769478.0938164797,1787551.7087237115,1805388.1087124415,1823657.8951500177,1841691.5776170827,1860159.76387582,1878728.9699387802,1896391.7682395068,1915158.8599009628,1933692.6643370131,1952663.8055246805,1971402.8157853589,1990580.3257538206,2009862.8744478109,2028915.0574394432,2048407.5155287308,2067670.797957601,2087375.5523794682,2107188.3349294001,2126437.7583960854,2146464.5226937798,2166265.1412710249,2186510.2792325369,2206530.5102658798,2226996.5066118599,2247574.849135513,2267930.1754989037,2288733.1688360693,2309314.4209684515,2330344.6223758995,2351490.3722682684,2371744.3267588359,2393117.2711355342,2414271.7094652532,2435878.3508689357,2457267.8133056457,2479110.8135444466,2501073.9772368842,2522821.987091287,2545025.5715492191,2567015.3680024338,2589462.1127654044,2612032.4511484602,2633719.085632748,2656532.8481430202,2679136.2896535029,{"$f":"SUM(JG244:JG246)","v":2702200.1664645635},2725055.1439883616,2748371.9867223194,2771817.3683232055,2795056.0197830461,2818758.718107197,2842256.1495329267,2866219.0995035851,2890314.2627433892,2913534.3914340404,2937890.3674891819,2962044.7921619439,2986668.4723232961,3011092.1242493978,3035986.5635967734,3061018.5154781132,3085852.7626399109,3111160.1341422736,3136271.3685792494,3161857.3040547543,3187584.6882591252,3212782.3266475149,3238791.1129183006,3264607.7554283021,3290903.1153212124,3317007.9634608463,3343593.1704081479,3370325.5164988344,3396869.8400228871,3423897.0259062257,3450737.8689329103,3478063.2637229552,3505540.0148107787,3532160.9848255045,3559937.1667691288,3587531.2736277902,3615614.2246538745,3643516.8491571378,3671910.0764836748,3700460.7460955349,3728833.7557522007,3757700.0501942555,3786390.4843675969,3815576.0134032681,3844923.5026979391,3873425.8760962542,3903094.1881710505,3932591.2138366974,3962587.9346332811,3992415.2425198168,4022744.1298553236,4053241.4994805548,4083572.3129016035,4114407.5789757129,4145078.2171376413,4176255.2473816602,4207605.6003442127,4238122.2654884504,4269816.3633866599,4301350.7353358138,4333396.4296439905,4365284.4054258205,4397685.7225858252,4430267.3519024085,{"$f":"SUM(LS244:LS246)","v":4462694.3232137496},4495637.714105906,4528428.5131414868,4561737.8098439723,4595232.6047827099,4628241.9577597994,4662107.0182970408,4695824.7520597475,4730066.2789938124,4764162.6302676518,4798784.9382579504,4833600.2466360992,4868273.6585565303,4903476.3253472866,4938539.3097411674,4974133.7758625466,5009926.7993148677,5044911.515370057,5081099.1912558386,5117152.8157762205,5153743.5856028646,5190202.609075523,5227201.0961903818,5264406.1686891047,5301483.0082497904,5339102.845180179,5376596.8216514587,5414636.1816877434,5452888.0812562611,5490345.7364594592,5529020.4958250448,5567575.4299291959,5606681.8176906807,5645670.850174062,5685213.820580814,5724977.934341169,5764628.4573078798,5804836.7044522651,5844933.903100851,5885591.3829277167,5926476.3860475607,5966582.2152106995,6007920.306096022,6049153.8169371299,6090954.1148194028,6132652.4794861628,6174920.2933327788,6217424.851501503,6259831.5100782588,6302811.6747917077,6345696.6642529517,6389157.899950942,6432862.7163486304,6476140.5090810778,6520332.7654536897,6564436.7908773767,6609124.0470170425,6653725.9087450104,6698913.8541383222,6744355.2745767916,6789715.6229430297,6835666.4023247631,6881539.0292578135,6928005.0237247944,{"$f":"SUM(OE244:OE246)","v":6974731.8192545781},7020712.9111237312,7067959.9286559382,7115136.2248546565,7162913.3627067246,7210622.8189951172,7258936.1742996722,7307520.9230985921,7356042.6219719294,7405172.8783074021,7454243.2135468693,7503925.2531885644,7553886.5368901044,7603120.6666734992,7653639.3792281589,7704106.1355471639,7755192.6072345031,7806230.3803214822,7857891.1452711243,7909842.5070833657,7961750.1335022617,8014285.7437255355,8066780.9716548165,8119907.5559016569,8173333.1498943465,8226051.4700867422,8280074.3682651315,8334065.4211883685,8388696.4168990087,8443299.0585436299,8498545.1543811783,8554102.4278921206,8609636.6659896374,8665819.7077331804,8721983.3075827435,8778799.3254089318,8835935.5366038568,8892721.7802940682,8950499.9898537118,9008267.9193546847,9066697.4817302153,9125120.5057434719,9184208.9260001164,9243630.5930617265,9303051.4216612503,9363143.3794208672,9423238.3501105905,9484008.3236626796,9545121.2062869091,9605570.9686879106,9667369.7183805853,9729181.2893388383,9791677.7283153739,9854190.9986707196,9917393.1703903191,9980952.2302024979,10044534.229798513,10108811.274555007,10173115.386797253,10238118.695818234,10303489.247998595,10368221.155028699,10434326.666228788,10500469.758202491,{"$f":"SUM(QQ244:QQ246)","v":10567322.621161411},10634217.362758985,10701826.198112423,10769817.259925567,10837856.746713841,10906616.911531668,10975429.925240658,11044968.066533701,11114899.532059943,11184218.584651902,11254937.625650711,11325720.784564745,11397240.405399352,11468828.750495892,11541158.190558877,11613897.01478407,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(TC244:TC246)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(VO244:VO246)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(YA244:YA246)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,{"$f":"SUM(AAM244:AAM246)","v":11686711.579088703},11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703,11686711.579088703]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":396},{"$f":"LOOKUP(F250,8:8,247:247)","v":11686711.579088703}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":1170312.0723844795}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":9.9859788297982277}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":396}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.8279826312164218E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":7.2221632097387412E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":4.7180134930489004E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,8544.7296297583671,8204.1145722084329,8535.4881326815648,8530.8502831067399,7518.2009953436991,8521.5402411827854,8180.8679923447689,8512.1842204806744,8171.4888971716109,8502.7819939285982,8498.0634821923977,8157.3333333333321,8488.5915186511156,8147.8380093746837,8479.0727766620093,8474.2957915999395,7797.5070252040077,8464.7064484182665,8123.8940321151094,8455.0697470950927,8114.2335640867577,8445.3854537464558,8440.5253866581679,8099.65333333333,8430.7692642106485,8089.8731496559221,8420.9649599618679,8416.0446653479357,7403.1122359601259,8406.1676418708121,8065.2108530785608,8396.2418395079421,8055.2605710093576,8386.2670173588467,8381.2611482579105,8040.2429333333275,8371.2123421369652,8030.1693441455973,8361.1139087607226,8356.0460053083716,7342.9656030389269,8345.8726711269355,8004.7671786709161,8335.649094693179,7994.518388139637,8325.3750278796106,8320.2189827056463,7979.0502213333257,8309.8687124010721,7968.674424469963,8299.4673260235413,8294.2473854676209,7281.0145711300929,8283.7688512607401,7942.5101940310406,8273.2385675339719,7931.9539397838225,8262.6562787159965,8257.3455521868127,{"$f":"IF(EI7,EI70)","v":7916.0217279733224},8246.6847737731005,7905.3346572040591,8235.9713458042461,8230.5948070316463,7553.2050082639926,8219.8019167985603,7878.3854998519691,8208.9557245599881,7867.5125579773348,8198.0559670774728,8192.5859187524147,7851.1023798125188,8181.6053169862917,7840.0946969201777,8170.5704861783697,8165.0326512425927,7151.4811585119096,8153.9159743025139,7812.3370648475247,8142.7443962967855,7801.1379347166521,8131.5176460897947,8125.8834963149839,7784.2354512068923,8114.5734764958779,7772.897537827781,8103.2076007637188,8097.5036307798682,7083.7855932672646,8086.0534535315874,7744.3071767929487,8074.5467281856872,7732.7720727581491,8062.9831754724855,8057.1800012044314,7715.3625147430976,8045.5306807907518,7703.6844639626124,8033.8238287866279,8027.9487397032626,7014.0591610652809,8016.1550571375328,7674.2363920967355,8004.3031300312559,7662.3552349408919,7992.3926707366591,7986.4154012405634,7644.4233901853877,7974.4166012144724,7632.394997881489,7962.3585436502253,7956.3072018943585,7278.2409358972373,7944.1597088516573,7602.0634838596352,7931.9522239321905,7589.8258919891159,7919.6844508587556,7913.5278632777772,7571.3560918909461,7901.1690992509029,7558.966847817931,7888.7492999597289,{"$f":"IF(GU7,GU70)","v":7882.5164179511867},6868.2681639741513,7870.0045001172039,7527.725388375422,7857.4307906501535,7515.1206687487875,7844.7949843845163,7838.4536991761079,7496.0967746476726,7825.7241722284289,7483.3358532524662,7812.9317789585184,7806.5119104897194,6792.0762088933734,7793.6246351207174,7451.1571500266818,7780.6737143696555,7438.1742888112476,7767.6588339160489,7761.1273101513889,7418.5796778871008,7748.0158973952784,7405.4359288500382,7734.8397323272711,7728.2272678044083,6713.5984951601722,7714.9533741743362,7372.2918645274794,7701.6139258007424,7358.9195174755832,7688.2085989335283,7681.4811294559277,7338.7370682237106,7667.9763743171343,7325.1990067155366,7654.4049242970868,7647.5940858385375,6968.7664500149749,7633.9219753995631,7291.0606204633004,7620.1823435747629,7277.2871029998478,7606.3748569015297,7599.4455633396019,7256.4991802704189,7585.5356655466449,7242.5549769169993,7571.5570720259957,7564.5419084136902,6549.5094435154206,7550.4596346615472,7207.3924390771963,7536.3078138820019,7193.2057160898394,7522.0861026085731,7514.9489302397869,7171.7941556785281,7500.6217355130411,7157.4316262245047,7486.2237841867718,7478.9981656660975,6463.75472682088,7464.4934237013895,7121.2142122495097,{"$f":"IF(JG7,JG70)","v":7449.9170482984582},7106.6018875725313,7435.2686856868268,7427.9173981469776,7084.5479803488806,7413.1603875784294,7069.7545750112376,7398.3304977123726,7390.8881106360786,6375.4273686255037,7375.948226412429,7032.4506386169924,7360.9345597474094,7017.3999441997048,7345.846746257429,7338.274920091384,6994.6844197593437,7323.0751992057794,6979.4472122615716,7307.8004126437409,7300.1347539551571,6620.4501896842648,7284.7466732047978,6941.0241577754978,7269.2825965398279,6925.5219425256928,7253.7421486451485,7245.9431676941222,6902.124952352121,7230.2874551819486,6886.4306286294159,7214.5544250230487,7206.6587965738081,6190.7436953747892,7190.8090734009384,6846.8548825087591,7174.8810744360198,6830.8876008014595,7158.8744131044987,7150.8414627249413,6806.7887009226806,7134.716078837404,6790.6235474882942,7118.511057773736,7110.3785604710183,6094.2260062360292,7094.0533456029625,6749.8605289840179,7077.6475066690964,6733.4142288254989,7061.16064549763,7052.8867066066859,6708.5923619503574,7036.2775612025216,6691.9422539129391,7019.5863895069451,7011.2099172851449,5994.8127864231064,6994.3949459710475,6649.9563448535355,6977.4969318691656,6633.0166556902604,6960.5154648625557,6951.9933078048834,{"$f":"IF(LS7,LS70)","v":6607.4501328088645},6934.8858880385933,6590.3005215303237,6917.6939811921493,6909.0662148036954,6228.4171700157958,6891.7467943501761,6547.0550351991369,6874.3418398252361,6529.6071553609654,6856.8509288084279,6848.0731070390266,6503.2736367931266,6830.4524646797481,6485.6095371762303,6812.744800627911,6803.8582012478037,5786.9496851162667,6786.0191981806784,6441.0666862551079,6768.0920950199907,6423.0953700217906,6750.0764566726775,6741.0353002501934,6395.9718458969173,6722.8860386201377,6377.7778232915134,6704.647144646744,6695.4939472852338,5678.3181756697504,6677.1197741260949,6331.8986868427583,6658.6548578705861,6313.3882311224406,6640.0987503728538,6630.786359257695,6285.451001273821,6612.0926197787376,6266.7111579902539,6593.3065589861435,6583.8787657037865,5566.4277209398397,6564.9533673498736,6219.4556474480369,6545.9345036067007,6200.3898780561103,6526.8217128840361,6517.229950035422,6171.6145313120323,6497.9753983720948,6152.3124927299577,6478.6257557557237,6468.9151286748966,5787.1805525680302,6449.421968370365,6103.6393168714731,6429.8325387148961,6084.0015743977892,6410.146364270553,6400.2668485364811,6054.3629672513889,6380.4346603232534,6034.4818675118531,6360.5045284283915,{"$f":"IF(OE7,OE70)","v":6350.5025825351404},5332.4759691450681,6330.4246274214729,5984.3484963776145,6310.2475148763406,5964.1216216297189,6289.9707551986658,6279.794853992571,5933.5938562689253,6259.367700132947,5913.1163235372042,6238.8396642812377,6228.5376600111895,5210.2102482194141,6207.8573662441122,5861.4789512689367,6187.0749403226246,5840.6452702786046,6166.1898778546201,6155.7086996123426,5809.2016719569874,6134.6687311369305,5788.1098132433144,6113.5248542096697,6102.9137898115196,5084.2765556659915,6081.6130872314297,5734.9233198070006,6060.2071885322985,5713.4646283869579,6038.6955741902539,6027.8999606007083,5681.0777221156923,6006.2287930710336,5659.3531076406098,5984.4505998359555,5973.5212035058603,5290.564852335966,5951.581479848368,5604.5710194012054,5929.5334041882625,5582.4685672385622,5907.3764414159568,5896.2569594187253,5549.110053779159,5873.9356568631601,5526.7337008698232,5851.5041178310294,5840.2468396110316,4820.9617979060413,5817.6489242438147,5470.3081499832369,5794.9394063139052,5447.5426242557141,5772.1177346584309,5760.6646682012815,5413.1833553925289,5737.6737265690499,5390.135711895914,5714.5692413659563,5702.9742447993576,4683.3506518432177,5679.6983919711247,5332.0173944827293,{"$f":"IF(QQ7,QQ70)","v":5656.3075885033186},5308.5689029833811,5632.8012666981795,5621.0046082473154,5273.1788560543009,5597.3239383661175,5249.4397832527866,5573.5263186069305,5561.5834721433348,4541.6111713985101,5537.6093437302543,5189.5779163172065,5513.5168161584133,5165.425970072879,5489.3053046991208,5477.1547464947316,5128.9742217359262,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":916122.35727830569}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.2171982337909828}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":396}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-9.1880562354420094E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":1.9520930955324411E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":2.3678264939893889E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 6 - BESS 2","index":15,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,6,"PIRR",{"$f":"G73","v":6.5579975603980767E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2030-02-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"SUM(K6:XFD6)","v":7},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2048-09-01"},{"$f":"SUM(K7:XFD7)","v":216},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,{"$f":"EI8+EJ7","v":62},63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":190},191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"LS8+LT7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"OE8+OF7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"QQ8+QR7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"TC8+TD7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"VO8+VP7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"YA8+YB7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"AAM8+AAN7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":600},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*EI$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*GU$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F16*JG$7","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","v":0.95},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BX16*BX21*BX24","v":0},0,0,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,{"$f":"EJ16*EJ21*EJ24","v":424080},410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,{"$f":"GV16*GV21*GV24","v":383040},424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,{"$f":"JH16*JH21*JH24","v":410400},424080,424080,410400,424080,410400,424080,424080,383040,424080,410400,424080,410400,424080,424080,410400,424080,410400,424080,424080,396720,424080,410400,424080,410400,424080,424080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,{"$f":"EH30*(1-$G$30*EI7)","v":0.89064278137974806},0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,{"$f":"GT30*(1-$G$30*GU7)","v":0.78873935116359484},0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,{"$f":"JF30*(1-$G$30*JG7)","v":0.69849526328638889},0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"LR30*(1-$G$30*LS7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"OD30*(1-$G$30*OE7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"QP30*(1-$G$30*QQ7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"TB30*(1-$G$30*TC7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"VN30*(1-$G$30*VO7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"XZ30*(1-$G$30*YA7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.66359194129773069},0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069,0.66359194129773069]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,365519.7974782486,376987.37962206191,364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,334488.58404145727,301545.67623336404,333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,296217.87125449179,286118.72794600908,295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,365519.7974782486,{"$f":"SUM(EJ32:EJ34)","v":376987.37962206191},364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,334488.58404145727,{"$f":"SUM(GV32:GV34)","v":301545.67623336404},333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,296217.87125449179,{"$f":"SUM(JH32:JH34)","v":286118.72794600908},295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":250},{"$f":"F42*F16","v":150000},null,null,null,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":150000},null,null,"USD",null,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,{"$f":"$F$44","v":150000},150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000,150000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.14285714285714285},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,{"$f":"$F45*BX$6","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":149999.99999999997},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BX44*BX45","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":3},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":12},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$f":"(1+K49)^(1/(months/Months_Period))-1","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,{"$f":"EH51*(1+EI50*EI7)","v":1.1059042824103771},1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,{"$f":"GT51*(1+GU50*GU7)","v":1.2290940676768174},1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,{"$f":"JF51*(1+JG50*JG7)","v":1.3660063092492554},1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"LR51*(1+LS50*LS7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"OD51*(1+OE50*OE7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"TB51*(1+TC50*TC7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"VN51*(1+VO50*VO7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"XZ51*(1+YA50*YA7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,{"$f":"IF($F$52,EJ51,1)","v":1.1077307732449195},1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,{"$f":"IF($F$52,GV51,1)","v":1.2311240164572934},1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,{"$f":"IF($F$52,JH51,1)","v":1.3682623797279165},1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,LT51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,OF51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,QR51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,TD51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,VP51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,YB51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,{"$f":"IF($F$52,AAN51,1)","v":1.4282462475762872},1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872,1.4282462475762872]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":3.2000000000000002E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":3.2000000000000002E-3},3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2000000000000002E-3,3.2052850601661451E-3,3.2105788490388392E-3,3.2158813810342522E-3,3.2211926705923619E-3,3.2265127321769948E-3,3.231841580275866E-3,3.237179229400618E-3,3.24252569408686E-3,3.2478809888942099E-3,3.2532451284063295E-3,3.2586181272309684E-3,3.2640000000000008E-3,3.2693907613694684E-3,3.2747904260196172E-3,3.2801990086549389E-3,3.2856165240042106E-3,3.2910429868205355E-3,3.2964784118813839E-3,3.3019228139886309E-3,3.3073762079685984E-3,3.3128386086720952E-3,3.3183100309744575E-3,3.3237904897755891E-3,3.329280000000003E-3,3.3347785765968597E-3,3.3402862345400111E-3,3.3458029888280387E-3,3.351328854484296E-3,3.3568638465569481E-3,3.3624079801190137E-3,3.3679612702684054E-3,3.3735237321279722E-3,3.3790953808455386E-3,3.3846762315939481E-3,3.3902662995711026E-3,3.3958656000000051E-3,3.4014741481287994E-3,3.4070919592308138E-3,3.4127190486046019E-3,3.4183554315739841E-3,3.424001123488089E-3,3.429656139721396E-3,3.4353204956737758E-3,3.440994206770534E-3,3.4466772884624518E-3,3.4523697562258292E-3,3.4580716255625272E-3,3.4637829120000071E-3,3.4695036310913772E-3,3.4752337984154317E-3,3.4809734295766959E-3,3.4867225402054661E-3,3.492481145957853E-3,3.4982492625158261E-3,3.5040269055872531E-3,3.509814090905946E-3,3.5156108342317026E-3,3.5214171513503483E-3,3.5272330580737796E-3,3.5330585702400097E-3,3.5388937037132066E-3,3.5447384743837428E-3,3.550592898168232E-3,3.5564569910095773E-3,3.5623307688770122E-3,3.5682142477661445E-3,3.5741074436990007E-3,3.5800103727240675E-3,3.5859230509163393E-3,3.591845494377357E-3,3.5977777192352572E-3,3.6037197416448111E-3,3.6096715777874724E-3,3.6156332438714188E-3,3.6216047561315984E-3,3.627586130829771E-3,3.6335773842545542E-3,3.639578532721469E-3,3.6455895925729823E-3,3.651610580178551E-3,3.6576415119346679E-3,3.663682404264906E-3,3.6697332736199645E-3,3.6757941364777098E-3,3.681865009343224E-3,3.6879459087488502E-3,3.6940368512542328E-3,3.7001378534463683E-3,3.7062489319396479E-3,3.7123701033759016E-3,3.7185013844244445E-3,3.7246427917821245E-3,3.7307943421733642E-3,3.7369560523502075E-3,3.7431279390923665E-3,3.7493100192072669E-3,3.7555023095300921E-3,3.7617048269238296E-3,3.7679175882793206E-3,3.774140610515299E-3,3.7803739105784439E-3,3.7866175054434223E-3,3.7928714121129368E-3,3.7991356476177701E-3,3.8054102290168341E-3,3.811695173397214E-3,3.8179904978742161E-3,3.8242962195914141E-3,3.8306123557206953E-3,3.8369389234623082E-3,3.843275940044908E-3,3.8496234227256062E-3,3.8559813887900142E-3,3.8623498555522924E-3,3.868728840355197E-3,3.8751183605701275E-3,3.8815184335971725E-3,3.8879290768651601E-3,3.8943503078317024E-3,3.9007821439832444E-3,3.9072246028351108E-3,3.9136777019315562E-3,3.920141458845808E-3,3.9266158911801198E-3,3.933101016565816E-3,3.9395968526633393E-3,3.9461034171623015E-3,3.9526207277815308E-3,3.9591488022691166E-3,3.9656876584024644E-3,3.9722373139883379E-3,3.9787977868629117E-3,3.9853690948918157E-3,3.99195125597019E-3,3.9985442880227278E-3,4.0051482090037258E-3,4.0117630368971353E-3,4.0183887897166093E-3,4.0250254855055513E-3,4.0316731423371641E-3,4.0383317783145023E-3,4.0450014115705167E-3,4.0516820602681074E-3,4.058373742600172E-3,4.0650764767896546E-3,4.0717902810895957E-3,4.0785151737831845E-3,4.0852511731838022E-3,4.0919982976350801E-3,4.0987565655109439E-3,4.1055259952156638E-3,4.1123066051839095E-3,4.1190984138807941E-3,4.1259014398019288E-3,4.1327157014734717E-3,4.1395412174521778E-3,4.1463780063254498E-3,4.1532260867113901E-3,4.1600854772588496E-3,4.1669561966474807E-3,4.1738382635877844E-3,4.180731696821165E-3,4.1876365151199803E-3,4.1945527372875902E-3,4.2014803821584122E-3,4.20841946859797E-3,4.2153700155029439E-3,4.2223320418012227E-3,4.2293055664519609E-3,4.2362906084456205E-3,4.2432871868040289E-3,4.2502953205804323E-3,4.2573150288595417E-3,4.2643463307575902E-3,4.2713892454223816E-3,4.2784437920333441E-3,4.2855099898015834E-3,4.2925878579699317E-3,4.2996774158130047E-3,4.3067786826372504E-3,4.3138916777810017E-3,4.321016420614535E-3,4.328152930540112E-3,4.335301226992043E-3,4.3424613294367346E-3,4.3496332573727441E-3,4.3568170303308314E-3,4.3640126678740135E-3,4.3712201895976174E-3,4.3784396151293333E-3,4.3856709641292672E-3,4.3929142562899974E-3,4.4001695113366256E-3,4.4074367490268282E-3,4.414715989150917E-3,4.4220072515318868E-3,4.4293105560254727E-3,4.4366259225202022E-3,4.4439533709374514E-3,4.4512929212314964E-3,4.458644593389573E-3,4.466008407431922E-3,4.4733843834118556E-3,4.4807725414158003E-3,4.4881729015633599E-3,4.495585484007367E-3,4.5030103089339383E-3,4.5104473965625266E-3,4.5178967671459843E-3,4.5253584409706091E-3,4.5328324383562026E-3,4.5403187796561294E-3,4.5478174852573664E-3,4.5553285755805632E-3,4.562852071080095E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3,4.5703879922441189E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BW34","v":0},0,0,0,409621.57223491155,422472.77498751029,408069.14336170058,420871.64121309074,420073.35132259701,378701.42311490088,418481.31114780437,404213.76302417199,416895.30466191436,402681.82926090789,415315.30899778928,414527.55810161441,400394.80778221547,412956.53598374233,398877.34751542954,411391.46789822972,410611.15956262429,383391.53571338946,409054.98024255154,395108.80998272647,407504.69870197121,393611.38317160762,405960.29258883011,405190.28585570492,391375.87706689088,403654.65115884313,389892.59773538029,402124.83637920179,401362.10456226894,361832.99822177168,399840.97832778963,386208.94686515373,398325.61702476477,384745.24973383656,396815.99880462332,396063.33654560574,382560.09861444996,394562.2921647667,381110.23028943187,393066.9366069652,392321.38539596833,353682.67589477659,390834.52267303155,377509.55400162318,389353.29502592585,376078.82678589679,387877.68109822134,387141.97262740019,373942.89640105824,385674.73941246117,372525.68649646803,384213.06687928544,383484.30927945941,345715.94034499739,382030.93827924412,369006.1157808018,380583.07542424666,367607.61583021563,379140.69983909273,378421.56327079394,{"$f":"EI34","v":365519.7974782486},376987.37962206191,364134.5103600935,375558.63140021334,374846.28913388652,349997.5368438267,373425.65545218746,360694.21830592671,372010.40584421699,359327.21969830146,370600.51990482048,369897.58195538062,357286.42965113907,368495.70342826744,355932.34625565133,367099.13789453584,366402.84120477672,330316.78148760449,365014.20743041433,352569.54710367491,363630.83645301318,351233.34026829666,362252.70832704677,361565.60412105196,349238.51920894859,360195.30303965387,347914.93666933937,358830.19527596148,358149.58273464831,322876.36490766186,356792.22806669911,344627.88488464069,355440.01765071455,343321.77623394271,354092.93199044291,353421.30487133242,341371.88870663365,352081.86995071376,340078.11998825462,350747.51136783091,350082.2296880444,315603.54441119323,348755.44956169371,336865.1093542595,347433.6978125482,335588.42092380003,346116.95538351091,345460.45672844653,333682.45479649334,344151.19270543184,332417.82834021648,342846.8906751679,342196.59452780971,319512.20719781675,340899.70024863147,329277.19107303926,339607.72108198877,328029.2601695896,338320.63840004761,337678.92743895343,326166.22610861796,336399.15471123561,324930.08548224764,335124.23220691492,{"$f":"GU34","v":334488.58404145727},301545.67623336404,333220.90242793225,321860.19136499165,331958.02521357039,320640.37022255029,330699.93419013155,330072.67782880965,318819.30117908044,328821.73210218753,317611.00473661796,327575.52734722424,326954.19721649674,294753.33150612249,325715.07025058265,314610.26027317566,324480.63946428866,313417.91571673128,323250.88705951674,322637.75970674725,311637.86642479576,321414.99165030901,310456.78697337891,320196.85777469695,319589.52316362021,288113.98498290085,318378.3076491931,307523.6345612923,317171.68253249832,306358.14767816028,315969.63041634177,315370.31381487782,304618.19416399667,314175.08872395154,303463.71863834152,312984.39342849248,312390.73908666958,291682.19716350071,311206.80631565885,300596.63576029474,310027.36054323957,299457.40157885681,308852.38476409117,308266.56782546022,297756.64068129833,307098.26529215649,296628.16982547421,305934.39052025083,305354.10829832981,275280.5789809656,304196.84372437309,293825.66825899686,303043.96507894242,292712.09543467744,301895.45573976362,301322.83438279026,291049.64433634788,300180.84797396569,289946.59239272022,299043.18959079712,298475.97828051914,269079.85804041277,297344.78119996877,287207.21743769327,{"$f":"JG34","v":296217.87125449179},286118.72794600908,295095.2321962323,294535.50918919826,284493.72371507651,293419.24613167311,283415.51812025666,292307.21361061884,291752.77878846938,263018.80892242352,290647.06202858401,280737.84784381825,289545.5358356511,279673.87668034172,288448.1843277993,287901.06913415866,278085.47582259489,286809.9500070248,277031.55691023835,285722.96612312977,285181.01999751164,266276.22427412728,284100.20961167087,274414.20140869782,283023.49539986782,273374.19629577943,281950.86183797166,281416.07046554162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":280207.65961790341},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,1312.9539058063294,1356.3821556696453,1312.3019603114899,1355.7086459357861,1355.372016490619,1223.9030057323807,1354.6990083400096,1310.6735125094149,1354.0263343706913,1310.022699340798,1353.3539944167271,1353.0179496436697,1309.0470854634793,1352.3461104017849,1308.3970798950236,1351.6746047607712,1351.3389769888227,1263.841920777239,1350.6679714385496,1306.7734776956554,1349.9972990751796,1306.1246010840764,1349.3269597332692,1348.9919148936824,1305.1518902394739,1348.3220747739338,1304.5038188249637,1347.6525672623952,1347.3179381830901,1216.6301606912739,1346.6489292742244,1302.8850478097472,1345.9802525608316,1302.2381019927943,1345.3119078779614,1344.9778599964473,1301.2682855426556,1344.3100130502557,1300.6221425268307,1343.6424977225663,1343.3088643641991,1213.0099608956132,1342.6418461555422,1299.0081883201135,1341.9751591538791,1298.3631675525223,1341.3088031947498,1340.9757493047632,1297.3962368842983,1340.3098896012493,1296.7520165290234,1339.6443605294749,1339.3117199291821,1209.4005333518523,1338.6466864972147,1295.1428647979292,1337.9819832867029,1294.4997633515311,1337.317610133676,1336.9855472775005,1293.5357098783004,{"$f":"EJ55*EJ57+EJ56*EJ58","v":1336.3216689034325},1292.8934064625146,1335.6581201772776,1335.3264693810129,1248.8661976491985,1334.6634148198416,1291.2890429168169,1334.0006894975202,1290.6478550804868,1333.3382932505656,1333.0072184792846,1289.6866702408799,1332.3453155390268,1289.0462780605458,1331.6837412657837,1331.3530773282894,1202.2138668999337,1330.6919957495943,1287.4466884525393,1330.0312424300671,1286.8074085321468,1329.3708172067115,1329.0407275801836,1285.8490837902693,1328.3807941956438,1285.2105971583221,1327.7211885001373,1327.3915084849209,1198.6365641698919,1326.7323940179028,1283.6157672826967,1326.0736068332865,1282.9783896010558,1325.4151467685601,1325.0860393553928,1282.0229164464122,1324.428069665968,1281.3863296927098,1323.7704266905071,1323.4417276698134,1195.0699060474149,1322.7845744611434,1279.7962453864257,1322.1277475610145,1279.1607642832412,1321.4712468073988,1321.1431186849213,1278.2081342306599,1320.487106847449,1277.5734417019323,1319.8314207517715,1319.5036998065571,1234.0679273176816,1318.8485020203223,1275.9880888440925,1318.1936295716664,1275.3544986759139,1317.5390822990435,1317.2119305532831,1274.4047032654717,1316.5578707419866,1273.7718993252713,1315.9041357032086,1315.577389923116,{"$f":"GV55*GV57+GV56*GV58","v":1187.9683970231993},1314.9241417407693,1272.1912638369961,1314.2712179279283,1271.5595589771647,1313.6186183235282,1313.2924400491827,1270.6125897741131,1312.6403264556209,1269.9816688027634,1311.9885366681863,1311.662763151518,1184.4334830558259,1311.0114587718263,1268.4057366470672,1310.3604777964476,1267.7759114856672,1309.7098200647961,1309.3846123652067,1266.8317600803537,1308.7344391982217,1266.2027164748995,1308.0845888738477,1307.7597847275408,1180.9090875641864,1307.1104183665323,1264.631473656565,1306.4613744475166,1264.0035226003733,1305.8126528103855,1305.4884127975147,1263.0621806081713,1304.8401742831811,1262.4350087823302,1304.1922576508098,1303.8684199904096,1219.445007079888,1303.2209858813244,1260.8684413477849,1302.5738732547741,1260.2423588202214,1301.9270819511282,1301.6038067455306,1259.3038178814513,1300.9574971271043,1258.6785122655642,1300.3115084328488,1299.9886343824835,1173.8917269063056,1299.3431267757201,1257.116606302754,1298.69793969489,1256.4923867438322,1298.0530729808363,1297.7307597116358,1255.5566385236916,1297.0863732495011,1254.9331935646715,1296.442306756597,1296.1203934489531,1170.3986994217162,1295.4768066120187,1253.3759352029397,1294.8335393472623,{"$f":"JH55*JH57+JH56*JH58","v":1252.7535730692184},1294.190591496,1293.8692373008626,1251.8206092577052,1293.2267682724842,1251.1990194189884,1292.5846182612368,1292.2636628375321,1166.916065775612,1291.6219910549923,1249.6463948289531,1290.9806378937126,1249.0258845934848,1290.3396031954817,1290.01920522059,1248.0956969053232,1289.3786479204593,1247.4759566668222,1288.7384086881937,1288.4184082981521,1204.9953591487049,1287.7786458715784,1245.9279520602502,1287.1392011181767,1245.3092882125343,1286.5000738802066,1286.1806292802362,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":2},{"$f":"F65/months","v":0.16666666666666666},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*EI16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*GU16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"$G65*JG16","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":21600},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(EJ64:EJ65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(GV64:GV65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SUM(JH64:JH65)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":25972.292770127406},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,100.16515813019203,100.33058903246372,100.49629315732038,100.6622709560113,100.82852288053108,100.99504938362081,101.1618509187693,101.32892794021437,101.49628090294405,101.66391026269778,101.83181647596776,102.00000000000003,102.16846129279588,102.33720081311304,102.50621902046684,102.67551637513156,102.84509333814174,103.01495037129325,103.18508793714471,103.3555064990187,103.52620652100298,103.69718846795179,103.86845280548715,104.04000000000009,104.21183051865187,104.38394482937534,104.5563434008762,104.72902670263424,104.90199520490462,105.07524937871918,105.24878969588767,105.42261662899912,105.59673065142307,105.77113223731087,105.94582186159695,106.12080000000014,106.29606712902498,106.47162372596293,106.64747026889381,106.823607236687,107.00003510900278,107.17675436629361,107.35376548980548,107.53106896157918,107.70866526445162,107.88655488205717,108.06473829882897,108.24321600000022,108.42198847160553,108.60105620048223,108.78041967427174,108.9600793814208,109.1400358111829,109.32028945361955,109.50084079960165,109.68169034081082,109.8628385697407,110.04428597969837,110.22603306480561,110.40808032000029,110.59042824103771,{"$f":"EJ66*EJ51","v":110.77307732449195},110.95602806775725,111.13928096904928,111.32283652740662,111.50669524269202,111.69085761559376,111.87532414762711,112.06009534113559,112.2451716992924,112.43055372610178,112.61624192640033,112.8022368058585,112.98853887098184,113.17514862911244,113.36206658843034,113.54929325795482,113.7368291475459,113.92467476790569,114.11283063057971,114.30129724795836,114.49007513327831,114.67916480062388,114.86856676492843,115.05828154197575,115.24830964840156,115.43865160169477,115.62930792019901,115.82027912311399,116.01156573049691,116.20316826326389,116.39508724319138,116.58732319291762,116.77987663594398,116.97274809663645,117.16593810022708,117.35944717281536,117.55327584136967,117.74742463372876,117.9418940786031,118.13668470557637,118.33179704510695,118.52723162852928,118.72298898805531,118.91906965677606,119.11547416866293,119.31220305856924,119.50925686223168,119.70663611627172,119.90434135819712,120.10237312640338,120.30073196017518,120.49941839968794,120.69843298600912,120.89777626109989,121.09744876781647,121.29745104991163,121.49778365203625,121.69844711974069,121.89944199947638,122.10076883859722,122.30242818536112,122.5044205889315,122.70674659937875,122.90940676768174,{"$f":"GV66*GV51","v":123.11240164572934},123.31573178632192,123.51939774317282,123.72340007090989,123.92773932507701,124.13241606213556,124.33743083946598,124.54278421536924,124.74847674906843,124.95450900071023,125.16088153136641,125.36759490303548,125.57464967864405,125.78204642204847,125.98978569803639,126.19786807232821,126.40629411157865,126.61506438337835,126.82417945625537,127.03363989967669,127.24344628404987,127.4535991807245,127.66409916199382,127.87494680109626,128.08614267221699,128.2976873504895,128.50958141199717,128.72182543377482,128.93441999381028,129.14736567104597,129.36066304538053,129.57431269767031,129.78831520973094,130.00267116433906,130.21738114523376,130.43244573711826,130.64786552566142,130.86364109749937,131.0797730402372,131.2962619424504,131.51310839368654,131.73031298446699,131.94787630628821,132.16579895162377,132.38408151392562,132.60272458762589,132.82172876813848,133.04109465186067,133.2608228361747,133.48091391944939,133.701368501042,133.92218718129948,134.14337056156035,134.3649192441564,134.58683383241404,134.80911493065631,135.03176314420421,135.25477907937849,135.47816334350134,135.70191654489795,135.92603929289825,136.15053219783849,136.37539587106292,136.60063092492553,{"$f":"JH66*JH51","v":136.82623797279166},137.0522176290396,137.27857050906243,137.50529722926953,137.73239840708837,137.95987466096616,138.18772661037147,138.41595487579602,138.64456007875631,138.87354284179534,139.10290378848427,139.33264354342413,139.56276273224756,139.79326198162047,140.02414191924376,140.25540317385497,140.48704637523022,140.71907215418554,140.95148114257896,141.184273973312,141.41745128033151,141.65101369863135,141.88496186425402,142.11929641429271,142.35401798689259,142.58912722125297,142.82462475762873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":254235.36684777605},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,1182.9452816372627,{"$f":"EJ59-EJ68","v":1225.5485915789407},1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,1192.6679831554343,{"$f":"GV59-GV68","v":1064.85599537747},1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,1158.2329084223368,{"$f":"JH59-JH68","v":1115.9273350964268},1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-21428.571428571428,-21428.571428571428,-21428.571428571428,{"$f":"BW70-BW46","v":-21428.571428571428},-21428.571428571428,-21428.571428571428,-21428.571428571428,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70-EI46","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70-GU46","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70-JG46","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-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,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3073031803154702E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.5579975603980767E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,{"$f":"BW82","v":86399.070823786518},108286.18831571733,130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EI82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GU82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JG82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LS82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OE82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QQ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TC82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VO82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YA82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAM82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.3073031803154702E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":6.5579975603980767E-2},{"$f":"SUM(K80:XFD80)","v":2409.5245090582803},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.72792529247435,228.05943916454416,{"$f":"BW79*$F$80*BW6","v":342.99774504379747},458.54606335938377,574.70763163224649,691.48570456583423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":152409.52450905825},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX79+BX80+BX81","v":108286.18831571733},130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EJ79+EJ80+EJ81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GV79+GV80+GV81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JH79+JH80+JH81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LT79+LT80+LT81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OF79+OF80+OF81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QR79+QR80+QR81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TD79+TD80+TD81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VP79+VP80+VP81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YB79+YB80+YB81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAN79+AAN80+AAN81","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX82","v":108286.18831571733},130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EJ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GV82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JH82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LT82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OF82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QR82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TD82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VP82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YB82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAN82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.6296296296296294E-3},null,{"$f":"SUM(K85:XFD85)","v":152409.52450905833},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*EI84*EI7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*GU84*GU7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,{"$f":"$F$85*JG84*JG7","v":705.59965050489927},705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,705.59965050489927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":2409.5245090583339},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,507.18909717123825,550.45191613228235,506.20601664927017,549.44672447487551,548.94384310518853,417.30830584386058,547.93750691634114,503.74493406430133,546.93040296284789,502.75913857320097,545.92252743586005,545.41829913877041,501.27897366578418,544.40925908377267,500.29121036965739,543.39943788074038,542.89423314578153,455.22731990104649,541.88323299650551,497.81832069173743,540.87144204927745,496.82776211122541,539.85885642288281,539.35226438878294,495.34040921592282,538.33847943965907,494.34782491918827,537.32389005486175,536.81629247328624,405.95526080765535,535.80048907343757,491.86278067584885,534.78387140450923,490.86731925058416,533.76643551146526,533.25740949154783,489.3725679087313,532.23873881939357,488.37502175303757,531.21923998098009,530.70917875029704,400.2335560244203,529.68843016083747,485.87746885363504,528.66684338452819,484.87696216556583,527.64441439102143,527.13288279986364,483.37459790779349,526.10918289586789,482.37194634985235,525.0846306431547,524.57203361309985,394.48059339333349,523.54619519271364,479.86152395221916,522.51949421206291,478.85582686693351,521.49192656397122,520.97781645260102,477.34563113236345,{"$f":"EJ70-EJ85","v":519.94894107404139},476.33772788985812,518.91918870332916,518.4039823487069,431.75985190160714,517.3729066993485,473.81406826429065,516.3409436514853,472.80303287629522,515.30808901956448,514.79132604798497,471.28478293012222,513.75712616314581,470.27147892653397,512.72202417245421,512.20413356543531,382.87738724748851,511.16767047678923,467.73420731706028,510.13029467720935,466.71768289396914,509.09200190118827,508.57251031035594,465.19115174339436,507.53283404234298,464.17229505172804,506.49223007503906,505.97157885690763,377.02534793449581,504.92957524973963,461.6210295346059,503.88663313546954,460.59886246021256,502.84274816702441,502.32045075026645,459.0638187686975,501.27514331969905,458.03925455408171,500.22888210700467,499.70539245933787,371.13845849740869,498.65769232771481,455.47360589347113,497.60902739933908,454.44563960967889,496.55939324393034,496.03421131779032,452.90184760948887,494.9831149843526,451.87141807062972,493.931038286697,493.40463090196977,407.76984382677324,492.35107525432318,449.29098957137671,491.29652801685552,448.25706451897827,490.24098467440353,489.71283804890754,446.70428392197528,488.65579205172617,445.66782823144058,487.59773859893062,487.06833265053501,{"$f":"GV70-GV85","v":359.25634487257071},486.00875944954805,443.07221558892388,484.94816735211907,442.03216914718837,483.88655175649342,483.35535870481749,440.47015505384456,482.29219920165315,439.42750929715385,481.22800463192061,480.6955177435832,353.25918287228251,479.62976184487843,436.81630044413146,478.56295921922015,435.76996686918915,477.49510517651834,476.96078240405222,434.19846967577769,475.89134240927251,433.14946678927572,474.82083920695459,474.28518742154529,347.22329438707015,473.21308051114352,430.52224173966852,472.13989850884263,429.46945210166382,471.06563663444035,470.52809924723488,427.88821740560161,469.45220856855099,426.83268711309188,468.37522600067678,467.83632374839203,383.19749104932725,466.75769427892578,424.18901780264855,465.67796080742437,423.12959992163564,464.59711846176197,464.05627993434314,421.53836842492819,462.97376510827939,420.47613717303898,461.89012915981107,461.34788922572352,335.03125356523174,460.26256235137134,417.81558729681274,459.17610200869126,416.74936567737268,458.08850323178058,457.54427537432252,415.14787308813607,456.45495960039761,414.07876398039366,455.36449290819633,454.8188263991558,328.87300962391873,453.72662390928099,411.40088882697751,452.6332579174375,{"$f":"JH70-JH85","v":410.32768459152749},451.53872336206109,450.99101628690096,408.71566152353648,449.89471936049654,407.63949425312308,448.79724114596593,448.24805745683693,322.67185519195641,447.14879770829771,404.94384053556951,446.04834384538913,403.86347135633787,444.94669070896202,444.39541279644709,402.24064322656886,443.29195104032988,401.15723400773732,442.18727704071534,441.6344838199409,357.97825736347409,440.52798166804769,398.44333969109675,439.42025419898482,397.35561972074242,438.31129615405439,437.75635401770819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,108286.18831571733,{"$f":"BY82","v":130289.467375921},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EK82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GW82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JI82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LU82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OG82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QS82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TE82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VQ82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YC82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAO82","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,705.59965050489927,1411.1993010097985,2116.7989515146978,2822.3986020195971,3527.9982525244964,4233.5979030293956,4939.1975535342954,5644.7972040391942,6350.396854544093,7055.9965050489918,7761.5961555538906,8467.1958060587895,9172.7954565636883,9878.3951070685871,10583.994757573486,11289.594408078385,11995.194058583284,12700.793709088182,13406.393359593081,14111.99301009798,14817.592660602879,15523.192311107778,16228.791961612676,16934.391612117575,17639.991262622476,18345.590913127377,19051.190563632277,19756.790214137178,20462.389864642078,21167.989515146979,21873.58916565188,22579.18881615678,23284.788466661681,23990.388117166582,24695.987767671482,25401.587418176383,26107.187068681284,26812.786719186184,27518.386369691085,28223.986020195985,28929.585670700886,29635.185321205787,30340.784971710687,31046.384622215588,31751.984272720489,32457.583923225389,33163.18357373029,33868.783224235187,34574.382874740084,35279.982525244981,35985.582175749878,36691.181826254775,37396.781476759672,38102.381127264569,38807.980777769466,39513.580428274363,40219.18007877926,40924.779729284157,41630.379379789054,42335.979030293951,43041.578680798848,{"$f":"EI89+EJ85","v":43747.178331303745},44452.777981808642,45158.377632313539,45863.977282818436,46569.576933323333,47275.17658382823,47980.776234333127,48686.375884838024,49391.975535342921,50097.575185847818,50803.174836352715,51508.774486857612,52214.374137362509,52919.973787867406,53625.573438372303,54331.1730888772,55036.772739382097,55742.372389886994,56447.972040391891,57153.571690896788,57859.171341401685,58564.770991906582,59270.370642411479,59975.970292916376,60681.569943421273,61387.16959392617,62092.769244431067,62798.368894935964,63503.968545440861,64209.568195945758,64915.167846450655,65620.767496955552,66326.367147460449,67031.966797965346,67737.566448470243,68443.16609897514,69148.765749480037,69854.365399984934,70559.965050489831,71265.564700994728,71971.164351499625,72676.764002004522,73382.363652509419,74087.963303014316,74793.562953519213,75499.16260402411,76204.762254529007,76910.361905033904,77615.961555538801,78321.561206043698,79027.160856548595,79732.760507053492,80438.360157558389,81143.959808063286,81849.559458568183,82555.15910907308,83260.758759577977,83966.358410082874,84671.958060587771,85377.557711092668,86083.157361597565,86788.757012102462,87494.356662607359,88199.956313112256,{"$f":"GU89+GV85","v":88905.555963617153},89611.15561412205,90316.755264626947,91022.354915131844,91727.954565636741,92433.554216141638,93139.153866646535,93844.753517151432,94550.353167656329,95255.952818161226,95961.552468666123,96667.15211917102,97372.751769675917,98078.351420180814,98783.951070685711,99489.550721190608,100195.1503716955,100900.7500222004,101606.3496727053,102311.9493232102,103017.54897371509,103723.14862421999,104428.74827472489,105134.34792522978,105839.94757573468,106545.54722623958,107251.14687674447,107956.74652724937,108662.34617775427,109367.94582825917,110073.54547876406,110779.14512926896,111484.74477977386,112190.34443027875,112895.94408078365,113601.54373128855,114307.14338179344,115012.74303229834,115718.34268280324,116423.94233330814,117129.54198381303,117835.14163431793,118540.74128482283,119246.34093532772,119951.94058583262,120657.54023633752,121363.13988684241,122068.73953734731,122774.33918785221,123479.93883835711,124185.538488862,124891.1381393669,125596.7377898718,126302.33744037669,127007.93709088159,127713.53674138649,128419.13639189138,129124.73604239628,129830.33569290118,130535.93534340608,131241.53499391099,131947.1346444159,132652.73429492081,133358.33394542572,{"$f":"JG89+JH85","v":134063.93359593063},134769.53324643555,135475.13289694046,136180.73254744537,136886.33219795028,137591.93184845519,138297.5314989601,139003.13114946501,139708.73079996993,140414.33045047484,141119.93010097975,141825.52975148466,142531.12940198957,143236.72905249448,143942.3287029994,144647.92835350431,145353.52800400922,146059.12765451413,146764.72730501904,147470.32695552395,148175.92660602886,148881.52625653378,149587.12590703869,150292.7255575436,150998.32520804851,151703.92485855342,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"LS89+LT85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"OE89+OF85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"QQ89+QR85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"TC89+TD85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"VO89+VP85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"YA89+YB85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,{"$f":"AAM89+AAN85","v":152409.52450905833},152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833,152409.52450905833]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"BX88-BX89","v":108286.18831571733},130289.467375921,152409.52450905825,151703.92485855334,150998.32520804845,150292.72555754354,149587.12590703866,148881.52625653375,148175.92660602886,147470.32695552395,146764.72730501904,146059.12765451416,145353.52800400925,144647.92835350437,143942.32870299945,143236.72905249457,142531.12940198966,141825.52975148475,141119.93010097987,140414.33045047495,139708.73079997007,139003.13114946516,138297.53149896028,137591.93184845537,136886.33219795045,136180.73254744557,135475.13289694066,134769.53324643578,134063.93359593087,133358.33394542598,132652.73429492107,131947.13464441616,131241.53499391128,130535.93534340637,129830.33569290147,129124.73604239657,128419.13639189166,127713.53674138676,127007.93709088187,126302.33744037696,125596.73778987206,124891.13813936716,124185.53848886226,123479.93883835737,122774.33918785246,122068.73953734756,121363.13988684266,120657.54023633775,119951.94058583285,119246.34093532796,118540.74128482306,117835.14163431816,117129.54198381327,116423.94233330837,115718.34268280347,115012.74303229857,114307.14338179368,113601.54373128878,112895.94408078388,112190.34443027899,111484.74477977409,110779.14512926919,110073.5454787643,109367.9458282594,{"$f":"EJ88-EJ89","v":108662.3461777545},107956.7465272496,107251.14687674471,106545.54722623981,105839.94757573491,105134.34792523002,104428.74827472512,103723.14862422022,103017.54897371533,102311.94932321043,101606.34967270553,100900.75002220063,100195.15037169574,99489.550721190841,98783.951070685944,98078.351420181047,97372.75176967615,96667.152119171253,95961.552468666356,95255.952818161459,94550.353167656562,93844.753517151665,93139.153866646768,92433.554216141871,91727.954565636974,91022.354915132077,90316.75526462718,89611.155614122283,88905.555963617386,88199.956313112489,87494.356662607592,86788.757012102695,86083.157361597798,85377.557711092901,84671.958060588004,83966.358410083107,83260.75875957821,82555.159109073313,81849.559458568416,81143.959808063519,80438.360157558622,79732.760507053725,79027.160856548828,78321.561206043931,77615.961555539034,76910.361905034137,76204.76225452924,75499.162604024343,74793.562953519446,74087.963303014549,73382.363652509652,72676.764002004755,71971.164351499858,71265.564700994961,70559.965050490064,69854.365399985167,69148.76574948027,68443.166098975373,67737.566448470476,67031.966797965579,66326.367147460682,65620.767496955785,64915.167846450888,64209.568195945991,{"$f":"GV88-GV89","v":63503.968545441094},62798.368894936197,62092.7692444313,61387.169593926403,60681.569943421506,59975.970292916609,59270.370642411712,58564.770991906815,57859.171341401918,57153.571690897021,56447.972040392124,55742.372389887227,55036.77273938233,54331.173088877433,53625.573438372536,52919.973787867639,52214.374137362742,51508.774486857845,50803.174836352948,50097.575185848051,49391.975535343154,48686.375884838257,47980.77623433336,47275.176583828463,46569.576933323566,45863.977282818669,45158.377632313772,44452.777981808875,43747.178331303978,43041.578680799081,42335.979030294184,41630.379379789287,40924.77972928439,40219.180078779493,39513.580428274596,38807.980777769699,38102.381127264802,37396.781476759905,36691.181826255008,35985.582175750111,35279.982525245214,34574.382874740317,33868.78322423542,33163.183573730523,32457.583923225626,31751.984272720729,31046.384622215832,30340.784971710935,29635.185321206038,28929.585670701141,28223.986020196244,27518.386369691347,26812.78671918645,26107.187068681553,25401.587418176656,24695.987767671759,23990.388117166862,23284.788466661965,22579.188816157068,21873.589165652171,21167.989515147259,20462.389864642348,19756.790214137436,19051.190563632525,{"$f":"JH88-JH89","v":18345.590913127613},17639.991262622701,16934.39161211779,16228.791961612878,15523.192311107967,14817.592660603055,14111.993010098144,13406.393359593232,12700.793709088321,11995.194058583409,11289.594408078498,10583.994757573586,9878.3951070686744,9172.7954565637629,8467.1958060588513,7761.5961555539398,7055.9965050490282,6350.3968545441166,5644.7972040392051,4939.1975535342935,4233.597903029382,3527.9982525244704,2822.3986020195589,2116.7989515146473,1411.1993010097358,705.59965050482424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT88-LT89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF88-OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR88-QR89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD88-TD89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP88-VP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,0,0,{"$f":"IF(BV90,BW86/BV90)","v":0},0,0,0,3.3278044715708971E-3,3.6284619309982663E-3,3.3523949086972297E-3,3.6558437704591719E-3,3.6697265207590877E-3,2.8029555871479169E-3,3.6978848013091963E-3,3.4159070808612731E-3,3.7265793559931484E-3,3.4421617234522933E-3,3.7558257782418741E-3,3.7706609790209046E-3,3.482498707521178E-3,3.8007657860174475E-3,3.5100487343972002E-3,3.8314641858409955E-3,3.8470415394714821E-3,3.2420289185626115E-3,3.8786640598170948E-3,3.5813460932505969E-3,3.9109262196291893E-3,3.6108785990332246E-3,3.9438477732181201E-3,3.9605622197756343E-3,3.6563197881691006E-3,3.99451171545774E-3,3.687403551869172E-3,4.0291736868484718E-3,4.0467789475021739E-3,3.0766508261180713E-3,4.0825527459603019E-3,3.768025864922826E-3,4.1190979638955731E-3,3.8014971747118514E-3,4.1564400019214508E-3,4.1754180731159787E-3,3.8530865008740015E-3,4.2140054539421762E-3,3.8884371548734559E-3,4.2534582348684154E-3,4.2735183597717727E-3,3.2412840481590289E-3,4.3143252381947737E-3,3.9803595146075737E-3,4.3560742073536496E-3,4.0186213080078866E-3,4.3987984839099787E-3,4.4205371725892098E-3,4.0777085807685992E-3,4.4647901771829712E-3,4.1182774061945347E-3,4.5101086608104867E-3,4.533179627805496E-3,3.4298859673536617E-3,4.580170404959151E-3,4.2240757316403697E-3,4.6283283112293974E-3,4.2682445561482325E-3,4.6776976311343893E-3,4.702851027101421E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.3366063031416964E-3},4.7541255084969569E-3,4.3836503135193175E-3,4.8067323756588723E-3,4.8335518774868464E-3,4.0523500337823056E-3,4.8882573976062934E-3,4.5067485328511301E-3,4.9444329476508271E-3,4.5583173972978657E-3,5.002138899179635E-3,5.0315855523554148E-3,4.638339871949196E-3,5.0917077033630241E-3,4.6935552986542709E-3,5.1535263799643094E-3,5.1850946233049739E-3,3.9037910171143631E-3,5.2495966395804091E-3,4.8386054317648419E-3,5.315986262766836E-3,4.8996169697122062E-3,5.384347967463083E-3,5.4192961380351004E-3,4.9945821110790635E-3,5.4907856605357214E-3,5.060314461929752E-3,5.5644817204222527E-3,5.6021895092933311E-3,4.2073483524531011E-3,5.6793928093354573E-3,5.2338011131869205E-3,5.7590758119239393E-3,5.3071259264144324E-3,5.8413604191444946E-3,5.8835186226579208E-3,5.4216747702965492E-3,5.9699521666942198E-3,5.5012620756520487E-3,6.0593291504180084E-3,6.1051689925378854E-3,4.5738272987329307E-3,6.1992523386972228E-3,5.712502652572486E-3,6.2966835959424854E-3,5.8023056820094409E-3,6.3976453205261304E-3,6.4495108205351271E-3,5.9432223683969386E-3,6.5561404645032243E-3,6.0415816579221637E-3,6.6668189577104974E-3,6.7237494997900013E-3,5.6107319777683705E-3,6.8409491452678262E-3,6.3044612283147186E-3,6.96282272341408E-3,6.417022929809244E-3,7.08965632807536E-3,7.1550289964776893E-3,6.5946314186204709E-3,7.2898919037320698E-3,6.7193161241683209E-3,7.4305400134424028E-3,{"$f":"IF(GT90,GU86/GT90)","v":7.5031514021905825E-3},5.5950593496632969E-3,7.653202950643599E-3,7.0554733090313019E-3,7.8100586147655344E-3,7.2007256902576373E-3,7.9741930244662633E-3,8.0591502954292949E-3,7.4315404185891863E-3,8.2351931209344621E-3,7.594777095998876E-3,8.419911309034897E-3,8.5157269671196495E-3,6.3373546500932699E-3,8.7147145076272373E-3,8.0398834703894074E-3,8.9241555574075728E-3,8.234508365706961E-3,9.1448976084698465E-3,9.2597967463921294E-3,8.5466798300385099E-3,9.4992889504900823E-3,8.7696323561573131E-3,9.7526429227364538E-3,9.8849002589116823E-3,7.3447276028969014E-3,1.0161421075151077E-2,9.386936485792927E-3,1.0455200635263647E-2,9.6612511433461553E-3,1.0767909031000566E-2,1.0931943336389244E-2,1.0106964034052913E-2,1.1276673803180872E-2,1.0429688074965126E-2,1.1645568733207509E-2,1.1839886911731847E-2,9.8741929718959651E-3,1.2250092526236619E-2,1.1342928483464795E-2,1.269182232975119E-2,1.1758309143231628E-2,1.3168859086857861E-2,1.3421968560236482E-2,1.2446221218933216E-2,1.3960474092572154E-2,1.2954634521399465E-2,1.454681147460247E-2,1.4859955348733174E-2,1.1042273753879714E-2,1.5530949355056722E-2,1.4442501598630276E-2,1.626900260225889E-2,1.5144396916251563E-2,1.7084703206324534E-2,1.7525606039847829E-2,1.6343383043497039E-2,1.8482960223924278E-2,1.7260194456132631E-2,1.9556307911500471E-2,2.014327574397622E-2,1.5035164422871396E-2,2.1434563900582345E-2,2.0105221899708349E-2,{"$f":"IF(JF90,JG86/JF90)","v":2.2910262902601716E-2},2.1538164936254229E-2,2.4612928823074982E-2,2.5566396806698186E-2,2.4135243289819204E-2,2.7722009156606647E-2,2.6260029901286962E-2,3.0288134613068823E-2,3.17636252467021E-2,2.4068505714929037E-2,3.5206366464194359E-2,3.3758840295360089E-2,3.950968721482237E-2,3.8157943253642052E-2,4.5042406776235534E-2,4.8447108070904576E-2,4.7505768431472729E-2,5.7113503737646142E-2,5.6853377651290359E-2,6.9631439919270871E-2,7.8237440222639676E-2,7.2477007344506614E-2,0.10405522483673395,0.11293751050074624,0.1556903599245546,0.1877153328314056,0.31059489318088213,0.62040330335270655,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR90,LS86/LR90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD90,OE86/OD90)","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,{"$f":"IF(QP90,QQ86/QP90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90)","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,{"$f":"IF(VN90,VO86/VN90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","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,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,0,0,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":0},0,0,0,3.9933653658850765E-2,4.3541543171979197E-2,4.0228738904366755E-2,4.3870125245510067E-2,4.4036718249109055E-2,3.3635467045775004E-2,4.4374617615710356E-2,4.0990884970335276E-2,4.4718952271917779E-2,4.1305940681427518E-2,4.5069909338902488E-2,4.5247931748250855E-2,4.1789984490254138E-2,4.5609189432209374E-2,4.2120584812766398E-2,4.5977570230091948E-2,4.6164498473657785E-2,3.8904347022751334E-2,4.654396871780514E-2,4.2976153119007161E-2,4.6931114635550275E-2,4.3330543188398699E-2,4.7326173278617441E-2,4.7526746637307611E-2,4.3875837458029206E-2,4.7934140585492876E-2,4.4248842622430062E-2,4.8350084242181665E-2,4.8561347370026084E-2,3.6919809913416854E-2,4.8990632951523623E-2,4.5216310379073914E-2,4.9429175566746877E-2,4.5617966096542215E-2,4.9877280023057413E-2,5.0105016877391745E-2,4.6237038010488021E-2,5.0568065447306118E-2,4.666124585848147E-2,5.1041498818420988E-2,5.1282220317261276E-2,3.8895408577908346E-2,5.1771902858337285E-2,4.7764314175290881E-2,5.2272890488243795E-2,4.8223455696094639E-2,5.2785581806919744E-2,5.3046446071070522E-2,4.8932502969223191E-2,5.3577482126195654E-2,4.9419328874334416E-2,5.4121303929725841E-2,5.4398155533665948E-2,4.1158631608243942E-2,5.4962044859509812E-2,5.0688908779684433E-2,5.5539939734752769E-2,5.121893467377879E-2,5.6132371573612672E-2,5.6434212325217052E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.2039275637700361E-2},5.7049506101963479E-2,5.260380376223181E-2,5.7680788507906464E-2,5.800262252984216E-2,4.8628200405387664E-2,5.8659088771275521E-2,5.4080982394213564E-2,5.9333195371809921E-2,5.4699808767574389E-2,6.002566679015562E-2,6.0379026628264977E-2,5.5660078463390356E-2,6.1100492440356285E-2,5.6322663583851254E-2,6.1842316559571717E-2,6.2221135479659684E-2,4.684549220537236E-2,6.2995159674964912E-2,5.8063265181178103E-2,6.3791835153202026E-2,5.8795403636546478E-2,6.4612175609556996E-2,6.5031553656421201E-2,5.9934985332948762E-2,6.5889427926428656E-2,6.0723773543157028E-2,6.6773780645067032E-2,6.7226274111519976E-2,5.0488180229437213E-2,6.8152713712025484E-2,6.2805613358243043E-2,6.9108909743087268E-2,6.3685511116973181E-2,7.0096325029733939E-2,7.0602223471895043E-2,6.5060097243558587E-2,7.163942600033063E-2,6.6015144907824591E-2,7.2711949805016107E-2,7.3262027910454622E-2,5.4885927584795172E-2,7.4391028064366677E-2,6.8550031830869829E-2,7.5560203151309818E-2,6.9627668184113284E-2,7.6771743846313564E-2,7.7394129846421522E-2,7.1318668420763259E-2,7.8673685574038699E-2,7.2498979895065957E-2,8.0001827492525962E-2,8.0684993997480012E-2,6.7328783733220446E-2,8.2091389743213922E-2,7.5653534739776623E-2,8.3553872680968963E-2,7.7004275157710925E-2,8.5075875936904327E-2,8.5860347957732272E-2,7.9135577023445647E-2,8.7478702844784845E-2,8.0631793490019851E-2,8.9166480161308834E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":9.003781682628699E-2},6.7140712195959559E-2,9.1838435407723185E-2,8.466567970837563E-2,9.372070337718641E-2,8.6408708283091648E-2,9.569031629359516E-2,9.6709803545151546E-2,8.9178485023070242E-2,9.8822317451213545E-2,9.1137325151986512E-2,0.10103893570841876,0.10218872360543579,7.6048255801119236E-2,0.10457657409152685,9.6478601644672896E-2,0.10708986668889087,9.8814100388483539E-2,0.10973877130163816,0.11111756095670555,0.10256015796046211,0.11399146740588098,0.10523558827388776,0.11703171507283744,0.11861880310694019,8.8136731234762816E-2,0.12193705290181292,0.11264323782951513,0.12546240762316377,0.11593501372015386,0.12921490837200678,0.13118332003667094,0.12128356840863495,0.13532008563817047,0.12515625689958151,0.1397468247984901,0.14207864294078215,0.11849031566275159,0.14700111031483942,0.13611514180157752,0.15230186795701428,0.14109970971877953,0.15802630904229434,0.16106362272283778,0.1493546546271986,0.16752568911086585,0.15545561425679358,0.17456173769522965,0.17831946418479808,0.13250728504655657,0.18637139226068067,0.17331001918356331,0.19522803122710669,0.18173276299501875,0.2050164384758944,0.21030727247817393,0.19612059652196445,0.22179552268709135,0.20712233347359157,0.23467569493800566,0.24171930892771465,0.18042197307445676,0.25721476680698813,0.24126266279650019,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.2749231548312206},0.25845797923505076,0.29535514587689982,0.30679676168037823,0.28962291947783048,0.33266410987927975,0.31512035881544354,0.36345761535682586,0.38116350296042523,0.28882206857914844,0.42247639757033228,0.40510608354432109,0.47411624657786844,0.45789531904370462,0.54050888131482644,0.58136529685085492,0.57006922117767278,0.68536204485175367,0.68224053181548427,0.83557727903125045,0.93884928267167611,0.86972408813407931,1.2486626980408073,1.3552501260089549,1.8682843190946552,2.252583993976867,3.7271387181705853,7.4448396402324786,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","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,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.3073031803154702E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":6.5579975603980767E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,0.99472071558266251,0.98946930200928418,0.98424561214175277,0.97904949961873988,0.97388081885160049,0.96873942502029342,0.96362517406932346,0.95853792270370497,0.95347752838494826,0.94844384932706427,0.94343674449259207,0.9384560735886488,0.93350169706299635,0.92857347610013363,0.92367127261740545,0.91879494926113392,0.91394436940277113,0.90911939713506984,0.90431989726827544,0.89954573532633875,0.8947967775431479,0.89007289085878039,0.88537394291577542,0.88069980205542331,0.87605033731407977,0.87142541841949439,0.86682491578716048,0.86224870051668545,0.85769664438817816,0.853168619858657,0.84866450005847593,0.84418415878776953,0.83972747051291807,0.83529431036302915,0.8308845541264388,0.82649807824723265,0.82213475982178252,0.81779447659530391,0.81347710695842979,0.80918252994380324,0.80491062522268919,0.80066127310160184,0.79643435451895073,0.79222975104170668,0.78804734486208095,0.78388701879422629,0.77974865627095302,0.77563214134046177,0.77153735866309681,0.76746419350811312,0.76341253175046131,0.75938225986759089,0.75537326493626933,0.75138543462941776,0.74741865721296463,0.74347282154271266,0.73954781706122819,0.73564353379474101,0.73175986235006318,0.72789669391152556,{"$f":"1/(1+$F$95)^EI8","v":0.72405392023792681},0.72023143365950271,0.71642912707490747,0.71264689394821412,0.70888462830592924,0.70514222473402377,0.70141957837497881,0.69771658492484823,0.6940331406303365,0.69036914228589097,0.68672448723081059,0.68309907334636877,0.67949279905295357,0.6759055633072204,0.67233726559926066,0.66878780594978726,0.66525708490733115,0.66174500354545651,0.65825146345998808,0.65477636676625406,0.65131961609634415,0.64788111459638043,0.64446076592380452,0.64105847424467766,0.63767414423099544,0.63430768105801771,0.63095899040161085,0.62762797843560436,0.62431455182916429,0.62101861774417555,0.61774008383264223,0.61447885823409987,0.61123484957304108,0.6080079669563565,0.60479811997078692,0.60160521868038996,0.59842917362402159,0.5952698958128283,0.59212729672775344,0.58900128831705834,0.58589178299385436,0.58279869363364878,0.57972193357190416,0.57666141660160919,0.57361705697086451,0.57058876938047931,0.56757646898158109,0.56458007137323929,0.56159949260009911,0.55863464915003069,0.55568545795178825,0.55275183637268233,0.54983370221626515,0.54693097372002797,0.54404356955310862,0.54117140881401427,0.53831441102835376,0.53547249614658343,0.53264558454176425,0.52983359700732913,0.52703645475486638,0.52425407941191027,0.52148639301974531,0.51873331803122258,{"$f":"1/(1+$F$95)^GU8","v":0.51599477730858656},0.51327069412131376,0.51056099214396322,0.5078655954540372,0.50518442852985479,0.5025174162484356,0.49986448388339455,0.49722555710284844,0.49460056196733343,0.4919894249277329,0.48939207282321717,0.48680843287919301,0.48423843270526534,0.48168200029320857,0.47913906401494855,0.47660955262055688,0.47409339523625282,0.47159052136241947,0.46910086087162689,0.46662434400666758,0.46416090137860289,0.46171046396481757,0.45927296310708643,0.45684833050965068,0.45443649823730442,0.45203739871349075,0.44965096471840904,0.44727712938713016,0.44491582620772524,0.44256698901939995,0.44023055201064187,0.43790644971737619,0.43559461702113167,0.43329498914721593,0.43100750166290064,0.42873209047561606,0.4264686918311556,0.42421724231188912,0.42197767883498599,0.41974993865064814,0.41753395934035142,0.41532967881509669,0.41313703531367041,0.41095596740091389,0.40878641396600235,0.40662831422073242,0.40448160769781866,0.40234623424919996,0.40022213404435375,0.39810924756861976,0.39600751562153286,0.39391687931516356,0.39183728007246871,0.38976865962565022,0.38771096001452204,0.38566412358488644,0.38362809298691858,0.38160281117355976,0.37958822139891918,0.37758426721668292,0.37559089247853406,0.37360804133257824,0.37163565822177913,0.3696736878824019,{"$f":"1/(1+$F$95)^JG8","v":0.36772207534246465},0.3657807659201982,0.36384970522251392,0.36192883914347984,0.36001811386280458,0.35811747584432951,0.35622687183452822,0.35434624886101529,0.35247555423106131,0.35061473553011691,0.34876374062034393,0.3469225176391546,0.34509101499775868,0.3432691813797179,0.34145696573950762,0.3396543173010878,0.3378611855564787,0.33607752026434723,0.33430327144859823,0.33253838939697461,0.33078282465966463,0.32903652804791605,0.32729945063265786,0.32557154374312974,0.32385275896551807,0.32214304814159961,0.32044236336739218,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^LS8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^OE8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^QQ8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^TC8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^VO8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^YA8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,{"$f":"1/(1+$F$95)^AAM8","v":0.31875065699181182},0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182,0.31875065699181182]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":11651535.9811102},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,151604.91128126375,150106.37664186166,148619.4390267751,147144.01775344959,145680.03266800428,144227.40414189821,142786.05306861785,141355.90086038411,139936.86944488049,138528.88126200048,137131.85926061531,135745.72689536191,134370.40812344963,133005.82740148788,131651.9096823319,130308.58041194887,128975.76552630318,127653.39144826027,126341.38508451008,125039.67382250914,123748.18552744164,122466.84853919897,121195.59166937806,119934.34419829785,118683.03587203466,117441.59689947526,116209.95794938825,114988.05014751374,113775.8050736704,112573.15475888092,111380.03168251469,110196.36876944818,109022.09938724317,107857.15734334182,106701.47688227924,105554.99268291349,104417.63985567223,103289.35393981653,102170.07090072161,101059.72712717413,99958.259428686462,98865.605032827138,97781.701582567985,96706.487133647795,95639.900151951675,94581.879510907209,93532.364488896361,92491.29476668319,91458.610424857892,90434.251941296272,89418.160188634836,88410.276431761798,87410.542325323317,86418.8999112452,85435.291616270042,84459.660249509136,83491.949000010209,82532.10143433958,81580.061494179419,80635.773493940127,79699.182118387005,{"$f":"EJ95*EI90*EJ7","v":78770.232420282089},77848.869818040068,76935.040093399075,76028.689389105799,75129.764206614738,74238.211403801848,73353.978192692288,72477.012137202313,71607.261150894905,70744.673494749572,69889.197774945686,69040.782940659832,68199.378281876547,67364.933427212658,66537.398341755295,65716.723324912964,64902.859008280233,64095.75635351547,63295.36665023175,62501.641513900955,61714.532883770669,60933.993020794165,60159.974505573096,59392.43023631299,58631.313426791508,57876.577604339138,57128.176607832444,56386.064585700035,55650.195993940433,54920.52559415267,54197.008451578848,53479.599933158956,52768.255705597789,52062.931733443751,51363.58427717966,50670.169891325495,49982.64542255277,49300.968007810661,48625.095072463911,47954.984328442144,47290.593772400724,46631.881683893102,45978.806623554439,45331.327431296646,44689.403224514499,44052.993396302991,43422.057613685836,42796.555815854808,42176.448212420255,41561.695281672357,40952.257768853189,40348.096684439668,39749.173302437135,39155.449158683427,38566.886049163732,37983.446028335784,37405.091407465588,36831.784752973443,36263.488884790211,35700.166874724062,35141.782044837179,34588.297965832608,34039.678455451278,33495.887576878944,{"$f":"GV95*GU90*GV7","v":32956.889637163033},32422.649185639439,31893.13101236906,31368.30014658417,30848.121855144422,30332.5616410025,29821.58524167935,29315.158627748973,28813.248001332606,28315.819794602368,27822.84066829419,27334.27751023012,26850.097433849802,26370.267776751087,25894.756099239912,25423.530182889052,24956.558029106072,24493.807857710071,24035.248105517418,23580.847424936339,23130.574682570237,22684.398957829773,22242.289541553673,21804.21593463813,21370.147846674747,20940.055194597109,20513.908101335684,20091.676894481341,19673.332104957033,19258.844465697941,18848.184910339834,18441.324571915655,18038.234781560281,17638.887067223382,17243.253152390385,16851.304954811421,16463.014585238263,16078.354346169179,15697.296730601665,15319.814420793,14945.880287028562,14575.467386397906,14208.548961578497,13845.098439627096,13485.089430778728,13128.495727253174,12775.291302069007,12425.450307865027,12078.947075729126,11735.756114034521,11395.852107283266,11059.209914957077,10725.80457037536,10395.611279560406,10068.605420109752,9744.7625400756151,9424.0583568513885,9106.4687560651346,8791.9697904800287,8480.5376789017682,8172.1488050928119,7866.7797166934706,7564.4071241498195,7265.0078996483144,{"$f":"JH95*JG90*JH7","v":6968.5590760571577},6675.0378458743116,6384.4215601821616,6096.6877276087453,5811.8140132955486,5529.778237871792,5250.5583764352041,4974.1325575392066,4700.4790621864968,4429.5763228289752,4161.4029223739853,3895.9375931968293,3633.1592161595108,3373.0468196356683,3115.5795785416849,2860.7368133738878,2608.4979892518586,2358.8427149677655,2111.7507420417141,1867.2019637830656,1625.176414357685,1385.654267861089,1148.6158373974558,914.04157416445537,681.91206654387065,452.20803919797163,224.91035217160552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000013},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,1.3011581608386218E-2,1.2882968982391538E-2,1.2755351677900763E-2,1.2628722770285705E-2,1.250307538029191E-2,1.2378402673752521E-2,1.2254697861304007E-2,1.213195419810352E-2,1.2010164983548101E-2,1.1889323560995512E-2,1.1769423317486842E-2,1.1650457683470807E-2,1.1532420132529714E-2,1.1415304181107169E-2,1.1299103388237371E-2,1.1183811355276149E-2,1.1069421725633627E-2,1.0955928184508511E-2,1.0843324458624022E-2,1.0731604315965466E-2,1.0620761565519405E-2,1.051079005701443E-2,1.0401683680663543E-2,1.0293436366908089E-2,1.0186042086163314E-2,1.0079494848565452E-2,9.9737887037203606E-3,9.8689177404537587E-3,9.7648760865629187E-3,9.6616579085699681E-3,9.5592574114766616E-3,9.4576688385206598E-3,9.3568864709333496E-3,9.2569046276991199E-3,9.1577176653161174E-3,9.0593199775585147E-3,8.9617059952402031E-3,8.8648701859799558E-3,8.7688070539680453E-3,8.6735111397342832E-3,8.5789770199175136E-3,8.485199307036501E-3,8.3921726492622462E-3,8.2998917301917181E-3,8.2083512686229338E-3,8.1175460183314906E-3,8.0274707678484342E-3,7.9381203402394927E-3,7.8494895928857087E-3,7.761573417265401E-3,7.6743667387374577E-3,7.5878645163260051E-3,7.5020617425063749E-3,7.4169534429924062E-3,7.3325346765250651E-3,7.2488005346623419E-3,7.1657461415704947E-3,7.0833666538165406E-3,7.0016572601620357E-3,6.9206131813581593E-3,6.8402296699420209E-3,{"$f":"EJ96/$H$96","v":6.7605020100342667E-3},6.6814255171378997E-3,6.6029955379383748E-3,6.5252074501049185E-3,6.4480566620930694E-3,6.3715386129484502E-3,6.2956487721117487E-3,6.2203826392249134E-3,6.1457357439385352E-3,6.0717036457204297E-3,5.9982819336654005E-3,5.9254662263061881E-3,5.8532521714255792E-3,5.7816354458696774E-3,5.710611755362349E-3,5.640176834320795E-3,5.5703264456722773E-3,5.5010563806719833E-3,5.4323624587220079E-3,5.3642405271914695E-3,5.2966864612377304E-3,5.2296961636287337E-3,5.1632655645664355E-3,5.097390621511334E-3,5.0320673190080902E-3,4.9672916685122269E-3,4.9030597082178919E-3,4.8393675028867199E-3,4.776211143677718E-3,4.7135867479782389E-3,4.6514904592359812E-3,4.5899184467920453E-3,4.5288669057150215E-3,4.4683320566361075E-3,4.4083101455852473E-3,4.3487974438282994E-3,4.2897902477051992E-3,4.2312848784691378E-3,4.1732776821267418E-3,4.11576502927924E-3,4.058743314964617E-3,4.0022089585007529E-3,3.9461584033295338E-3,3.890588116861938E-3,3.8354945903240761E-3,3.7808743386041933E-3,3.7267239001006307E-3,3.6730398365707145E-3,3.6198187329806049E-3,3.5670571973560701E-3,3.5147518606341815E-3,3.4628993765159497E-3,3.4114964213198687E-3,3.3605396938363617E-3,3.3100259151831535E-3,3.2599518286615275E-3,3.2103141996134912E-3,3.1611098152798203E-3,3.1123354846589843E-3,3.0639880383669742E-3,3.016064328497979E-3,2.9685612284859383E-3,2.9214756329669638E-3,2.8748044576426168E-3,{"$f":"GV96/$H$96","v":2.8285446391440299E-3},2.7826931348968885E-3,2.7372469229872444E-3,2.6922030020281743E-3,2.6475583910272661E-3,2.6033101292549333E-3,2.5594552761135482E-3,2.5159909110074015E-3,2.4729141332134629E-3,2.4302220617529549E-3,2.3879118352637253E-3,2.3459806118734236E-3,2.304425569073463E-3,2.2632439035937674E-3,2.222432831278316E-3,2.1819895869614444E-3,2.1419114243449405E-3,2.1021956158758918E-3,2.0628394526253056E-3,2.0238402441674882E-3,1.985195318460174E-3,1.946902021725407E-3,1.9089577183311712E-3,1.8713597906737569E-3,1.8341056390608617E-3,1.7971926815954324E-3,1.7606183540602211E-3,1.7243801098030798E-3,1.6884754196229575E-3,1.6529017716566232E-3,1.6176566712660927E-3,1.5827376409267629E-3,1.548142220116247E-3,1.513867965203905E-3,1.4799124493410684E-3,1.4462732623519538E-3,1.4129480106252572E-3,1.3799343170064326E-3,1.3472298206906425E-3,1.3148321771163833E-3,1.2827390578597745E-3,1.2509481505295153E-3,1.2194571586624972E-3,1.188263801620075E-3,1.157365814484986E-3,1.1267609479589183E-3,1.096446968260723E-3,1.0664216570252642E-3,1.0366828112029056E-3,1.0072282429596287E-3,9.7805577957777801E-4,9.4916326335743031E-4,9.2054855151838672E-4,8.9220951610277524E-4,8.6414404387827153E-4,8.363500362419255E-4,8.0882540912459422E-4,7.8156809289597516E-4,7.5457603227023615E-4,7.2784718621224322E-4,7.0137952784437435E-4,6.7517104435392181E-4,6.4921973690107904E-4,6.2352362052750391E-4,{"$f":"JH96/$H$96","v":5.9808072406546077E-4},5.7288909004753294E-4,5.4794677461690599E-4,5.2325184743821484E-4,4.9880239160895404E-4,4.7459650357144543E-4,4.5063229302536229E-4,4.2690788284080407E-4,4.0342140897191981E-4,3.8017102037107636E-4,3.5715487890356857E-4,3.3437115926286746E-4,3.1181804888640361E-4,2.8949374787188122E-4,2.6739646889412268E-4,2.4552443712243564E-4,2.2387589013850442E-4,2.0244907785479853E-4,1.8124226243349754E-4,1.6025371820592806E-4,1.3948173159250994E-4,1.1892460102320853E-4,9.8580636858490106E-5,7.8448161310776997E-5,5.8525508366399567E-5,3.8811023708041937E-5,1.9303064637678376E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.3073031803155049E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":6.5579975603980767E-2},{"$f":"SUM(K98:XFD98)","v":5.3073031803155049E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,4.3299999458597298E-5,4.6745362510839171E-5,4.2760976023637187E-5,4.6168637468604889E-5,4.5882867314107237E-5,3.469611293436134E-5,4.5316460965952405E-5,4.1441628249986463E-5,4.4756832889762147E-5,4.0924974479398267E-5,4.420390349085808E-5,4.3929926174797655E-5,4.0161638206125945E-5,4.3386897568534045E-5,3.9660403547705699E-5,4.2850372668942409E-5,4.2584525196440656E-5,3.5519436003871763E-5,4.205761286660065E-5,3.8433589191294165E-5,4.1537014879019795E-5,3.7953186875804613E-5,4.1022657021704174E-5,4.076779518644074E-5,3.7243427242762188E-5,4.0262660258490637E-5,3.6777383891691084E-5,3.9763583677508363E-5,3.9516294972070233E-5,2.972554778607199E-5,3.9026172594565412E-5,3.5636740805420468E-5,3.8541932010823596E-5,3.5190096788775264E-5,3.8063504030422628E-5,3.7826448364438466E-5,3.4530228395061635E-5,3.7356611312208929E-5,3.4096955152565798E-5,3.6892417382525723E-5,3.6662415802677624E-5,2.7502941159347456E-5,3.6206562264000006E-5,3.3036553018481323E-5,3.5756187246146967E-5,3.2621343398001507E-5,3.5311226243243366E-5,3.5090756044515186E-5,3.2007931067563875E-5,3.4653796752891028E-5,3.1605171146993306E-5,3.4222093472138489E-5,3.4008193457668901E-5,2.543930453463508E-5,3.3584258318756823E-5,3.0619482421968936E-5,3.3165425738113537E-5,3.0233541159354372E-5,3.2751635579874855E-5,3.254661280812185E-5,2.9663383101607414E-5,{"$f":"EJ92*EJ97","v":3.2140275056148858E-5},2.9289033062957523E-5,3.1738832428539456E-5,3.1539928721445787E-5,2.6129782632463072E-5,3.1145720758879406E-5,2.8372905867060643E-5,3.0756264868378873E-5,2.8014214160790366E-5,3.0371504990548968E-5,3.0180868716385329E-5,2.7484326257364329E-5,2.980304917097397E-5,2.7136425681848971E-5,2.9429788326994157E-5,2.9244850578126023E-5,2.1745390341010016E-5,2.8878327090118012E-5,2.6285058500087719E-5,2.8516228952726982E-5,2.5951734868725279E-5,2.8158503909083853E-5,2.7981265133704507E-5,2.5459336011382697E-5,2.7630003078060052E-5,2.5136057866795588E-5,2.7282986120517323E-5,2.7111053856287047E-5,2.0095184086320589E-5,2.6770310682646513E-5,2.4344975943527618E-5,2.6433688305623566E-5,2.4035266972600497E-5,2.6101138015228674E-5,2.5936374836002654E-5,2.3577765382334017E-5,2.5609842583951387E-5,2.3277407033202256E-5,2.5287263112099464E-5,2.5127441037327398E-5,1.8563990972534956E-5,2.4810703245940767E-5,2.2542440346491169E-5,2.449780237401333E-5,2.2254712054753858E-5,2.4188693019868447E-5,2.4035546118845888E-5,2.1829692516720107E-5,2.3732040069460935E-5,2.1550667336305673E-5,2.3432214336124206E-5,2.3283667950672224E-5,1.9140992063141746E-5,2.2989281146188463E-5,2.0867930046989135E-5,2.2698466669839767E-5,2.0600659830811984E-5,2.2411182205639708E-5,2.2268850639501475E-5,2.0205871784092151E-5,2.1986782929452518E-5,1.9946701328146486E-5,2.1708141589057996E-5,2.1570093097384936E-5,{"$f":"GV92*GV97","v":1.5825875129182799E-5},2.1296515310728554E-5,1.9312572605364563E-5,2.1026263248687777E-5,1.9064341722727212E-5,2.0759297473227057E-5,2.0627034744628569E-5,1.8697688147954534E-5,2.0364925458501117E-5,1.8456994852792507E-5,2.0106005866715317E-5,1.997773036087037E-5,1.460396209596154E-5,1.9723524480947504E-5,1.7868100984245264E-5,1.9472414498687427E-5,1.7637587542371727E-5,1.9224363660159238E-5,1.9101474051749128E-5,1.7297114594046485E-5,1.8857943953213371E-5,1.7073614963991216E-5,1.8617382981485624E-5,1.8498204879347931E-5,1.3471006313839171E-5,1.8262031590871106E-5,1.6526812665284578E-5,1.8028740019449156E-5,1.6312785078344178E-5,1.7798295914378187E-5,1.7684131068012968E-5,1.5996672412188545E-5,1.7457894817183158E-5,1.5789170663758886E-5,1.7234422147930888E-5,1.7123711869708619E-5,1.3951721316170301E-5,1.6904323063457933E-5,1.5281531506885059E-5,1.6687616385401085E-5,1.5082842392412909E-5,1.6473559919288641E-5,1.6367515644123348E-5,1.4789394141414026E-5,1.6157375468746316E-5,1.4596776273793388E-5,1.5949807339188174E-5,1.5846978206317469E-5,1.1447335397244082E-5,1.564321083038876E-5,1.4125572160101639E-5,1.5441939601530573E-5,1.3941152644874899E-5,1.5243134780474345E-5,1.5144648074691562E-5,1.3668789000744419E-5,1.4949487864949155E-5,1.3490017264093263E-5,1.4756721229715054E-5,1.4661226571350422E-5,1.0545356523976076E-5,1.4471996894027054E-5,1.3052706872066467E-5,1.4285090072267183E-5,{"$f":"JH92*JH97","v":1.2881561280116247E-5},1.4100478396856123E-5,1.4009024668806236E-5,1.2628810639768677E-5,1.3827804467520719E-5,1.2462918374832401E-5,1.3648811552148048E-5,1.3560142005418306E-5,9.7097504873653764E-6,1.3384440262250814E-5,1.2057134517614243E-5,1.3210899916133449E-5,1.1898335414868772E-5,1.3039495150822244E-5,1.2954585626291835E-5,1.1663827054206115E-5,1.2786336488194329E-5,1.1509913878434344E-5,1.2620159707470808E-5,1.2537840698592041E-5,1.0109218485054843E-5,1.2374726098088843E-5,1.1133451710375979E-5,1.221362246989439E-5,1.0986135282125908E-5,1.2054505762839969E-5,1.1975685066046479E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":106903.02442147466},{"$f":"NPV($F$100,M70:ACA70)","v":107470.39118297206},108040.76913188715,108614.17424950463,109190.62260192636,109770.13034052213,110352.71370238203,110938.38901077118,111527.17267558709,112119.08119381983,112714.1311500138,113312.3392167328,113913.72215502682,114518.29681490168,115126.08013579172,115737.08914703366,116351.3409683442,116968.85281029946,117589.64197481739,118213.72585564248,118841.12193883311,119471.84780325134,120105.92112105577,120743.35965819615,121384.18127491203,122028.40392623242,122676.04566247895,123327.12462977192,123981.65907053865,124639.66732402444,125301.16782680679,125966.17911331127,126634.71981633158,127306.80866755111,127982.46449806819,128661.70623892342,129344.55292163008,130031.02367870753,130721.13774421733,131414.91445430159,132112.37324772569,132813.53366642245,133518.4153560391,134227.03806648901,134939.42165250349,135655.58607418998,136375.55139758901,137099.33779523865,137826.9655467385,138558.45503931792,139293.82676840777,140033.10133821398,140776.29946229575,141523.44196414499,142274.54977777047,143029.64394828407,143788.74563249014,144551.87609947898,145319.05673122243,146090.30902317242,146865.65458486436,147645.11514052178,148428.71252966495,149216.46870772383,150008.4057466517,{"$f":"NPV($F$100,BY70:AEM70)","v":150804.5458355452},151604.91128126404,152409.52450905854,152005.61931551978,151556.30765570168,151148.85726216537,150696.00369803427,150241.24958411162,149915.71748949512,149457.82849628525,149041.70192021731,148580.18136535041,148160.3826453645,147695.19253743431,147228.03775286177,146802.54296168845,146331.65965523879,145902.39527703324,145427.74443511711,144951.07968201299,144559.55203779368,144079.29052456739,143640.54503018939,143156.41785909611,142713.76495826611,142225.73166997611,141735.61483309715,141286.90865274411,140792.82298242921,140340.10570418529,139842.0096529552,139341.77765254985,138969.7518009234,138465.90626704579,138003.32438056148,137495.36634103101,137028.62896633605,136516.5153586269,136002.1928347589,135529.02548690705,135010.48072557451,134533.04760704734,134010.23638798381,133485.16051250545,133087.77352288904,132558.82260590253,132070.87534733908,131537.54903020765,131045.18206983617,130507.43451650448,129967.34450546395,129468.14635788224,128923.56422939622,128419.8290749937,127870.70776111103,127319.18469096271,126894.82596089004,126339.14942858026,125824.2084236838,125263.87650049453,124744.23439325241,124179.19828810485,123611.67747515079,123084.77684250142,{"$f":"NPV($F$100,EK70:AGY70)","v":122512.47647850725},121980.74995615518,121403.61993912648,120823.94212447766,120327.83191436663,119743.47564216197,119199.5768524905,118610.26455165551,118061.36250254745,117467.04220770512,116870.0844378434,116313.46497522909,115711.41902113757,115149.66347387589,114542.47597436565,113932.58383731534,113448.78156410421,112834.12132232069,112259.63235544077,111639.69831407977,111059.88670659266,110434.62354410997,109806.56141204723,109218.54732240055,108585.07078140699,107991.59272734335,107352.64497029253,106710.82677499681,106194.54848687447,105547.62592603637,104940.57849674889,104288.04367910851,103675.33343203034,103017.12746020246,102355.95048714388,101734.52107941493,101067.58223286297,100440.3396284152,99767.578429745146,99091.770173073499,98540.942131053846,97859.671443784639,97217.969132864528,96530.725691722895,95882.998229070159,95189.719326760707,94493.286165054291,93836.28918512215,93133.724055654064,92470.541896953786,91761.78040925735,91049.783716847916,90419.643029203726,89701.576762456345,89022.759586010769,88298.334182560357,87613.103497360105,86882.252165009675,86148.050129684125,85452.960015688572,84712.229339590529,84010.555345039873,83263.227443498792,82512.462652157599,{"$f":"NPV($F$100,GW70:AJK70)","v":81885.525312229598},81128.508211186563,80410.409934736206,79646.624541256286,78921.701505333389,78151.07670046718,77376.893149174895,76641.485974709693,75860.353727260837,75117.940464055355,74329.786493242122,73537.982037241411,72869.411569804477,72070.922217226835,71311.008500969547,70505.315033454128,69738.13849878624,68925.165187348699,68108.411502842369,67330.085371636931,66505.935554946554,65720.15360093303,64888.529891438229,64053.028154570595,63340.154049712248,62497.50671972589,61693.078043656693,60842.762363947535,60030.604247534306,59172.539577234151,58310.458434967608,57486.441848554699,56616.487965129076,55784.53649414672,54906.627065588968,54024.597207781248,53222.524982803145,52332.635714124983,51480.592209777264,50582.537709224438,49722.265322050487,48815.959689960044,47905.384857633493,47032.49524011281,46113.537536065647,45232.200272808463,44304.77149350429,43372.962808424309,42562.525367807029,41622.55538119757,40720.043663943354,39771.381528669983,38860.111292160364,37902.665530671999,36940.682542106129,36015.990420451839,35045.083590847215,34111.400059958047,33131.475458568173,32146.895766733924,31283.036428745163,30289.738713059181,29333.495000330058,28330.943843212735,{"$f":"NPV($F$100,JI70:ALW70)","v":27365.377416476735},26353.475397202776,25336.750614198914,24356.905119284071,23330.68022942089,22341.264078043405,21305.4390482862,20264.665764743455,19343.944984107846,18293.860716628657,17280.408290749794,16220.472662278155,15197.096506563648,14127.205763970629,13052.188064749376,12013.619690244028,10928.48801068793,9879.7319253504575,8784.3797304729196,7683.7669626287179,6660.9691355979048,5550.1932861023006,4475.6068543849997,3354.3403521732357,2269.1875831665434,1137.319902984462,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":152409.52450905854},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","v":false},false,false,false,403.90519353875425,449.31165981810773,407.45039353630273,452.85356413110276,454.75411392265232,325.53209461650113,457.8889932098682,416.126576067938,461.52055486690369,419.79871998590534,465.1901079301897,467.15478457254358,425.49479117331794,470.88330644965754,429.26437820555293,474.6508419161255,476.66475310412352,391.52764421931352,480.26151322628721,438.74549437800306,484.12717109327787,442.65290082999854,488.03328828999656,490.11683687896584,448.70618035303778,494.08567031490384,452.71727824391564,498.09605123009533,500.23200040534721,372.02585162644391,503.84553387761116,462.58188648431678,507.95803953046561,466.73737469495973,512.11360770915053,514.32252386800246,473.16734785184963,518.54476133253775,477.43311852717306,522.81121906352928,525.0758754783601,397.38698961641057,528.95091698650504,487.9472585634503,533.32631713143201,492.36696037148067,537.74755333169014,540.09001104053459,499.19814758170105,544.58212848602852,503.73515440251504,549.12131388267153,551.52307014832331,424.35873007266491,555.67653230977885,514.94100489646371,560.3319231892674,519.64210724212171,565.03610514756292,567.52081295405515,{"$f":"IF(EI7,EH100-EI100)","v":526.90063264936907},572.3003639941744,531.72652235206624,577.13001702869951,579.67781464882137,496.11021011103003,584.35627220466267,543.89878967146797,589.31230083499395,548.90204910805915,594.32029484232771,596.95776986172132,556.61946261431149,602.04595409151807,561.75554726168048,607.18749951024074,609.89213705030852,483.80227321112761,614.66024178352382,574.4889668799151,619.93404136100435,579.81160748710681,625.26316248268995,628.06213206273969,588.01408964667644,633.47654099356441,593.47805406364205,638.94775705081702,641.81819529572385,516.27828812233929,646.9225608380948,607.04742928748601,652.53481764037861,612.71024707816832,658.20597182787606,661.17697305858019,621.42940772895236,666.9388465519587,627.2426044477761,672.76119867005036,675.80825667164754,550.82804201965337,681.27068726920697,641.7023109201109,687.2434411416325,647.72746265273599,693.27890230945195,696.43316170641629,656.99697993214068,702.56512946808652,663.1821587002778,708.76148769643623,711.99669240943331,630.14068764419062,718.06626674738072,678.81717644557648,724.42540345041198,685.23068520025117,730.85133235043031,734.20203532555024,695.09011399555311,740.73067609804275,701.67399455065606,747.32790154108079,{"$f":"IF(GU7,GT100-GU100)","v":750.7647913411929},626.93733992800117,757.01710104303493,718.09827645035693,763.78539347992046,724.92303592289682,770.62480486620916,774.18355129228439,735.40717446520284,781.1322474488552,742.41326320548251,788.15397081323317,791.80445600071107,668.57046743693354,798.48935257764242,759.91371625728789,805.69346751541889,767.17653466788761,812.97331143754127,816.75368450632959,778.32613120543829,824.14981669037661,785.78195401352423,831.62370949480101,835.50173686763446,712.87410485834698,842.64732998635736,804.42867606919754,850.31567970915785,812.15811641322944,858.06467030015483,862.08114226654288,824.01658641290851,869.95388342562364,831.95147098235611,877.90942855775211,882.02985780771996,802.07222497810289,889.8892686781619,852.04350434771914,898.05450055282563,860.27238717395085,906.3056320904434,910.57483232655068,872.8896175206828,918.95770404716313,881.33726325718453,927.42877930417308,931.80868507998093,810.43744061727921,939.96998660945974,902.51171725421591,948.66213527337095,911.27023650961928,957.44576148836495,961.98298856586916,924.69212165429053,970.90682960462436,933.68353088916774,979.92460138987371,984.57969183424939,863.85933798876067,993.29771568598153,956.24371272912322,{"$f":"IF(JG7,JF100-JG100)","v":1002.5511571173229},965.56642673600072,1011.902019273959,1016.7247830038614,979.84549491484358,1026.2248898631806,989.41615137748522,1035.8250297572049,1040.773283542745,920.72078063560912,1050.0842674791893,1013.4524258788624,1059.9356284716396,1023.3761557145062,1069.8907425930192,1075.0176992212528,1038.5683745053484,1085.1316795560979,1048.7560853374725,1095.3521948775378,1100.6127678442017,1022.7978270308131,1110.7758494956042,1074.5864317173009,1121.266502211764,1085.1527690066923,1131.8676801820814,1137.319902984462,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","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,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":101825.84233871764},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,808.88355413738327,806.73990681907389,804.35527361786671,802.19281084867202,799.78937968743548,797.37586173225873,795.6481642113722,793.2180085012626,791.00949860084347,788.56006909219491,786.33207001056962,783.8631650711261,781.38383299736552,779.1256031390144,776.62648266900374,774.34824646951415,771.82913054655728,769.29932618663224,767.22137027511758,764.67247681863364,762.34392146089886,759.77451178612614,757.42521863778552,754.83507801471637,752.23387936778431,749.8524596296545,747.2301971801719,744.8274893296657,742.1839425728383,739.52905968611071,737.55460570072569,734.88054469643134,732.42548237894289,729.72959506052371,727.25247830721401,724.53453612844464,721.80487056178094,719.2936279917551,716.54155373076378,714.00767142235009,711.23295377683621,708.44621691290899,706.33716367923171,703.52986079508401,700.94017675799546,698.10965229898443,695.49651156423056,692.64252226422832,689.77610083099171,687.12670491473864,684.23644245223659,681.56296726538244,678.64861396967581,675.72151382556785,673.46931338783406,670.52016956065472,667.78722152769478,664.81337012971107,662.05547192130757,659.05665400344515,656.04464898789365,{"$f":"EJ70-EJ101","v":653.24822758476625},650.21085604269115,647.38882217952892,644.32581820478481,641.24929229547638,638.6162849995851,635.51492909772196,632.62829332139063,629.50063427313535,626.58744468213604,623.43320669116292,620.26497082071,617.31082257652702,614.11558216975277,611.13417516711274,607.91164702002607,604.67476454126017,602.10707919816468,598.84489094204446,595.79590382110428,592.5057259117616,589.42848992339759,586.11002875251552,582.77671260161719,579.65594355367784,576.29389149298527,573.14412352912132,569.75303406608305,566.34671031705579,563.6066649165441,560.17325075201916,556.95146599999021,553.48826588694351,550.23642684404763,546.74312819658553,543.23406154464442,539.93594727263962,536.39630061120488,533.06733394185358,529.4967862925896,525.9100669826546,522.98665556340711,519.3709454782595,515.96523676260585,512.31782746184217,508.88014143937767,505.20070011627331,501.50451818224747,498.01763602116534,494.28890987525119,490.76920109516004,487.00758899743573,483.22880668748189,479.88445901184173,476.07346363069951,472.47077507134281,468.62602982362637,464.9893028288725,461.11045322825657,457.21382043132144,453.52476645858269,449.59348418568379,445.8694875627491,441.90319181424138,{"$f":"GV70-GV101","v":437.91865544946882},434.5913089114124,430.57358964346622,426.76242437709789,422.70878372919083,418.86139739518353,414.77145791743237,410.66263109354099,406.75960225769722,402.61389659657061,398.67368432358671,394.4907122477714,390.28836594024824,386.74005977213528,382.50223469174284,378.46914220870053,374.19308270620081,370.12144424387634,365.80674840262191,361.47198897523867,357.34117622379517,352.96716328065077,348.79678021705286,344.3831010588101,339.94884003362245,336.16540102968543,331.69321617537025,327.42386930458406,322.91098619333366,318.6006168391848,314.04660748559127,309.47128149759237,305.09797564782662,300.48086663563504,296.06544794782394,291.40611644557134,286.72491657612363,282.46807610566316,277.74516395982869,273.22311075949801,268.45686325258407,263.89113687621784,259.08109811269173,254.24840140914466,249.61571156601553,244.73852442075372,240.06100036053726,235.13885465064186,230.1934634528518,225.89222624681088,220.9035205474961,216.11361724021958,211.07877967265267,206.2423922483149,201.16093731335263,196.05540193874481,191.14778050067252,185.99488359612519,181.03954202322188,175.83878506980568,170.61332214005733,166.02855872819873,160.75682660275356,155.6817513050139,{"$f":"JH70-JH101","v":150.36090836042604},145.23635459300135,139.86588378793886,134.46981711359217,129.26948000221523,123.82299338053713,118.5718618936603,113.07442441899116,107.55072506124657,102.66418073400769,97.091065161606366,91.712365878648825,86.086966146730902,80.655598620842056,74.977364080093594,69.271919226119735,63.759921989131271,58.000799175164047,52.434732668076776,46.621366480638471,40.780080837560263,35.351782677342726,29.456558478695115,23.753402492120131,17.802501218949374,12.043266476872304,6.0361015381454308,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(months/Months_Period)-1)","v":false},false,false,false,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603992091E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603969665E-2,6.5579975603992091E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603986318E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603978102E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":6.5579975603969665E-2},6.5579975603994756E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603978102E-2,6.5579975603992091E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603972329E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603975438E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603969665E-2,6.5579975603992091E-2,6.5579975603972329E-2,6.5579975603988983E-2,6.5579975603972329E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":6.5579975603986318E-2},6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603988983E-2,6.5579975603975438E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603983653E-2,6.5579975603972329E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603986318E-2,6.5579975603975438E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":6.5579975603978102E-2},6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603978102E-2,6.5579975603986318E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603978102E-2,6.5579975603983653E-2,6.5579975603980767E-2,6.5579975603980767E-2,6.5579975603980767E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(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,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"EH108+EI7","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"LR108+LS7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"OD108+OE7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"QP108+QQ7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"TB108+TC7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"VN108+VO7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"XZ108+YA7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,{"$f":"AAL108+AAM7","v":216},216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216,216]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"ROUNDUP(EI108/$G$109,0)","v":6},6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,{"$f":"ROUNDUP(GU108/$G$109,0)","v":11},11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,{"$f":"ROUNDUP(JG108/$G$109,0)","v":16},16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(LS108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(OE108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(TC108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(VO108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(YA108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":10},{"$f":"F110*G109","v":120},{"$f":"SUM(K110:XFD110)","v":120},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,{"$f":"AND(GU108,GU108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2030-09-01"},{"$f":"EDATE(F111,5)","v":"2031-02-01"},{"$f":"EDATE(G111,6)","v":"2031-08-01"}]
[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",{"$f":"MONTH(G111)","v":2},{"$f":"MONTH(H111)","v":8},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2030-08-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,{"$f":"EI116+EI115","v":11},11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,{"$f":"GU116+GU115","v":21},22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,{"$f":"JG116+JG115","v":32},32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"LS116+LS115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"OE116+OE115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"QQ116+QQ115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"TC116+TC115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"VO116+VO115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"YA116+YA115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,{"$f":"AAM116+AAM115","v":37},37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37,37]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":254235.36684777605},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":181596.69060555441},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,866.2776769115269,897.17969045512984,865.57547653869256,896.46169641412496,896.10249543577709,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547836,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477202,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168903,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769088,848.55114061053689,879.06020082003863,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,{"$f":"EI119/$F$120","v":844.96091545518766},875.39185112781479,844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446278,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577686,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,823.074238876339,853.03960182616106,822.33391338309991,852.28384935987856,{"$f":"GU119/$F$120","v":851.90570225388171},760.61142526962146,851.14886425317673,820.47990435273084,850.39129846929882,819.73701403720554,849.63300161528059,849.25357800694064,818.62128968481704,848.49417836182317,817.87654271575229,847.73403938344279,847.35369160605899,756.32773812655842,846.59243739269846,816.01139353502197,845.83043551722824,815.26401241006317,845.06768262958406,844.68602350639401,814.14151441476929,843.92213779583699,813.39222663869646,843.15749265132422,842.7748842331747,752.01638920854964,842.00909358288777,811.51563731754845,841.2425350098157,810.76364471897364,840.47520509952835,840.09124982295305,809.63419136464358,839.32275648103598,808.88024115570806,838.55348321826864,838.16855303806528,777.71224396730474,837.39810341701798,806.99190593396281,836.62686522308832,806.23517887609637,835.85483497618668,835.46852174231606,805.09858494987679,834.69529686655619,804.33984834138448,833.92127118907888,833.53395695044492,743.30778862152215,832.75872346876474,802.43945557265147,831.98268036685045,801.67786870162286,831.20582409762847,830.81708991372989,800.53394542359672,830.03900721806929,799.77029606092356,829.26010243792553,828.87034064575369,738.90904294915572,828.09019601012881,797.85752809419773,{"$f":"JG119/$F$120","v":827.30922030166914},797.09095364030486,826.52740990497171,826.13619056557161,795.93950859173992,825.35312133242564,795.17081768430171,824.56920832204662,824.17693425838308,734.47964692632559,823.39174872371223,793.24535074319203,822.60571025020602,792.47365847231231,821.81881515275813,821.42504521524745,791.31449552247727,820.63685824659228,790.54063179474042,819.84780538972473,819.45295308917161,759.6985056202667,818.66259440924784,788.60213585428289,817.87136050277445,787.82519301831553,817.07924761353843,816.68286037329108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":103037.55302969416},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,866.2776769115269,897.17969045512984,865.57547653869256,896.46169641412496,896.10249543577709,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547836,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477202,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168903,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769088,848.55114061053689,879.06020082003863,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,{"$f":"EI120*EI110","v":844.96091545518766},875.39185112781479,844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446278,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577686,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,0,0,0,0,{"$f":"GU120*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG120*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":144252.57424157186},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI119*EI110","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,0,0,0,0,{"$f":"GU119*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG119*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,{"$f":"EH126*(1+EI125*EI110)","v":1.2250665825885951},1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"GT126*(1+GU125*GU110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"JF126*(1+JG125*JG110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"LR126*(1+LS125*LS110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"OD126*(1+OE125*OE110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"QP126*(1+QQ125*QQ110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"TB126*(1+TC125*TC110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"VN126*(1+VO125*VO110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"XZ126*(1+YA125*YA110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.4908326824182614},1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614,1.4908326824182614]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,{"$f":"1/EJ126","v":0.81357026224467188},0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/GV126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/JH126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/LT126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/OF126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/QR126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/TD126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/VP126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/YB126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,{"$f":"1/AAN126","v":0.67076608380889013},0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013,0.67076608380889013]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":84945.650318098211}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":118923.91044533746}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":149999.99999999997}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":119999.99999999999}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":84945.650318098211}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.56630433545398817}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":false}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":0.99103258704447894}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":149999.99999999997},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":149999.99999999997},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"SUM(BX144:BX147)","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.56630433545398817},null,{"$f":"SUM(K151:XFD151)","v":84945.650318098211},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12135.09290258546,12135.09290258546,12135.09290258546,12135.09290258546,{"$f":"$F$151*BX148","v":12135.09290258546},12135.09290258546,12135.09290258546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":65054.34968190176},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9293.4785259859673,9293.4785259859673,9293.4785259859673,9293.4785259859673,{"$f":"BX148-BX151","v":9293.4785259859673},9293.4785259859673,9293.4785259859673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":149999.99999999997},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"SUM(BX151:BX152)","v":21428.571428571428},21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,1182.9452816372627,{"$f":"EJ123","v":1225.5485915789407},1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,0,0,0,0,0,{"$f":"GV123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,866.2776769115269,897.17969045512984,865.57547653869256,896.46169641412496,896.10249543577709,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547836,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477202,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168903,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769088,848.55114061053689,879.06020082003863,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,844.96091545518766,{"$f":"EJ158/$F$159","v":875.39185112781479},844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446278,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577686,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,0,0,0,0,0,{"$f":"GV158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12135.09290258546,24270.185805170921,36405.278707756384,{"$f":"BW165","v":48540.371610341841},60675.464512927298,72810.557415512754,84945.650318098211,84362.524808913673,83746.553534488252,83160.133236397858,82540.871984105062,81919.905728616301,81390.894969367335,80766.814268726244,80172.219422548762,79544.79583005172,78946.831728715159,78316.043421662718,77683.512649989454,77080.401532034171,76444.472696958561,75837.936991038019,75198.587908351736,74557.468522581476,73976.831295938216,73332.361531090341,72717.218471053522,72069.272704608811,71450.626890326937,70799.182427393898,70145.928334370677,69521.933767113223,68865.146310662254,68237.591458775831,67577.247568000486,66915.065100623688,66344.147523831081,65678.580296830754,65042.178589833944,64372.997621864764,63732.955016493252,63060.136709869876,62385.439265571978,61739.839145209386,61061.468330937969,60412.16750709495,59730.099334152495,59046.121930084053,58453.061474711008,57765.556383913092,57107.053153270041,56415.791072907537,55753.50327219547,55058.459665319991,54361.464626129564,53693.402187921885,52992.588171357267,52320.678991317924,51616.02105380228,50909.38039723067,50293.306729103657,49582.989766511899,48901.508417311852,48187.285484857442,47501.870143112799,46783.715726635884,46063.534683612168,{"$f":"EI165","v":45372.118883769021},44647.967428920434,43952.553002449153,43224.405198737157,42494.198240218466,41823.445923109786,41089.305582945686,40383.831564339416,39645.629626108843,38936.065522447403,38193.77545071904,37449.380195159851,36733.57972430918,35985.055863865418,35265.098100484422,34512.418659859359,33757.600209627701,33092.641945265234,32333.831236762529,31603.515061488433,30840.481579420459,30105.913660828861,29338.629811789178,28569.15941534139,27828.110802262796,27054.347968355643,26308.977738566857,25530.894416328789,24750.589376743832,24059.787771019124,23275.323330907304,22519.178684839251,21730.32383975988,20969.759314726856,20176.485370534094,19380.940249444087,18613.640905556331,17813.63295108109,17041.841081113995,16237.341123328253,15430.533420193464,14712.869882306746,13901.728965605425,13118.730021872892,12303.024352014203,11515.430654534313,10695.130392133597,9872.4709254721201,9077.8780918086541,8250.5785672414077,7451.3154468163584,6619.3455301212725,5784.9783856453414,5008.9977224082031,4170.0152916548814,3358.9934568582958,2515.2642599132369,1699.4651062387493,850.9581076552812,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"GU165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"JG165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"LS165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"OE165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"QQ165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"TC165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"VO165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"YA165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"AAM165","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":84945.650318098211},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12135.09290258546,12135.09290258546,12135.09290258546,{"$f":"BW151","v":12135.09290258546},12135.09290258546,12135.09290258546,12135.09290258546,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":84945.650318098677},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,583.1255091845328,615.9712744254175,586.42029809039832,619.26125229279876,620.96625548876023,529.01075924896463,624.08070064109006,594.59484617748444,627.42359249703782,597.96410133656593,630.78830705244422,632.53077167326933,603.11111795528529,635.92883507560418,606.53570592053575,639.3490826862826,641.11938577026626,580.6372266432611,644.46976484787615,615.14306003682032,647.94576644470976,618.64581428186921,651.44446293304031,653.25409302322203,623.99456725744687,656.78745645097376,627.55485188642649,660.34389077533854,662.1824673767976,570.91757679260297,665.56722700032753,636.40170699681289,669.18096796917871,640.04260537151049,672.81830662337825,674.69744429789591,645.6001203625915,678.37081427141595,649.30082384301886,682.06817294245457,683.9774040684415,593.0604553730434,687.50509079791823,658.50323064305235,691.26208036250046,662.28780071206904,695.04360687548228,696.9950391904307,668.06243820768202,700.81401656461799,671.90918003934598,704.65793751564547,706.64065657161086,616.0736681270165,710.31696259175897,681.48134920004497,714.22293245440972,685.41534174464152,718.1544164769125,720.18104302371398,{"$f":"(EI159-EI167)*EI110","v":691.41579984314706},724.15145484858476,695.41442647128247,728.14780371199936,730.20695851869004,670.75231710868115,734.14034016409687,705.47401860626906,738.20193823057195,709.5641036614428,742.29007172836373,744.39525555918726,715.80047085067304,748.52386044376362,719.9577633809962,752.67944062506638,754.81845023166022,664.95826436247035,758.81070850270294,730.31617527409605,763.0334820679733,734.56791859159966,767.28384903968072,769.47039644778988,741.04861307859562,773.76283390715423,745.37022978878645,778.08332223806644,780.3050395849566,690.80160572470754,784.4644401118212,756.14464606805086,788.85484507937076,760.56452503302307,793.27394419276084,795.54512109000484,767.29934388775564,800.00795447523967,771.79186996709711,804.49995778574191,806.80770313478956,717.6635378867179,811.14091670132098,782.99894373253221,815.70566985868925,787.59369747988956,820.30026240071629,822.65946666147579,794.5928336634654,827.29952456724641,799.26312042504935,831.96991669508577,834.3671444759309,775.98066323713874,838.98243075332209,811.02183479658561,843.72919694505913,815.79915367448757,848.50699858346809,850.95810765577301,0,0,0,0,{"$f":"(GU159-GU167)*GU110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG159-JG167)*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-L164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12135.09290258546,24270.185805170921,36405.278707756384,48540.371610341841,{"$f":"BX162+BX163-BX164","v":60675.464512927298},72810.557415512754,84945.650318098211,84362.524808913673,83746.553534488252,83160.133236397858,82540.871984105062,81919.905728616301,81390.894969367335,80766.814268726244,80172.219422548762,79544.79583005172,78946.831728715159,78316.043421662718,77683.512649989454,77080.401532034171,76444.472696958561,75837.936991038019,75198.587908351736,74557.468522581476,73976.831295938216,73332.361531090341,72717.218471053522,72069.272704608811,71450.626890326937,70799.182427393898,70145.928334370677,69521.933767113223,68865.146310662254,68237.591458775831,67577.247568000486,66915.065100623688,66344.147523831081,65678.580296830754,65042.178589833944,64372.997621864764,63732.955016493252,63060.136709869876,62385.439265571978,61739.839145209386,61061.468330937969,60412.16750709495,59730.099334152495,59046.121930084053,58453.061474711008,57765.556383913092,57107.053153270041,56415.791072907537,55753.50327219547,55058.459665319991,54361.464626129564,53693.402187921885,52992.588171357267,52320.678991317924,51616.02105380228,50909.38039723067,50293.306729103657,49582.989766511899,48901.508417311852,48187.285484857442,47501.870143112799,46783.715726635884,46063.534683612168,45372.118883769021,{"$f":"EJ162+EJ163-EJ164","v":44647.967428920434},43952.553002449153,43224.405198737157,42494.198240218466,41823.445923109786,41089.305582945686,40383.831564339416,39645.629626108843,38936.065522447403,38193.77545071904,37449.380195159851,36733.57972430918,35985.055863865418,35265.098100484422,34512.418659859359,33757.600209627701,33092.641945265234,32333.831236762529,31603.515061488433,30840.481579420459,30105.913660828861,29338.629811789178,28569.15941534139,27828.110802262796,27054.347968355643,26308.977738566857,25530.894416328789,24750.589376743832,24059.787771019124,23275.323330907304,22519.178684839251,21730.32383975988,20969.759314726856,20176.485370534094,19380.940249444087,18613.640905556331,17813.63295108109,17041.841081113995,16237.341123328253,15430.533420193464,14712.869882306746,13901.728965605425,13118.730021872892,12303.024352014203,11515.430654534313,10695.130392133597,9872.4709254721201,9077.8780918086541,8250.5785672414077,7451.3154468163584,6619.3455301212725,5784.9783856453414,5008.9977224082031,4170.0152916548814,3358.9934568582958,2515.2642599132369,1699.4651062387493,850.9581076552812,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"GV162+GV163-GV164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"JH162+JH163-JH164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"LT162+LT163-LT164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"OF162+OF163-OF164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"QR162+QR163-QR164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"TD162+TD163-TD164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"VP162+VP163-VP164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"YB162+YB163-YB164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,{"$f":"AAN162+AAN163-AAN164","v":-4.9180925998371094E-10},-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10,-4.9180925998371094E-10]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":18091.90271159543},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,283.15216772699404,281.20841602971228,279.15517844829418,277.2004441213262,275.13623994701692,273.06635242872102,271.30298323122446,269.2227142290875,267.24073140849589,265.14931943350575,{"$f":"CK166*CK162*CK7","v":263.1561057623839},261.05347807220909,258.94504216663154,256.93467177344723,254.81490898986189,252.79312330346008,250.66195969450581,248.52489507527159,246.58943765312739,244.44120510363447,242.39072823684509,240.23090901536273,238.16875630108981,235.99727475797968,233.81976111456893,231.73977922371077,229.55048770220753,227.45863819591946,225.25749189333496,223.05021700207897,221.1471584127703,218.92860098943586,216.80726196611317,214.57665873954923,212.44318338831084,210.20045569956628,207.95146421857328,205.79946381736463,203.53822776979325,201.3738916903165,199.10033111384166,196.82040643361353,194.8435382490367,192.55185461304364,190.35684384423348,188.05263690969181,185.84501090731825,183.52819888439998,181.20488208709855,178.97800729307295,176.64196057119091,174.4022633043931,172.05340351267427,169.69793465743558,167.64435576367887,165.27663255503967,163.0050280577062,160.62428494952482,158.33956714370933,155.94571908878629,153.54511561204058,151.24039627923008,148.82655809640147,146.50851000816385,144.0813506624572,141.64732746739489,139.41148641036597,136.96435194315231,134.61277188113141,132.15209875369615,129.78688507482468,127.31258483573015,124.8312673171995,122.44526574769728,{"$f":"EW166*EW162*EW7","v":119.95018621288473},117.55032700161475,115.04139553286454,112.52533403209235,110.30880648421746,107.77943745587511,105.34505020496145,102.80160526473487,100.3530455360962,97.795432705963933,95.230531384471306,92.760369340875997,90.181159894518814,87.696592461889523,85.10298138776264,82.501964589146112,80.199292570063747,77.584411103024351,75.06392894946417,72.434412799199606,69.899197715756188,67.254951235113651,64.603134164813625,62.045469685187776,59.378776503603639,56.806136937046652,54.12447041109418,51.435111400644885,49.042899607689158,46.339096552018084,43.729100072909645,41.010081173380676,38.384768848447713,35.650434640445326,32.908236418240399,30.259593639362183,27.501928557471359,24.837718156054528,22.064485100404244,19.283261285484471,16.696659074694011,13.900050972182939,11.19664485619432,8.3842141997107902,5.6648836874624982,2.8365270255176043,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"HI166*HI162*HI7","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"JU166*JU162*JU7","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MG166*MG162*MG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,18091.90271159543,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,283.15216772699404,281.20841602971228,279.15517844829418,277.2004441213262,275.13623994701692,273.06635242872102,271.30298323122446,269.2227142290875,267.24073140849589,265.14931943350575,263.1561057623839,261.05347807220909,258.94504216663154,256.93467177344723,254.81490898986189,252.79312330346008,250.66195969450581,248.52489507527159,246.58943765312739,244.44120510363447,242.39072823684509,240.23090901536273,238.16875630108981,235.99727475797968,233.81976111456893,231.73977922371077,229.55048770220753,227.45863819591946,225.25749189333496,223.05021700207897,221.1471584127703,218.92860098943586,216.80726196611317,214.57665873954923,212.44318338831084,210.20045569956628,207.95146421857328,205.79946381736463,203.53822776979325,201.3738916903165,199.10033111384166,196.82040643361353,194.8435382490367,192.55185461304364,190.35684384423348,188.05263690969181,185.84501090731825,183.52819888439998,181.20488208709855,178.97800729307295,176.64196057119091,174.4022633043931,172.05340351267427,169.69793465743558,167.64435576367887,165.27663255503967,163.0050280577062,160.62428494952482,158.33956714370933,155.94571908878629,153.54511561204058,{"$f":"EJ167-EJ168","v":151.24039627923008},148.82655809640147,146.50851000816385,144.0813506624572,141.64732746739489,139.41148641036597,136.96435194315231,134.61277188113141,132.15209875369615,129.78688507482468,127.31258483573015,124.8312673171995,122.44526574769728,119.95018621288473,117.55032700161475,115.04139553286454,112.52533403209235,110.30880648421746,107.77943745587511,105.34505020496145,102.80160526473487,100.3530455360962,97.795432705963933,95.230531384471306,92.760369340875997,90.181159894518814,87.696592461889523,85.10298138776264,82.501964589146112,80.199292570063747,77.584411103024351,75.06392894946417,72.434412799199606,69.899197715756188,67.254951235113651,64.603134164813625,62.045469685187776,59.378776503603639,56.806136937046652,54.12447041109418,51.435111400644885,49.042899607689158,46.339096552018084,43.729100072909645,41.010081173380676,38.384768848447713,35.650434640445326,32.908236418240399,30.259593639362183,27.501928557471359,24.837718156054528,22.064485100404244,19.283261285484471,16.696659074694011,13.900050972182939,11.19664485619432,8.3842141997107902,5.6648836874624982,2.8365270255176043,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"GV167-GV168","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"JH167-JH168","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167-LT168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167-OF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":120},{"$f":"LOOKUP(F171,110:110,165:165)","v":-4.9180925998371094E-10},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","v":false},false,false,false,866.2776769115269,897.17969045512973,865.57547653869256,896.46169641412496,896.1024954357772,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547847,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477213,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168915,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769099,848.55114061053689,879.06020082003852,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,{"$f":"IF(EI110,EI167+EI164)","v":844.96091545518766},875.39185112781479,844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446289,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577698,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,false,false,false,false,{"$f":"IF(GU110,GU167+GU164)","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,{"$f":"IF(JG110,JG167+JG164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":84945.650318098167},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,866.2776769115269,897.17969045512973,865.57547653869256,896.46169641412496,896.1024954357772,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547847,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477213,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168915,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769099,848.55114061053689,879.06020082003852,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,844.96091545518766,{"$f":"EJ169+EJ164","v":875.39185112781479},844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446289,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577698,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"GV169+GV164","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"JH169+JH164","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169+LT164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169+OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,346.51107076461062,358.87187618205189,346.23019061547689,358.58467856564982,358.44099817431061,320.83084467107415,358.15347354892583,345.52702416262866,357.86572956221346,345.24536830802856,357.57776512593114,357.43369989819121,344.82246404876662,357.14540273962052,344.540245964159,356.85688239589695,356.71253818590867,331.66484868741304,356.4236810004013,343.83370605618188,356.13459787262184,343.55068931889275,355.84528769365193,355.70054711248054,343.12573134880631,355.41089426987378,342.84213583545352,355.12101158850305,354.97598370805292,317.58711751787268,354.68575416523902,342.1321231944994,354.39529197411662,341.84770564442374,354.10459600467539,353.95915999898489,341.4206338324658,353.66811123551224,341.13562064512473,353.37682585310836,353.23109407291315,315.9523447226627,352.93945161878185,340.42203410243837,352.64756968269353,340.13617504870422,352.35544711312014,352.2092952299322,339.70692811791218,351.91680954307617,339.42045624421473,351.62408032801545,351.47762403371394,314.30864111378071,351.1845273421751,338.70319270203379,350.89118420484624,338.41585067766641,350.59759344824863,350.45070484500002,337.98436618207506,{"$f":"EJ187-EJ188-EJ189","v":350.15674045112587},337.69639382707351,349.86252548806522,349.71532367245891,324.95985783043034,349.42073062978488,336.97534821976853,349.12588404468124,336.68648096605557,348.83078272127534,348.68313615796683,336.25269526714897,348.38765047658421,335.96317983755227,348.09190705067238,347.94393830580987,310.99343935782508,347.64780599476808,335.23824509198835,347.35141290917386,334.94780954253383,347.05475783031056,346.90633166150144,334.5116577852267,346.60928129921206,334.22055587332204,346.31196587998238,346.16320838908769,309.32142812554139,345.86549307275391,333.49162286843,345.56750961153386,333.19957513288909,345.2692567634067,345.12002893004728,332.76099122102755,344.8213696641709,332.46825858828026,344.52243788911539,344.37286941835339,307.63945971494513,344.07352652360396,331.73521611382012,343.77390797263945,331.44151146130798,343.4740124996656,343.32396052076842,331.00042803268229,343.02364728264331,330.70601959300825,342.723053940456,342.57265183053391,318.10556980904926,342.27163593120633,329.96875430750742,341.97033672050134,329.67334714967922,341.6687529083722,341.51785387251618,1152.3039344268761,1194.255442556627,1151.2674787363414,1193.1973891038315,1192.6679831554359,{"$f":"GV187-GV188-GV189","v":1064.8559953774716},1191.6084099544489,1148.6718660938247,1190.5478178570199,1147.6318196520892,1189.4862022613943,1188.9550092097184,1146.0698055587454,1187.891849706554,1145.0271598020547,1186.8276551368215,1186.2951682484841,1058.8588333771834,1185.2294123497793,1142.4159509490323,1184.162609724121,1141.36961737409,1183.0947556814192,1182.5604329089531,1139.7981201806786,1181.4909929141734,1138.7491172941766,1180.4204897118555,1179.8848379264462,1052.822944891971,1178.8127310160444,1136.1218922445694,1177.7395490137435,1135.0691026065647,1176.6652871393412,1176.1277497521357,1133.4878679105025,1175.0518590734519,1132.4323376179927,1173.9748765055776,1173.4359742532929,1088.7971415542281,1172.3573447838266,1129.7886683075494,1171.2776113123252,1128.7292504265365,1170.1967689666628,1169.655930439244,1127.1380189298291,1168.5734156131803,1126.0757876779398,1167.4897796647119,1166.9475397306244,1040.6309040701326,1165.8622128562722,1123.4152378017136,1164.7757525135921,1122.3490161822735,1163.6881537366814,1163.1439258792234,1120.7475235930369,1162.0546101052985,1119.6784144852945,1160.9641434130972,1160.4184769040567,1034.4726601288196,1159.3262744141819,1117.0005393318784,1158.2329084223384,{"$f":"JH187-JH188-JH189","v":1115.9273350964284},1157.138373866962,1156.5906667918018,1114.3153120284373,1155.4943698653974,1113.2391447580239,1154.3968916508668,1153.8477079617378,1028.2715056968573,1152.7484482131986,1110.5434910404704,1151.64799435029,1109.4631218612387,1150.5463412138629,1149.995063301348,1107.8402937314697,1148.8916015452307,1106.7568845126382,1147.7869275456162,1147.2341343248418,1063.577907868375,1146.1276321729486,1104.0429901959976,1145.0199047038857,1102.9552702256433,1143.9109466589553,1143.3560045226091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT187-LT188-LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF187-OF188-OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,346.51107076461062,358.87187618205189,346.23019061547689,358.58467856564982,358.44099817431061,320.83084467107415,358.15347354892583,345.52702416262866,357.86572956221346,345.24536830802856,357.57776512593114,357.43369989819121,344.82246404876662,357.14540273962052,344.540245964159,356.85688239589695,356.71253818590867,331.66484868741304,356.4236810004013,343.83370605618188,356.13459787262184,343.55068931889275,355.84528769365193,355.70054711248054,343.12573134880631,355.41089426987378,342.84213583545352,355.12101158850305,354.97598370805292,317.58711751787268,354.68575416523902,342.1321231944994,354.39529197411662,341.84770564442374,354.10459600467539,353.95915999898489,341.4206338324658,353.66811123551224,341.13562064512473,353.37682585310836,353.23109407291315,315.9523447226627,352.93945161878185,340.42203410243837,352.64756968269353,340.13617504870422,352.35544711312014,352.2092952299322,339.70692811791218,351.91680954307617,339.42045624421473,351.62408032801545,351.47762403371394,314.30864111378071,351.1845273421751,338.70319270203379,350.89118420484624,338.41585067766641,350.59759344824863,350.45070484500002,337.98436618207506,{"$f":"EJ190+EJ191-EJ192","v":350.15674045112587},337.69639382707351,349.86252548806522,349.71532367245891,324.95985783043034,349.42073062978488,336.97534821976853,349.12588404468124,336.68648096605557,348.83078272127534,348.68313615796683,336.25269526714897,348.38765047658421,335.96317983755227,348.09190705067238,347.94393830580987,310.99343935782508,347.64780599476808,335.23824509198835,347.35141290917386,334.94780954253383,347.05475783031056,346.90633166150144,334.5116577852267,346.60928129921206,334.22055587332204,346.31196587998238,346.16320838908769,309.32142812554139,345.86549307275391,333.49162286843,345.56750961153386,333.19957513288909,345.2692567634067,345.12002893004728,332.76099122102755,344.8213696641709,332.46825858828026,344.52243788911539,344.37286941835339,307.63945971494513,344.07352652360396,331.73521611382012,343.77390797263945,331.44151146130798,343.4740124996656,343.32396052076842,331.00042803268229,343.02364728264331,330.70601959300825,342.723053940456,342.57265183053391,318.10556980904926,342.27163593120633,329.96875430750742,341.97033672050134,329.67334714967922,341.6687529083722,341.51785387251618,1152.3039344268761,1194.255442556627,1151.2674787363414,1193.1973891038315,1192.6679831554359,{"$f":"GV190+GV191-GV192","v":1064.8559953774716},1191.6084099544489,1148.6718660938247,1190.5478178570199,1147.6318196520892,1189.4862022613943,1188.9550092097184,1146.0698055587454,1187.891849706554,1145.0271598020547,1186.8276551368215,1186.2951682484841,1058.8588333771834,1185.2294123497793,1142.4159509490323,1184.162609724121,1141.36961737409,1183.0947556814192,1182.5604329089531,1139.7981201806786,1181.4909929141734,1138.7491172941766,1180.4204897118555,1179.8848379264462,1052.822944891971,1178.8127310160444,1136.1218922445694,1177.7395490137435,1135.0691026065647,1176.6652871393412,1176.1277497521357,1133.4878679105025,1175.0518590734519,1132.4323376179927,1173.9748765055776,1173.4359742532929,1088.7971415542281,1172.3573447838266,1129.7886683075494,1171.2776113123252,1128.7292504265365,1170.1967689666628,1169.655930439244,1127.1380189298291,1168.5734156131803,1126.0757876779398,1167.4897796647119,1166.9475397306244,1040.6309040701326,1165.8622128562722,1123.4152378017136,1164.7757525135921,1122.3490161822735,1163.6881537366814,1163.1439258792234,1120.7475235930369,1162.0546101052985,1119.6784144852945,1160.9641434130972,1160.4184769040567,1034.4726601288196,1159.3262744141819,1117.0005393318784,1158.2329084223384,{"$f":"JH190+JH191-JH192","v":1115.9273350964284},1157.138373866962,1156.5906667918018,1114.3153120284373,1155.4943698653974,1113.2391447580239,1154.3968916508668,1153.8477079617378,1028.2715056968573,1152.7484482131986,1110.5434910404704,1151.64799435029,1109.4631218612387,1150.5463412138629,1149.995063301348,1107.8402937314697,1148.8916015452307,1106.7568845126382,1147.7869275456162,1147.2341343248418,1063.577907868375,1146.1276321729486,1104.0429901959976,1145.0199047038857,1102.9552702256433,1143.9109466589553,1143.3560045226091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190+LT191-LT192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190+OF191-OF192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":86143.464135180417},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9293.4785259859673,-9293.4785259859673,-9293.4785259859673,-9293.4785259859673,{"$f":"BX193-BX152","v":-9293.4785259859673},-9293.4785259859673,-9293.4785259859673,346.51107076461062,358.87187618205189,346.23019061547689,358.58467856564982,358.44099817431061,320.83084467107415,358.15347354892583,345.52702416262866,357.86572956221346,345.24536830802856,357.57776512593114,357.43369989819121,344.82246404876662,357.14540273962052,344.540245964159,356.85688239589695,356.71253818590867,331.66484868741304,356.4236810004013,343.83370605618188,356.13459787262184,343.55068931889275,355.84528769365193,355.70054711248054,343.12573134880631,355.41089426987378,342.84213583545352,355.12101158850305,354.97598370805292,317.58711751787268,354.68575416523902,342.1321231944994,354.39529197411662,341.84770564442374,354.10459600467539,353.95915999898489,341.4206338324658,353.66811123551224,341.13562064512473,353.37682585310836,353.23109407291315,315.9523447226627,352.93945161878185,340.42203410243837,352.64756968269353,340.13617504870422,352.35544711312014,352.2092952299322,339.70692811791218,351.91680954307617,339.42045624421473,351.62408032801545,351.47762403371394,314.30864111378071,351.1845273421751,338.70319270203379,350.89118420484624,338.41585067766641,350.59759344824863,350.45070484500002,337.98436618207506,{"$f":"EJ193-EJ152","v":350.15674045112587},337.69639382707351,349.86252548806522,349.71532367245891,324.95985783043034,349.42073062978488,336.97534821976853,349.12588404468124,336.68648096605557,348.83078272127534,348.68313615796683,336.25269526714897,348.38765047658421,335.96317983755227,348.09190705067238,347.94393830580987,310.99343935782508,347.64780599476808,335.23824509198835,347.35141290917386,334.94780954253383,347.05475783031056,346.90633166150144,334.5116577852267,346.60928129921206,334.22055587332204,346.31196587998238,346.16320838908769,309.32142812554139,345.86549307275391,333.49162286843,345.56750961153386,333.19957513288909,345.2692567634067,345.12002893004728,332.76099122102755,344.8213696641709,332.46825858828026,344.52243788911539,344.37286941835339,307.63945971494513,344.07352652360396,331.73521611382012,343.77390797263945,331.44151146130798,343.4740124996656,343.32396052076842,331.00042803268229,343.02364728264331,330.70601959300825,342.723053940456,342.57265183053391,318.10556980904926,342.27163593120633,329.96875430750742,341.97033672050134,329.67334714967922,341.6687529083722,341.51785387251618,1152.3039344268761,1194.255442556627,1151.2674787363414,1193.1973891038315,1192.6679831554359,{"$f":"GV193-GV152","v":1064.8559953774716},1191.6084099544489,1148.6718660938247,1190.5478178570199,1147.6318196520892,1189.4862022613943,1188.9550092097184,1146.0698055587454,1187.891849706554,1145.0271598020547,1186.8276551368215,1186.2951682484841,1058.8588333771834,1185.2294123497793,1142.4159509490323,1184.162609724121,1141.36961737409,1183.0947556814192,1182.5604329089531,1139.7981201806786,1181.4909929141734,1138.7491172941766,1180.4204897118555,1179.8848379264462,1052.822944891971,1178.8127310160444,1136.1218922445694,1177.7395490137435,1135.0691026065647,1176.6652871393412,1176.1277497521357,1133.4878679105025,1175.0518590734519,1132.4323376179927,1173.9748765055776,1173.4359742532929,1088.7971415542281,1172.3573447838266,1129.7886683075494,1171.2776113123252,1128.7292504265365,1170.1967689666628,1169.655930439244,1127.1380189298291,1168.5734156131803,1126.0757876779398,1167.4897796647119,1166.9475397306244,1040.6309040701326,1165.8622128562722,1123.4152378017136,1164.7757525135921,1122.3490161822735,1163.6881537366814,1163.1439258792234,1120.7475235930369,1162.0546101052985,1119.6784144852945,1160.9641434130972,1160.4184769040567,1034.4726601288196,1159.3262744141819,1117.0005393318784,1158.2329084223384,{"$f":"JH193-JH152","v":1115.9273350964284},1157.138373866962,1156.5906667918018,1114.3153120284373,1155.4943698653974,1113.2391447580239,1154.3968916508668,1153.8477079617378,1028.2715056968573,1152.7484482131986,1110.5434910404704,1151.64799435029,1109.4631218612387,1150.5463412138629,1149.995063301348,1107.8402937314697,1148.8916015452307,1106.7568845126382,1147.7869275456162,1147.2341343248418,1063.577907868375,1146.1276321729486,1104.0429901959976,1145.0199047038857,1102.9552702256433,1143.9109466589553,1143.3560045226091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT193-LT152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF193-OF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":6.4873274583863161E-3},{"$f":"(1+F198)^months-1","v":8.0686517778567834E-2},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1636246390853717E-3},{"$f":"(1+F200)^months-1","v":3.8631073786596248E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12135.09290258546,-12135.09290258546,-12135.09290258546,-12135.09290258546,{"$f":"BX188+BX189-BX191+BX192-BX151","v":-12135.09290258546},-12135.09290258546,-12135.09290258546,866.2776769115269,897.17969045512973,865.57547653869256,896.46169641412496,896.1024954357772,802.07711167768571,895.38368387231458,863.81756040657194,894.66432390553371,863.11342077007168,893.94441281482818,893.58424974547847,862.05616012191683,892.86350684905142,861.35061491039767,892.14220598974271,891.78134546477213,829.16212171853272,891.05920250100348,859.58426514045482,890.33649468155488,858.87672329723193,889.61321923413016,889.25136778120168,857.81432837201578,888.52723567468456,857.10533958863402,887.80252897125797,887.43995927013259,793.96779379468194,886.71438541309783,855.33030798624873,885.98822993529188,854.61926411105969,885.26149001168915,884.89789999746222,853.55158458116478,884.17027808878061,852.83905161281211,883.44206463277101,883.07773518228316,789.88086180665687,882.3486290469549,851.05508525609594,881.61892420673394,850.34043762176088,880.88861778280057,880.52323807483072,849.26732029478057,879.79202385769099,848.55114061053689,879.06020082003852,878.69406008428518,785.77160278445206,877.96131835543781,846.75798175508464,877.22796051211594,846.03962669416637,876.49398362062186,876.12676211250027,844.96091545518766,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":875.39185112781479},844.24098456768388,874.65631372016321,874.28830918114727,812.39964457607607,873.55182657446289,842.43837054942139,872.81471011170333,841.71620241513892,872.07695680318841,871.70784039491741,840.63173816787253,870.96912619146087,839.90794959388097,870.22976762668111,869.85984576452472,777.4835983945627,869.11951498692042,838.09561272997121,868.37853227293476,837.36952385633458,867.63689457577698,867.26582915375377,836.27914446306693,866.5232032480302,835.55138968330527,865.77991469995595,865.40802097271921,773.3035703138537,864.66373268188499,833.72905717107517,863.91877402883495,832.99893783222274,863.17314190851698,862.80007232511844,831.90247805256922,862.05342416042743,831.17064647070072,861.30609472278854,860.93217354588376,769.09864928736283,860.18381630901013,829.33804028455029,859.43476993159891,828.60377865327018,858.68503124916401,858.30990130192117,827.50107008170585,857.55911820660856,826.76504898252074,856.80763485114028,856.43162957633513,795.26392452262326,855.67908982801612,824.92188576876856,854.92584180125345,824.18336787419832,854.17188227093061,853.79463468129063,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"GV188+GV189-GV191+GV192-GV151","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,{"$f":"JH188+JH189-JH191+JH192-JH151","v":-1.6393641999457033E-12},-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,-1.6393641999457033E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT188+LT189-LT191+LT192-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF188+OF189-OF191+OF192-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},"2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS7,LS5,NA())","v":{"$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(OE7,OE5,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"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 6 - BESS 2'!E1)","v":"Project 6 - BESS 2"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT220","v":{"$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":"OF220","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"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,{"$f":"BW238","v":86399.070823786518},108286.18831571733,130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"EI238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"GU238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"JG238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"LS238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"OE238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"QQ238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"TC238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"VO238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"YA238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"AAM238","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,113.72792529247435,228.05943916454416,{"$f":"BW235*$F$236*BW6","v":342.99774504379747},458.54606335938377,574.70763163224649,691.48570456583423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":149999.99999999997},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,21428.571428571428,21428.571428571428,{"$f":"BW46","v":21428.571428571428},21428.571428571428,21428.571428571428,21428.571428571428,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21428.571428571428,42970.870782435333,64627.501650171303,86399.070823786518,{"$f":"SUM(BX235:BX237)","v":108286.18831571733},130289.467375921,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(EJ235:EJ237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(GV235:GV237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(JH235:JH237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(LT235:LT237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(OF235:OF237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(QR235:QR237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(TD235:TD237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(VP235:VP237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(YB235:YB237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,{"$f":"SUM(AAN235:AAN237)","v":152409.52450905825},152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825,152409.52450905825]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,{"$f":"BW240+BX6","v":5},6,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"EI240+EJ6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GU240+GV6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"JG240+JH6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"LS240+LT6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"OE240+OF6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"QQ240+QR6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"TC240+TD6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"VO240+VP6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"YA240+YB6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"AAM240+AAN6","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":7},{"$f":"LOOKUP(F241,240:240,238:238)","v":152409.52450905825}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,1212.7887476761375,2475.2769518909117,3700.2196642840136,4974.9042268559087,6255.8510454909538,7411.9606999890275,8704.8353800056939,9960.379165071321,11265.771970558999,12533.921627045156,13851.965127098956,15176.499655315298,16463.924564372694,17801.312513162335,19101.680336551784,20452.057833736977,21809.096988972648,23085.671449187976,24455.676990191376,25788.888653654823,27172.229196977343,28518.867868026846,29915.684653089604,31319.408176283941,32686.569830624354,34103.985496584588,35484.933162696128,36916.186001883543,38354.527336234642,39669.641352458289,41121.580305748503,42537.287430865552,44003.429233638788,45433.435743310751,46913.930847340249,48401.774361723881,49853.629471140404,51356.056186707152,52822.593019293257,54339.757425702941,55864.463822361147,57266.786675401505,58806.006955116041,60309.585382209116,61863.933130401056,63382.740392121319,64952.375876677455,66529.830361041561,68071.89858971526,69664.885626991338,71222.589892890537,72831.274051887434,74447.983388407447,75943.181651311053,77575.380986509947,79172.558227190952,80820.870141980791,82434.26648049301,84098.861702220776,{"$f":"EH247","v":85771.777325351388},87409.939433568798,89099.399074694709,90754.213977162784,92460.392944839041,94175.111915222005,95812.287288602733,97543.764702847082,99240.872754243639,100989.51474798592,102703.89940416761,104469.88787563061,106244.73222035302,107985.48965899288,109777.95816835602,111536.45420430291,113346.73365709987,115166.1029211869,116865.80138323744,118702.8109435705,120506.13660742565,122361.42915467187,124183.15569017128,126056.92499971343,127940.11947948046,129789.92728473214,131691.89426313055,133560.59501793166,135481.53346921509,137412.14627203209,139224.059191395,141173.49270927257,143089.96391614422,145058.87202034798,146994.94194611965,148983.53106767251,150982.15193717778,152948.12346159844,154966.74031749406,156952.83469628321,158991.65950763822,161040.78149075099,162972.21185151965,165041.41213261487,167078.41020050843,169168.35465623188,171226.22769302223,173337.13623955965,175458.72283581333,177548.43697164831,179691.32312133725,181802.47052058976,183966.88203936449,186142.25433889159,188243.53721166716,190440.55346114372,192606.16985626536,194825.28537261367,197013.13894430146,199254.58803836379,201507.40503570606,203729.16986173604,206004.6777754229,208249.27453567661,{"$f":"GT247","v":210547.71396182201},212857.82249689518,215052.37949056545,217385.33607812459,219687.73782973978,222044.23507725686,224370.32297190517,226750.61050284375,229142.99974831368,231505.20092518369,233921.76106402004,236308.28193026216,238749.26928162234,241202.67920602715,243541.67378585512,246019.45269802792,248467.56847270069,250970.42379878522,253443.76954455173,255971.96722436807,258513.0484929985,261024.8537375991,263591.68276689621,266129.3928604438,268722.24272325932,271328.31797461241,273821.1625644007,276453.22722233244,279056.57020662253,281715.34757818183,284345.56544093374,287031.33885184635,289730.82893913711,292402.00615691172,295128.92411319236,297827.69512835937,300582.3318784057,303351.04941858392,306049.82254946942,308846.47909080505,311615.40965982043,314440.52472585562,317238.08517317974,320091.96064050321,322960.4416516432,325801.62864966685,328699.33008516434,331569.91287277086,334497.14470552217,337439.37000515487,340270.89395081706,343242.67696130724,346187.78515016573,349189.88443579321,352165.49003617559,355198.22721517866,358246.5158219994,361268.58621835144,364348.00274504145,367401.38647323707,370512.26116353192,373639.10054245504,376656.58918918308,379814.94617728778,{"$f":"JF247","v":382947.73978839774},386138.39245409367,389303.67330750357,392526.96430482395,395766.81457763031,398981.58436332992,402254.59496477415,405502.72120068525,408809.24397419108,412132.76628283941,415348.35132974142,418705.47940390575,422038.21981740207,425429.75259800395,428797.10039882938,432223.4029547,435667.33865910961,439087.39760486619,442566.65914815612,446022.25147026731,449537.21371153253,453070.27812985872,456538.43736575212,460107.55289849261,463653.52616747393,467259.29590617091,470842.13792359136,474484.95084627869,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"LR247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"OD247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"QP247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"TB247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"VN247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"XZ247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"AAL247","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.3073031803154702E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,6.4366375775923812,13.137045238932219,19.638187592120385,26.40332502495724,33.201698149313998,39.337522595425042,46.19920049642684,52.862752019930973,59.790867408056656,66.521322113041606,73.516578572671278,80.546284886711518,87.379039200969189,94.47696251489603,101.37840879955077,108.54527158498819,115.74748980938308,122.52265750199339,129.79369226681055,136.8694507683438,144.21125843337873,151.35827813497556,158.77160830065716,166.22159461959009,173.47753601567632,181.00019068745604,188.32929862765906,195.92539137291396,203.55910491109475,210.53881371187597,218.24469393629704,225.75828086382603,233.53953991647788,241.12901801313171,248.98645438718896,256.88289100288893,264.58832624245252,272.56216032817082,280.34551592380484,288.39756740300442,296.48964651103586,303.93219904880601,312.10130773454102,320.08125430250584,328.33064904980108,336.39141966021526,344.72195105933611,353.09398026100462,361.27820387530795,369.73266904444461,377.9998778488424,386.53765240200977,395.11801900536813,403.05348950127859,411.7160662238885,420.1927700728823,428.94086114039828,437.50364465889351,446.33815617310722,{"$f":"EI244*$F$245*EI7","v":455.21682658014777},463.91104954696232,472.87752407332448,481.66012846802676,490.71533752936233,499.81587097422306,508.50485704010077,517.69433262736425,526.70139958588015,535.98197280050169,545.08073193853886,554.45336816953488,563.87300520484507,573.11173269509629,582.62490651545454,591.95777811960761,601.56548001669671,611.22142429815403,620.24223935137218,629.99180603319769,639.56260206412071,649.40920210053616,659.07765713605716,669.02231895176783,679.01700300338791,688.83449385117251,698.92880924448139,708.84657070349522,719.04157345518206,729.28792092353046,738.90429212291997,749.25052683216518,759.42182056337811,769.87141280656761,780.14672288092879,790.70076825008698,801.30805514705719,811.74206207102463,822.45547373015779,832.99627874311216,843.81694014852269,854.69225176635143,864.94293826261685,875.92481149518312,886.73577781921108,897.82774667575484,908.74950278859774,919.95273443099086,931.21263772060274,942.30338419966984,953.67633067696795,964.88082998313553,976.36801812024009,987.91337844389045,999.0655237173147,1010.7257550453663,1022.2193378265388,1033.9968566639416,1045.6084588830247,1057.5045087884569,1069.4608916031204,1081.2524711302224,1093.3292815173656,1105.2420370415859,{"$f":"GU244*$F$245*GU7","v":1117.4405519177299},1129.7009982927977,1141.3481776046874,1153.729885521378,1165.9494296600892,1178.4560749962411,1190.8013286772016,1203.4342362602172,1216.1313713112522,1228.6682891297994,1241.4937064400692,1254.1596962233652,1267.1147561563489,1280.1357464507601,1292.5494998230217,1305.6998237237149,1318.6927163604162,1331.9761283924142,1345.1029241349406,1358.520835721496,1372.0071244199382,1385.3380363829401,1398.9609762534549,1412.4293731036585,1426.1904134266599,1440.0216448963076,1453.2519269157233,1467.2210920455602,1481.0378225455352,1495.1487601453625,1509.1081237732683,1523.3623375386114,1537.6893498641198,1551.8660972072014,1566.3386775490289,1580.6618735407678,1595.2815659249027,1609.9759893312857,1624.2991965517845,1639.141900707865,1653.8374547228732,1668.8311968975988,1683.678698356807,1698.8250807007571,1714.0489790938548,1729.1280198843367,1744.5069999285572,1759.7420530865802,1775.2777599020619,1790.8930415920072,1805.9207976339594,1821.6929510567415,1837.3235331138433,1853.2565842000768,1869.0490252663508,1885.1446809415347,1901.3228727590338,1917.3619165847304,1933.7053137103483,1949.9105468817243,1966.420902019089,1983.0159865991834,1999.030713690529,2015.7930717780687,{"$f":"JG244*$F$245*JG7","v":2032.4197572735845},2049.3535183135145,2066.1526234534085,2083.2596060145693,2100.4544736711805,2117.5162315788061,2134.8870911530571,2152.1258818549741,2169.6746006865874,2187.3135412051261,2204.3796259511237,2222.1969224558625,2239.8847862515777,2257.8846789642103,2275.7562146567593,2293.9406411082541,2312.2186520250693,2330.3699417447497,2348.8354375986019,2367.175313719616,2385.8302840013716,2404.581328025014,2422.9879005675111,2441.930278785338,2460.7498339931167,2479.8867471947883,2498.9019760284118,2518.2354886382846,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS244*$F$245*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE244*$F$245*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"EI70","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"GU70","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"JG70","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,1212.7887476761375,2475.2769518909117,3700.2196642840136,4974.9042268559087,6255.8510454909538,7411.9606999890275,8704.8353800056939,9960.379165071321,11265.771970558999,12533.921627045156,13851.965127098956,15176.499655315298,16463.924564372694,17801.312513162335,19101.680336551784,20452.057833736977,21809.096988972648,23085.671449187976,24455.676990191376,25788.888653654823,27172.229196977343,28518.867868026846,29915.684653089604,31319.408176283941,32686.569830624354,34103.985496584588,35484.933162696128,36916.186001883543,38354.527336234642,39669.641352458289,41121.580305748503,42537.287430865552,44003.429233638788,45433.435743310751,46913.930847340249,48401.774361723881,49853.629471140404,51356.056186707152,52822.593019293257,54339.757425702941,55864.463822361147,57266.786675401505,58806.006955116041,60309.585382209116,61863.933130401056,63382.740392121319,64952.375876677455,66529.830361041561,68071.89858971526,69664.885626991338,71222.589892890537,72831.274051887434,74447.983388407447,75943.181651311053,77575.380986509947,79172.558227190952,80820.870141980791,82434.26648049301,84098.861702220776,85771.777325351388,{"$f":"SUM(EI244:EI246)","v":87409.939433568798},89099.399074694709,90754.213977162784,92460.392944839041,94175.111915222005,95812.287288602733,97543.764702847082,99240.872754243639,100989.51474798592,102703.89940416761,104469.88787563061,106244.73222035302,107985.48965899288,109777.95816835602,111536.45420430291,113346.73365709987,115166.1029211869,116865.80138323744,118702.8109435705,120506.13660742565,122361.42915467187,124183.15569017128,126056.92499971343,127940.11947948046,129789.92728473214,131691.89426313055,133560.59501793166,135481.53346921509,137412.14627203209,139224.059191395,141173.49270927257,143089.96391614422,145058.87202034798,146994.94194611965,148983.53106767251,150982.15193717778,152948.12346159844,154966.74031749406,156952.83469628321,158991.65950763822,161040.78149075099,162972.21185151965,165041.41213261487,167078.41020050843,169168.35465623188,171226.22769302223,173337.13623955965,175458.72283581333,177548.43697164831,179691.32312133725,181802.47052058976,183966.88203936449,186142.25433889159,188243.53721166716,190440.55346114372,192606.16985626536,194825.28537261367,197013.13894430146,199254.58803836379,201507.40503570606,203729.16986173604,206004.6777754229,208249.27453567661,210547.71396182201,{"$f":"SUM(GU244:GU246)","v":212857.82249689518},215052.37949056545,217385.33607812459,219687.73782973978,222044.23507725686,224370.32297190517,226750.61050284375,229142.99974831368,231505.20092518369,233921.76106402004,236308.28193026216,238749.26928162234,241202.67920602715,243541.67378585512,246019.45269802792,248467.56847270069,250970.42379878522,253443.76954455173,255971.96722436807,258513.0484929985,261024.8537375991,263591.68276689621,266129.3928604438,268722.24272325932,271328.31797461241,273821.1625644007,276453.22722233244,279056.57020662253,281715.34757818183,284345.56544093374,287031.33885184635,289730.82893913711,292402.00615691172,295128.92411319236,297827.69512835937,300582.3318784057,303351.04941858392,306049.82254946942,308846.47909080505,311615.40965982043,314440.52472585562,317238.08517317974,320091.96064050321,322960.4416516432,325801.62864966685,328699.33008516434,331569.91287277086,334497.14470552217,337439.37000515487,340270.89395081706,343242.67696130724,346187.78515016573,349189.88443579321,352165.49003617559,355198.22721517866,358246.5158219994,361268.58621835144,364348.00274504145,367401.38647323707,370512.26116353192,373639.10054245504,376656.58918918308,379814.94617728778,382947.73978839774,{"$f":"SUM(JG244:JG246)","v":386138.39245409367},389303.67330750357,392526.96430482395,395766.81457763031,398981.58436332992,402254.59496477415,405502.72120068525,408809.24397419108,412132.76628283941,415348.35132974142,418705.47940390575,422038.21981740207,425429.75259800395,428797.10039882938,432223.4029547,435667.33865910961,439087.39760486619,442566.65914815612,446022.25147026731,449537.21371153253,453070.27812985872,456538.43736575212,460107.55289849261,463653.52616747393,467259.29590617091,470842.13792359136,474484.95084627869,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(LS244:LS246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(OE244:OE246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(QQ244:QQ246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(TC244:TC246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(VO244:VO246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(YA244:YA246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,{"$f":"SUM(AAM244:AAM246)","v":478146.54233943956},478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956,478146.54233943956]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":216},{"$f":"LOOKUP(F250,8:8,247:247)","v":478146.54233943956}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":152409.52450905825}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":3.1372484356187438}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":216}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.3073031803154702E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":6.5579975603980767E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":4.9365922174178234E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,1212.7887476761375,1256.0515666371816,1211.8056671541694,1255.0463749797748,1254.5434936100878,1122.9079563487599,1253.5371574212404,1209.3445845692006,1252.5300534677472,1208.3587890781002,1251.5221779407593,1251.0179496436697,1206.8786241706835,1250.0089095886719,1205.8908608745567,1248.9990883856397,1248.4938836506808,1160.8269704059458,1247.4828835014048,1203.4179711966367,1246.4710925541767,1202.4274126161247,1245.4585069277821,1244.9519148936822,1200.9400597208221,1243.9381299445583,1199.9474754240875,1242.923540559761,1242.4159429781855,1111.5549113125546,1241.4001395783368,1197.4624311807481,1240.3835219094085,1196.4669697554834,1239.3660860163645,1238.8570599964471,1194.9722184136306,1237.8383893242928,1193.9746722579368,1236.8188904858794,1236.3088292551963,1105.8332065293196,1235.2880806657367,1191.4771193585343,1234.2664938894275,1190.4766126704651,1233.2440648959207,1232.7325333047629,1188.9742484126928,1231.7088334007672,1187.9715968547516,1230.684281148054,1230.1716841179991,1100.0802438982328,1229.1458456976129,1185.4611744571184,1228.1191447169622,1184.4554773718328,1227.0915770688705,1226.5774669575003,{"$f":"IF(EI7,EI70)","v":1182.9452816372627},1225.5485915789407,1181.9373783947574,1224.5188392082284,1224.0036328536062,1137.3595024065064,1222.9725572042478,1179.4137187691899,1221.9405941563846,1178.4026833811945,1220.9077395244638,1220.3909765528842,1176.8844334350215,1219.3567766680451,1175.8711294314332,1218.3216746773535,1217.8037840703346,1088.4770377523878,1216.7673209816885,1173.3338578219596,1215.7299451821086,1172.3173333988684,1214.6916524060875,1214.1721608152552,1170.7908022482936,1213.1324845472423,1169.7719455566273,1212.0918805799383,1211.5712293618069,1082.6249984393951,1210.5292257546389,1167.2206800395052,1209.4862836403688,1166.1985129651118,1208.4423986719237,1207.9201012551657,1164.6634692735968,1206.8747938245983,1163.638905058981,1205.8285326119039,1205.3050429642371,1076.738109002308,1204.2573428326141,1161.0732563983704,1203.2086779042384,1160.0452901145782,1202.1590437488296,1201.6338618226896,1158.5014981143881,1200.5827654892519,1157.471068575529,1199.5306887915963,1199.004281406869,1113.3694943316725,1197.9507257592225,1154.890640076276,1196.8961785217548,1153.8567150238775,1195.8406351793028,1195.3124885538068,1152.3039344268745,1194.2554425566254,1151.2674787363399,1193.1973891038299,{"$f":"IF(GU7,GU70)","v":1192.6679831554343},1064.85599537747,1191.6084099544473,1148.6718660938232,1190.5478178570183,1147.6318196520876,1189.4862022613927,1188.9550092097168,1146.0698055587438,1187.8918497065524,1145.0271598020531,1186.8276551368199,1186.2951682484825,1058.8588333771818,1185.2294123497777,1142.4159509490307,1184.1626097241194,1141.3696173740884,1183.0947556814176,1182.5604329089515,1139.798120180677,1181.4909929141718,1138.749117294175,1180.4204897118539,1179.8848379264446,1052.8229448919694,1178.8127310160428,1136.1218922445678,1177.7395490137419,1135.0691026065631,1176.6652871393396,1176.1277497521342,1133.4878679105009,1175.0518590734503,1132.4323376179912,1173.974876505576,1173.4359742532913,1088.7971415542265,1172.3573447838251,1129.7886683075478,1171.2776113123236,1128.7292504265349,1170.1967689666612,1169.6559304392424,1127.1380189298275,1168.5734156131787,1126.0757876779383,1167.4897796647103,1166.9475397306228,1040.630904070131,1165.8622128562706,1123.415237801712,1164.7757525135905,1122.349016182272,1163.6881537366799,1163.1439258792218,1120.7475235930353,1162.0546101052969,1119.6784144852929,1160.9641434130956,1160.4184769040551,1034.472660128818,1159.3262744141803,1117.0005393318768,{"$f":"IF(JG7,JG70)","v":1158.2329084223368},1115.9273350964268,1157.1383738669604,1156.5906667918002,1114.3153120284358,1155.4943698653958,1113.2391447580223,1154.3968916508652,1153.8477079617362,1028.2715056968557,1152.748448213197,1110.5434910404688,1151.6479943502884,1109.4631218612371,1150.5463412138613,1149.9950633013464,1107.8402937314681,1148.8916015452292,1106.7568845126366,1147.7869275456146,1147.2341343248402,1063.5779078683734,1146.127632172947,1104.042990195996,1145.0199047038841,1102.9552702256417,1143.9109466589537,1143.3560045226075,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","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,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":138654.62350378872}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-9.0249615629842239E-2}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":216}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-5.6125583893973819E-4}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":2.3096428801369041E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":2.8070512963662697E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 7 - Solar 3","index":16,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,7,"PIRR",{"$f":"G73","v":7.2121089147110906E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2031-06-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"SUM(K6:XFD6)","v":11},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2067-05-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,{"$f":"EI8+EJ7","v":42},43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":170},171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":298},299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,{"$f":"QQ8+QR7","v":362},363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,{"$f":"TC8+TD7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VO8+VP7","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,{"$f":"YA8+YB7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAM8+AAN7","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]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":666.66666666666674},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*EJ$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*GV$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*JH$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*LT$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*OF$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,{"$f":"$F13*QR$7","v":666.66666666666674},666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,666.66666666666674,0,0,0,0,0,{"$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":"INDEX(InputC!I24:AD24,E1)","v":800},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":1839.6},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*EJ$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*GV$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*JH$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*LT$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*OF$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,{"$f":"$F19*QR$7","v":1839.6},1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,1839.6,0,0,0,0,0,{"$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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,{"$f":"EJ14*EJ19/8760*EJ24","v":124992},120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,{"$f":"GV14*GV19/8760*GV24","v":112896},124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,{"$f":"JH14*JH19/8760*JH24","v":120960},124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,{"$f":"LT14*LT19/8760*LT24","v":124992},120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,{"$f":"OF14*OF19/8760*OF24","v":112896},124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,{"$f":"QR14*QR19/8760*QR24","v":120960},124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,116928,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,124992,120960,124992,124992,120960,124992,120960,124992,124992,112896,124992,120960,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,{"$f":"EH30*(1-$G$30*EI7)","v":0.98309663997358554},0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,{"$f":"GT30*(1-$G$30*GU7)","v":0.95728020594912666},0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,{"$f":"JF30*(1-$G$30*JG7)","v":0.9321417197872065},0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,{"$f":"LR30*(1-$G$30*LS7)","v":0.90766337835886102},0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,{"$f":"OD30*(1-$G$30*OE7)","v":0.88382784605102094},0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,0.87723759745454388,0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,0.8725085555052885,0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,{"$f":"QP30*(1-$G$30*QQ7)","v":0.86061824248939178},0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,0.85420105594111828,0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,0.84959620015476678,0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$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$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,118915.36957120491,{"$f":"EJ26*EJ$30","v":122828.1325097013},118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,119652.36750199324,{"$f":"GV26*GV$30","v":108028.17853629804},119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,116510.25783964251,{"$f":"JH26*JH$30","v":112704.98980247938},116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,109790.96224628783,{"$f":"LT26*LT$30","v":113403.4978639138},109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,110471.41013360921,{"$f":"OF26*OF$30","v":99739.148219288982},110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,107570.39536523406,{"$f":"QR26*QR$30","v":104057.10653712325},107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,0,{"$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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,118915.36957120491,{"$f":"SUM(EJ32:EJ34)","v":122828.1325097013},118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,119652.36750199324,{"$f":"SUM(GV32:GV34)","v":108028.17853629804},119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,116510.25783964251,{"$f":"SUM(JH32:JH34)","v":112704.98980247938},116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,109790.96224628783,{"$f":"SUM(LT32:LT34)","v":113403.4978639138},109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,110471.41013360921,{"$f":"SUM(OF32:OF34)","v":99739.148219288982},110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,107570.39536523406,{"$f":"SUM(QR32:QR34)","v":104057.10653712325},107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":380},{"$f":"F40*F14","v":304000},null,null,null,{"$f":"$G40","v":304000},{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$G40","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":304000},null,null,"USD",null,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,{"$f":"$F$44","v":304000},304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000,304000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":9.0909090909090912E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,9.0909090909090912E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":304000.00000000006},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,{"$f":"EH51*(1+EI50*EI7)","v":1.0700003510900278},1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,{"$f":"GT51*(1+GU50*GU7)","v":1.1891906965677606},1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,{"$f":"JF51*(1+JG50*JG7)","v":1.3216579895162377},1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,{"$f":"LR51*(1+LS50*LS7)","v":1.46888118641834},1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,{"$f":"OD51*(1+OE50*OE7)","v":1.6325039888749837},1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,{"$f":"QP51*(1+QQ50*QQ7)","v":1.8143531950267051},1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"TB51*(1+TC50*TC7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"VN51*(1+VO50*VO7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"XZ51*(1+YA50*YA7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,{"$f":"IF($F$52,EJ51,1)","v":1.0717675436629361},1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,{"$f":"IF($F$52,GV51,1)","v":1.1911547416866293},1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,{"$f":"IF($F$52,JH51,1)","v":1.3238408151392562},1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,{"$f":"IF($F$52,LT51,1)","v":1.471307163120571},1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,{"$f":"IF($F$52,OF51,1)","v":1.6352002019383198},1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,{"$f":"IF($F$52,QR51,1)","v":1.8173497468386903},1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,TD51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,VP51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,YB51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,AAN51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.6E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.6E-2},{"$f":"$F55*L$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,{"$f":"$F55*BX$52","v":1.6E-2},1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6E-2,1.6026425300830725E-2,1.6052894245194196E-2,1.6079406905171262E-2,1.610596335296181E-2,1.6132563660884974E-2,1.6159207901379331E-2,1.6185896147003088E-2,1.6212628470434299E-2,1.6239404944471049E-2,1.6266225642031645E-2,1.629309063615484E-2,1.6320000000000005E-2,1.6346953806847343E-2,1.6373952130098086E-2,1.6400995043274694E-2,1.6428082620021052E-2,1.6455214934102676E-2,1.6482392059406919E-2,1.6509614069943154E-2,1.6536881039842993E-2,1.6564193043360476E-2,1.6591550154872289E-2,1.6618952448877945E-2,1.6646400000000016E-2,1.6673892882984299E-2,1.6701431172700055E-2,1.6729014944140193E-2,1.6756644272421479E-2,1.6784319232784738E-2,1.6812039900595068E-2,1.6839806351342027E-2,1.686761866063986E-2,1.6895476904227692E-2,1.6923381157969739E-2,1.6951331497855514E-2,1.6979328000000023E-2,1.7007370740643995E-2,1.7035459796154069E-2,1.7063595243023009E-2,1.7091777157869921E-2,1.7120005617440443E-2,{"$f":"$F55*EJ$52","v":1.714828069860698E-2},1.7176602478368878E-2,1.720497103385267E-2,1.723338644231226E-2,1.7261848781129147E-2,1.7290358127812634E-2,1.7318914560000037E-2,1.7347518155456886E-2,1.7376168992077157E-2,1.7404867147883481E-2,1.7433612701027328E-2,1.7462405729789264E-2,1.7491246312579128E-2,1.7520134527936264E-2,1.754907045452973E-2,1.7578054171158514E-2,1.7607085756751739E-2,1.7636165290368898E-2,1.7665292851200047E-2,1.7694468518566035E-2,1.7723692371918714E-2,1.7752964490841159E-2,1.7782284955047887E-2,1.7811653844385059E-2,1.7841071238830723E-2,1.7870537218495002E-2,1.7900051863620339E-2,1.7929615254581695E-2,1.7959227471886784E-2,1.7988888596176283E-2,1.8018598708224056E-2,1.8048357888937362E-2,1.8078166219357095E-2,1.8108023780657991E-2,1.8137930654148853E-2,1.8167886921272771E-2,1.8197892663607346E-2,1.8227947962864911E-2,1.8258052900892753E-2,1.828820755967334E-2,1.8318412021324532E-2,1.8348666368099821E-2,1.837897068238855E-2,1.8409325046716121E-2,1.8439729543744249E-2,1.8470184256271165E-2,1.8500689267231842E-2,1.8531244659698239E-2,1.8561850516879506E-2,1.8592506922122224E-2,1.8623213958910621E-2,1.8653971710866819E-2,1.8684780261751036E-2,1.8715639695461833E-2,1.8746550096036332E-2,1.877751154765046E-2,1.8808524134619149E-2,1.8839587941396601E-2,1.8870703052576494E-2,1.890186955289222E-2,1.8933087527217111E-2,1.8964357060564683E-2,1.8995678238088849E-2,1.902705114508417E-2,{"$f":"$F55*GV$52","v":1.9058475866986068E-2},1.9089952489371079E-2,1.9121481097957069E-2,1.9153061778603476E-2,1.9184694617311541E-2,1.921637970022454E-2,1.9248117113628029E-2,1.927990694395007E-2,1.9311749277761463E-2,1.9343644201775985E-2,1.9375591802850638E-2,1.9407592167985863E-2,1.9439645384325802E-2,1.9471751539158512E-2,1.950391071991622E-2,1.9536123014175556E-2,1.956838850965778E-2,1.9600707294229039E-2,1.96330794559006E-2,1.966550508282908E-2,1.9697984263316697E-2,1.9730517085811507E-2,1.9763103638907653E-2,1.9795744011345585E-2,1.9828438292012321E-2,1.986118656994169E-2,1.9893988934314558E-2,1.9926845474459078E-2,1.995975627985095E-2,1.9992721440113638E-2,2.0025741045018627E-2,2.0058815184485677E-2,2.0091943948583046E-2,2.0125127427527756E-2,2.0158365711685822E-2,2.0191658891572511E-2,2.0225007057852584E-2,2.0258410301340537E-2,2.0291868713000861E-2,2.0325382383948272E-2,2.0358951405447977E-2,2.0392575868915921E-2,2.0426255865919011E-2,2.0459991488175403E-2,2.0493782827554718E-2,2.0527629976078321E-2,2.0561533025919548E-2,2.0595492069403972E-2,2.0629507199009644E-2,2.0663578507367358E-2,2.0697706087260886E-2,2.0731890031627249E-2,2.0766130433556948E-2,2.080042738629425E-2,2.0834780983237402E-2,2.086919131793892E-2,2.0903658484105827E-2,2.0938182575599901E-2,2.097276368643795E-2,2.1007401910792062E-2,2.1042097342989848E-2,2.1076850077514718E-2,2.1111660209006115E-2,2.1146527832259805E-2,{"$f":"$F55*JH$52","v":2.1181453042228099E-2},2.1216435934020145E-2,2.1251476602902161E-2,2.1286575144297708E-2,2.1321731653787951E-2,2.1356946227111904E-2,2.1392218960166718E-2,2.1427549949007915E-2,2.1462939289849658E-2,2.1498387079065023E-2,2.1533893413186248E-2,2.1569458388905009E-2,2.1605082103072673E-2,2.1640764652700557E-2,2.1676506134960215E-2,2.1712306647183675E-2,2.1748166286863723E-2,2.1784085151654156E-2,2.1820063339370067E-2,2.1856100947988087E-2,2.1892198075646664E-2,2.1928354820646336E-2,2.1964571281449987E-2,2.2000847556683127E-2,2.203718374513414E-2,2.2073579945754585E-2,2.2110036257659435E-2,2.2146552780127362E-2,2.2183129612601011E-2,2.2219766854687253E-2,2.2256464606157482E-2,2.2293222966947863E-2,2.233004203715961E-2,2.2366921917059277E-2,2.2403862707079E-2,2.2440864507816797E-2,2.2477927420036837E-2,2.2515051544669689E-2,2.2552236982812633E-2,2.2589483835729923E-2,2.2626792204853044E-2,2.2664162191781013E-2,2.2701593898280647E-2,2.2739087426286834E-2,2.2776642877902816E-2,2.2814260355400476E-2,2.2851939961220594E-2,2.2889681797973151E-2,2.2927485968437588E-2,2.2965352575563095E-2,2.3003281722468901E-2,2.3041273512444532E-2,2.3079328048950118E-2,2.3117445435616644E-2,2.3155625776246271E-2,2.3193869174812583E-2,2.3232175735460887E-2,2.3270545562508498E-2,2.330897876044502E-2,2.3347475433932625E-2,2.3386035687806353E-2,2.3424659627074372E-2,2.3463347356918296E-2,2.350209898269344E-2,{"$f":"$F55*LT$52","v":2.3540914609929135E-2},2.3579794344328997E-2,2.3618738291771212E-2,2.3657746558308847E-2,2.3696819250170118E-2,2.3735956473758684E-2,2.3775158335653936E-2,2.3814424942611292E-2,2.3853756401562492E-2,2.3893152819615876E-2,2.3932614304056674E-2,2.3972140962347323E-2,2.4011732902127731E-2,2.4051390231215584E-2,2.4091113057606649E-2,2.4130901489475037E-2,2.417075563517353E-2,2.4210675603233867E-2,2.4250661502367023E-2,2.4290713441463531E-2,2.4330831529593755E-2,2.4371015876008206E-2,2.4411266590137821E-2,2.4451583781594285E-2,2.4491967560170302E-2,2.4532418035839918E-2,2.4572935318758801E-2,2.4613519519264562E-2,2.4654170747877024E-2,2.469488911529857E-2,2.4735674732414389E-2,2.4776527710292824E-2,2.4817448160185652E-2,2.4858436193528392E-2,2.48994919219406E-2,2.4940615457226187E-2,2.4981806911373725E-2,2.5023066396556728E-2,2.5064394025133989E-2,2.5105789909649862E-2,2.5147254162834577E-2,2.5188786897604547E-2,2.5230388227062684E-2,2.527205826449869E-2,2.5313797123389374E-2,2.5355604917398966E-2,2.5397481760379422E-2,2.5439427766370724E-2,2.5481443049601211E-2,2.5523527724487877E-2,2.5565681905636684E-2,2.5607905707842875E-2,2.5650199246091285E-2,2.5692562635556655E-2,2.5734995991603955E-2,2.5777499429788679E-2,2.5820073065857176E-2,2.586271701574696E-2,2.5905431395587021E-2,2.5948216321698147E-2,2.5991071910593244E-2,2.6033998278977646E-2,2.6076995543749426E-2,2.6120063821999741E-2,{"$f":"$F55*OF$52","v":2.6163203231013118E-2},2.6206413888267797E-2,2.6249695911436041E-2,2.6293049418384465E-2,2.6336474527174331E-2,2.6379971356061911E-2,2.6423540023498775E-2,2.6467180648132124E-2,2.6510893348805128E-2,2.6554678244557213E-2,2.6598535454624431E-2,2.6642465098439753E-2,2.6686467295633398E-2,2.6730542166033173E-2,2.6774689829664782E-2,2.6818910406752168E-2,2.6863204017717836E-2,2.6907570783183166E-2,2.6952010823968763E-2,2.6996524261094782E-2,2.704111121578124E-2,2.7085771809448368E-2,2.7130506163716931E-2,2.7175314400408556E-2,2.7220196641546075E-2,2.7265153009353844E-2,2.7310183626258089E-2,2.7355288614887223E-2,2.74004680980722E-2,2.7445722198846837E-2,2.7491051040448151E-2,2.7536454746316687E-2,2.7581933440096875E-2,2.7627487245637346E-2,2.7673116286991283E-2,2.7718820688416738E-2,2.7764600574377008E-2,2.7810456069540929E-2,2.7856387298783258E-2,2.7902394387184976E-2,2.7948477460033656E-2,2.7994636642823787E-2,2.8040872061257122E-2,2.8087183841243032E-2,2.8133572108898827E-2,2.8180036990550109E-2,2.8226578612731121E-2,2.827319710218509E-2,2.8319892585864564E-2,2.836666519093177E-2,2.8413515044758943E-2,2.8460442274928697E-2,2.8507447009234348E-2,2.8554529375680284E-2,2.8601689502482288E-2,2.8648927518067916E-2,2.8696243551076823E-2,2.8743637730361132E-2,2.8791110184985761E-2,2.883866104422881E-2,2.8886290437581872E-2,2.8933998494750417E-2,2.8981785345654137E-2,2.9029651120427283E-2,{"$f":"$F55*QR$52","v":2.9077595949419045E-2},2.9125619963193898E-2,2.9173723292531942E-2,2.9221906068429285E-2,2.9270168422098373E-2,2.9318510484968363E-2,2.9366932388685492E-2,2.9415434265113401E-2,2.9464016246333526E-2,2.9512678464645444E-2,2.9561421052567236E-2,2.9610244142835852E-2,2.9659147868407454E-2,2.9708132362457802E-2,2.9757197758382606E-2,2.9806344189797895E-2,2.9855571790540363E-2,2.9904880694667756E-2,2.9954271036459226E-2,3.0003742950415694E-2,3.005329657126022E-2,3.0102932033938379E-2,3.0152649473618606E-2,3.0202449025692593E-2,3.0252330825775622E-2,3.0302295009706978E-2,3.0352341713550283E-2,3.0402471073593874E-2,3.0452683226351192E-2,3.0502978308561135E-2,3.0553356457188433E-2,3.060381780942403E-2,3.065436250268545E-2,3.0704990674617169E-2,3.0755702463091002E-2,3.0806498006206464E-2,3.0857377442291157E-2,3.090834090990114E-2,3.0959388547821307E-2,3.1010520495065769E-2,3.1061736890878235E-2,3.1113037874732373E-2,3.1164423586332219E-2,3.1215894165612528E-2,3.1267449752739172E-2,3.1319090488109533E-2,3.1370816512352837E-2,3.1422627966330614E-2,3.1474524991137003E-2,3.1526507728099187E-2,3.1578576318777758E-2,3.1630730904967111E-2,3.1682971628695822E-2,3.1735298632227044E-2,3.1787712058058887E-2,3.1840212048924801E-2,3.1892798747793979E-2,3.1945472297871744E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*TD$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*VP$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*YB$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,{"$f":"$F55*AAN$52","v":3.1998232842599922E-2},3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2,3.1998232842599922E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124940.03897012763,120859.4511689291,124836.18170431744,124784.28545042366,120708.78461668357,124680.55765579685,120608.44461012604,124576.916085612,124525.12761228465,112427.5515712724,124421.61524439136,120357.95935347978,124318.18892186509,120257.91097283267,124214.84857318,124163.21061669238,120107.99431632561,124059.99909478828,120008.15372083307,123956.87336817088,123905.34265580555,111867.97852369756,123802.34548841565,119758.91517637146,123699.43393812879,119659.36475531239,123596.60793377517,123545.22698909896,119510.19426217178,123442.52917033121,119410.85059208151,123339.91671983094,123288.64248550286,111311.19057631562,123186.15795436666,119162.85255468376,123083.75861420107,119063.7976147743,122981.44439419056,122930.31918212969,{"$f":"SUM(EI32:EI33)","v":118915.36957120491},122828.1325097013,118816.52035322582,122726.03078064646,122675.01174781627,114712.78721955827,122573.03730144678,118569.75664865521,122471.14762203647,118471.19472379258,122369.34263912222,122318.4718868474,118323.50543448338,122216.79381668702,118225.14820763443,122115.20026712104,122064.43516560293,110205.91460325652,121962.96826521246,117979.61269238457,121861.58570988008,117881.54132874025,121760.28742949337,121709.66987051046,117734.58711677248,121608.49787120899,117636.71943232136,121507.40997182707,121456.89753775721,109657.39906028287,121355.93565719404,117392.40599346327,121255.05770188777,117294.82274942189,121154.26360207492,121103.89797619333,117148.5999561775,121003.22952894104,117051.21937757972,120902.64476302719,120852.3837388322,109111.61358222421,120751.92436451778,116808.12193260953,120651.54849774847,116711.02437870814,120551.25606910807,120501.1411224094,116565.52936377874,120400.97372093314,116468.63346661694,120300.88958429756,120250.87871866325,112445.99260178574,120150.91934952958,116226.74596330465,120051.04307230825,116130.13168217216,119951.24981792859,119901.38430273549,115985.36082326833,119801.71545323628,115888.94719519197,119702.12945415301,{"$f":"SUM(GU32:GU33)","v":119652.36750199324},108028.17853629804,119552.90564942056,115648.26361143059,119453.52647519619,115552.13019772763,119354.22991059319,119304.61258543815,115408.07989058879,119205.43980652915,115312.14613125399,119106.34946567398,119056.83518809962,107490.50199489269,118957.86837585454,115072.66047490972,118858.9838304521,114977.00553526875,118760.18148350742,118710.81111310201,114833.67219357335,118612.13193574667,114738.21591458326,118513.53478613551,118464.26695042361,106955.50157065505,118365.79271459741,114499.92222334628,118267.40033615631,114404.74337631199,118169.08974705581,118119.96510225984,114262.12343158835,118021.7770697105,114167.14225643354,117923.67065663783,117874.64803620092,110223.99122776312,117776.66392514823,113930.03459766955,117678.76126406105,113835.32947363961,117580.93998523355,117532.0598430245,113693.41937517695,117434.36051076117,113598.91093917638,117336.74239173904,117287.96376609465,105893.47586182495,117190.46734037236,113362.98340977894,117093.05195922381,113268.74965094491,116995.71755528016,116947.08069872271,113127.54586570503,116849.86763439226,113033.50781594712,116752.73537908944,116704.19953382964,105366.42413670818,116607.18836613624,112798.75454219064,{"$f":"SUM(JG32:JG33)","v":116510.25783964251},112704.98980247938,116413.40788731491,116365.01310553066,112564.48881500865,116268.28388888622,112470.91881029269,116171.6350790677,116123.34080582889,104841.9956470522,116026.81248094401,112237.33394768622,115930.36439589239,112144.03589270146,115833.99648397414,115785.84257211148,112004.23420504335,115689.59479495221,111911.12991582122,115593.42702441898,115545.37312085181,108045.89795568278,115449.32523557608,111678.70764896293,115353.35719076487,111585.87395592712,115257.46892005029,115209.55467925433,111446.76808753503,115113.78594536544,111354.12719585322,115018.09681989459,114970.28208963409,103800.95621376351,114874.71225272928,111122.86173828565,114779.22185890801,111030.4900959821,114683.81084213271,114636.13507951553,110892.07658363285,114540.84300460869,110799.89678307473,114445.63014189382,114398.05339452947,103284.31935208733,114302.95922665903,110569.78237714071,114207.944106469,110477.8704858561,114113.00796825044,114065.56949686135,110340.1458835636,113970.75170851524,110248.42487919201,113876.01273810714,113828.67278915335,102770.25388913983,113734.05192282314,110019.45579589126,113639.50971073816,109928.0013673584,113545.04608751654,113497.84372631252,{"$f":"SUM(LS32:LS33)","v":109790.96224628783},113403.4978639138,109699.69775458798,113309.23042716141,113262.12609802802,105910.84513467875,113167.97617752732,109471.86829343457,113073.90451979492,109380.86905077538,112979.91105977434,112932.94363359064,109244.51199915794,112839.0673482752,109153.70174798046,112745.26909826693,112698.39921622981,101749.78602979213,112604.71789757279,108927.00623686088,112511.11445215554,108836.45991452977,112417.5888152454,112370.85515476626,108700.7815375776,112277.44610936074,108610.42326608209,112184.11471086599,112137.47810903791,101243.35822750484,112044.2630599051,108384.85606111391,111951.12549642235,108294.76040484132,111858.06535417915,111811.56429590876,108159.75732466314,111718.62016487235,108069.84878326177,111625.75329428345,111579.34881158495,100739.45101153954,111486.59771126536,107845.40426865335,111393.92371093517,107755.7570353896,111301.32674650448,111255.05713273791,107621.42589090645,111162.57560210445,107531.96484120807,111070.17094737873,111023.99742850932,103817.98225919539,110931.70796784251,107308.63742911852,110839.49522342398,107219.43638697805,110747.35913148279,110701.3198102773,107085.77383383975,110609.29857759766,106996.75804859409,110517.35383819992,{"$f":"SUM(OE32:OE33)","v":110471.41013360921},99739.148219288982,110379.58001492791,106774.54217899428,110287.8262306637,106685.78510720005,110196.14871736306,110150.33854250929,106552.78781770186,110058.77531679407,106464.21508074405,109967.28820363931,109921.57316949846,99242.727739152455,109830.2001065713,106243.10522127817,109738.90299813049,106154.78991010635,109647.68178103835,109602.09961203185,106022.45457310611,109510.99211369432,105934.32267930159,109419.96034909075,109374.47284726397,98748.778037015305,109283.55456523859,105714.31332514941,109192.71185965982,105626.43757587438,109101.9446677042,109056.58936971702,105494.76089671017,108965.93533051641,105407.06765189974,108875.35664810873,108830.09554612494,101766.4756301852,108739.62978147136,105188.15332563955,108649.23921710618,105100.71495047915,108558.92379051867,108513.79423437116,104969.69365088714,108423.59139735615,104882.43687183235,108333.46354206916,108288.42771309381,97768.241837841008,108198.41221354803,104664.61212330459,108108.4715400047,104577.60894536569,108018.6056302642,107973.70069239677,104447.23976339865,107883.94681184931,104360.41727772742,107794.26753983171,107749.45586263872,97281.630929067862,107659.88838714668,104143.67668389899,{"$f":"SUM(QQ32:QQ33)","v":107570.39536523406},104057.10653712325,107480.97673501076,107436.29529745605,103927.38622706923,107346.98813883544,103840.99587322178,107257.75521740403,107213.16657634785,96797.441974214395,107124.04489500969,103625.33403805105,107034.99729668148,103539.19476716103,106946.02371978119,106901.56467013614,103410.12009946258,106812.70201002344,103324.15972663766,106723.91321760749,106679.54650259536,99755.50802300236,106590.86839660982,103109.57128094012,106502.26400490916,103023.86074138555,106413.73326621787,106369.49549761605,102895.42850255939,106281.07512365867,102809.89597066064,106192.72824974461,106148.58235620892,95836.281768185218,106060.34561781811,102596.37557197518,105972.18222682233,102511.09162987967,105884.09212225107,105840.0745333352,102383.29862243657,105752.0942441918,102298.19180201934,105664.18708926825,105620.260918139,95359.28658766429,105532.4633505735,102085.73413447532,105444.73876533924,102000.87466658314,105357.0871017692,105313.28859666358,101873.71770894845,105225.7462019494,101789.03448116667,105138.2765774523,105094.56903512983,94884.665501776864,105007.20845255391,101577.63425535159,0,0,0,0,{"$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":1081336.5387944542},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2002.3422016376303,1940.1439881470308,2007.2917621116162,2009.771128490049,1947.3421522567005,2014.7390524199336,1952.1557589110746,2019.7192564884976,2022.2139730578235,1828.7719222394662,2027.2126542736532,1964.2418966487905,2032.2236916566499,1969.0972775347595,2037.2471157498419,2039.7634823780975,1976.4028617791205,2044.8055439699679,1981.2883031773665,2049.860068960324,2052.3920148544903,1856.0631764001041,2057.4652927315387,1993.5548055919519,2062.5511111701521,1998.4826446298605,2067.6495011691613,2070.2034202118966,2005.8972520684099,2075.3207258419789,2010.8556002196881,2080.4506808651868,2083.0204116673985,1883.7617052703986,2088.1693994316602,2023.3051589416164,2093.3311149036517,2028.3065374439125,2098.5055895448086,2101.0976214067828,2035.8317950590344,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2106.2912939620514},2040.8641379703849,2111.4978046807337,2114.1058842653142,1980.1547862458592,2119.3317117557513,2053.4994847980561,2124.5704568929182,2058.5755002138994,2129.8221516077556,2132.4528650567968,2066.2130592678736,2137.7240441813701,2071.3205011829582,2143.0082530567147,2145.6552537128346,1940.4049893207964,2150.9590676293033,2084.1444086821316,2156.2759919660098,2089.296174838214,2161.606059130409,2164.2760314222232,2097.0477112355484,2169.6258737674339,2102.2313728769532,2174.9889403098837,2177.6754428671375,1969.3621736990842,2183.0584070220007,2115.246654989131,2188.4546772474209,2120.4753023340768,2193.8642864344793,2196.5741034393122,2128.342516989253,2202.0037829175121,2133.6035358044082,2207.4468839411948,2210.1734778970545,1998.751493910733,2215.6367734705609,2146.8130484642975,2221.1135736846859,2152.1197243167198,2226.6039119213538,2229.3541682525492,2160.1043435274232,2234.8648762946987,2165.4438739381917,2240.3892061756555,2243.1564898248212,2101.0286630788491,2248.7013156242888,2178.8505157003792,2254.2598475977511,2184.2363845006348,2259.8321196252987,2262.6234187697778,2192.3401603265538,2268.2163645868814,2197.7593739825465,2273.8231355251487,2276.6317160908325,{"$f":"GV55*GV57+GV56*GV58","v":2058.8524335884986},2282.2592888137015,2211.3660866575265,2287.9007722514784,2216.8323302232275,2293.5562007898557,2296.3891552405339,2225.0570408705075,2302.0655660889765,2230.5571269061761,2307.7560083745761,2310.6065021417458,2089.5772409638794,2316.3180566425613,2244.3668962058709,2322.0437294516155,2249.914713991212,2327.7835554677481,2330.6587868579395,2258.2621642026452,2336.4199083087815,2263.8443294982148,2342.1952705916833,2345.0883030422929,2120.7605628849606,2350.8850926036639,2277.8601856911282,2356.6962111645762,2283.4907950500797,2362.5216941446756,2365.4398333844929,2291.9628165011209,2371.2869295967871,2297.6282859474136,2377.1484791608996,2380.0846851111364,2229.2810005261904,2385.9679817187452,2311.8533045235563,2391.8658211614006,2317.5679409769887,2397.7782393873249,2400.7399268021236,2326.1663926776769,2406.6742808003069,2331.9164094448884,2412.6233038415567,2415.6033275811428,2184.5302226196718,2421.5744222028547,2346.3537117906362,2427.5602766862435,2352.1536292974301,2433.5609275159964,2436.5668129868777,2360.8803980003086,2442.5897269423067,2366.716223810799,2448.6275288508664,2451.6520242844308,2217.1305533673685,2457.7122271535718,2381.3689778938137,2463.7874101497664,{"$f":"JH55*JH57+JH56*JH58","v":2387.2554491260139},2469.8776103021723,2472.928353408588,2396.1124497401406,2479.0411489252688,2402.0353651452897,2485.1690545720007,2488.2386853625676,2250.2173875993635,2494.3893262654269,2416.9067862096654,2500.5551708477956,2422.8811028317436,2506.736256691428,2509.832526855912,2431.87027884288,2516.0365452605047,2437.8815835040805,2522.2558992876739,2525.3713390022867,2365.3621993069146,2531.6137675699115,2452.9749347758602,2537.8716267056352,2459.0384077281442,2544.1449545520545,2547.2874311871105,2468.1617316252082,2553.5840338232501,2474.2627445990479,2559.8962009395782,2563.0581331971052,2317.8797157507033,2569.3937192014487,2489.5813380022737,2575.744966048399,2495.7352977886044,2582.1119124497664,2585.3012851069548,2504.9947714964992,2591.6918536339763,2511.1868315242009,2598.0982189141005,2601.3073375352351,2352.47005676976,2607.7374711897241,2526.7340284076463,2614.1834993977786,2532.9798253873309,2620.6454614489121,2623.8824299701569,2542.3774807062196,2630.368366666265,2548.6619465074018,2636.8703358546622,2640.1273450141716,2387.5765987304294,2646.6534372787632,2564.4411583821493,2653.1956612956074,2570.7801630662693,2659.7540569405478,2663.0393316117006,2580.3180621174151,{"$f":"LT55*LT57+LT56*LT58","v":2669.6220596816756},2586.6963126882338,2676.2210595011247,2679.5266738823652,2509.7501537892417,2686.150156773148,2602.7110019762608,2692.7900121546518,2609.1446053284017,2699.4462804977984,2702.7805822044975,2618.8248410066576,2709.4615460919867,2625.2982759223969,2716.159024556634,2719.5139695083722,2459.3692140572989,2726.2362964117974,2641.5519567163346,2732.9752401370165,2648.0815704578076,2739.7308417589084,2743.1149021447623,2657.9062668908559,2749.8955678492325,2664.4763066130395,2756.6929945823276,2760.0980062779072,2496.0710408293844,2766.9206522697004,2680.9725454472659,2773.7601630605777,2687.5996023668754,2780.6165803383915,2784.0511419655222,2697.5709153813268,2790.9329973639442,2704.2390015694045,2797.8318639203189,2801.2876895191916,2533.3205788116074,2808.2121516880302,2720.9814182026471,2815.1537303338755,2727.7073724710895,2822.112467766698,2825.5982842786816,2737.8274900655347,2832.5828394520136,2744.5950858932297,2839.5846596453739,2843.0920574570564,2662.951930275532,2850.1198552330729,2761.5873541028473,2857.1650249198765,2768.4136815917986,2864.2276094588397,2867.7654457460771,2778.6848244169169,2874.8542333106197,2785.5534148932861,2881.9605435457179,2885.5202831961815,{"$f":"OF55*OF57+OF56*OF58","v":2609.4956049493976},2892.6529586843735,2802.7992632814012,2899.8032653290393,2809.7274618873685,2906.9712467123759,2910.561879079934,2820.1518837332069,2917.7564545236337,2827.1229760284941,2924.9688141334032,2928.5816767339543,2648.4378081403415,2935.8207950525652,2844.6261888401618,2943.0778076421284,2851.6577788131617,2950.3527587352328,2953.9969750731848,2862.2377671036784,2961.2989170969504,2869.312890880034,2968.6189086846689,2972.285687003347,2687.9611562799428,2979.6328366273001,2887.0773088336127,2986.998147563213,2894.2138331107608,2994.3816647037684,2998.080264660086,2904.9517094057587,3005.4911755242042,2912.1324171528927,3012.9204053107624,3016.6419039462985,2825.5055477341639,3024.0986970557537,2930.1619382828117,3031.5739225033012,2937.4049628268885,3039.0676258515691,3042.8214210075826,2948.3030833314288,3050.342926883302,2955.5909507072724,3057.8830250596561,3061.6600606180236,2768.7861071564871,3069.2281334521399,2973.889531219374,3076.8149136950756,2981.2406453624444,3084.4204475894026,3088.2302616378893,2992.3014014438691,3095.8640129642458,2999.6980276203176,3103.5166340491287,3107.3500353227305,2810.1054452587018,3115.0310485386999,3018.2696827599661,3122.7310483391725,{"$f":"QR55*QR57+QR56*QR58","v":3025.7304995521213},3130.4500816568084,3134.3167505827332,3036.9563182647885,3142.0644224287098,3044.4633262786092,3149.8312456316826,3153.7218537812132,2852.0414029317799,3161.5174928186643,3063.3121312117546,3169.3324017825139,3070.8842877750681,3177.1666283058112,3181.0910005697683,3082.2776323929193,3188.9542930018497,3089.8966695018944,3196.8370225917679,3200.7856913307887,2997.981867232018,3208.6976667816157,3109.026760209279,3216.6291997291237,3116.711918097033,3224.580338517203,3228.5632752415909,3128.2752886541084,3236.5439136968112,3136.0080266984883,3244.5442793757911,3248.5518751580598,2937.8001222314542,3256.581923141779,3155.4236008832067,3264.6318204839504,3163.2234464444905,3272.7016162499135,3276.7439914078914,3174.9593802835084,3284.8437270724444,3182.8075160528647,3292.9634843554118,3297.0308865650081,2981.6417018368475,3305.1807691097142,3202.5128340614601,3313.3507972301745,3210.4290788112044,3321.5410207239456,3325.6437213312083,3222.3401511403308,3333.86433152471,3230.3054067458802,3342.1052621246108,3346.2333632689001,3026.1375410999199,3354.5048686979044,3250.3047925031938,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":4}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":4},{"$f":"F64/(months/Months_Period)","v":0.33333333333333331},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(EI14+EI15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(GU14+GU15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(JG14+JG15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(LS14+LS15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(OE14+OE15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"$G64*(QQ14+QQ15)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":112000.00000000061},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(EJ64:EJ65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(GV64:GV65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(JH64:JH65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(LT64:LT65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(OF64:OF65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,{"$f":"SUM(QR64:QR65)","v":266.66666666666663},266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,266.66666666666663,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":161710.22690189231},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,267.10708834717866,267.54823741990322,267.99011508618764,268.4327225493634,268.8760610147495,269.32013168965545,269.76493578338477,270.2104745072383,270.65674907451739,271.1037607005274,271.55151060258061,272,272.44923011412232,272.89920216830137,273.34991738791155,273.80137700035084,274.25358223504458,274.70653432344864,275.16023449905254,275.61468399738317,276.06988405600788,276.52583591453811,276.98254081463239,277.44000000000017,277.89821471640494,278.35718621166751,278.81691573566985,279.27740454035796,279.73865387974558,280.20066500991777,280.66343918903374,281.12697767733096,281.59128173712816,282.05635263282898,282.52219163092519,282.98880000000037,283.45617901073319,283.92432993590108,284.39325405038346,284.86295263116529,285.33342695734069,{"$f":"EJ66*EJ51","v":285.80467831011629},286.27670797281456,286.74951723087776,287.22310737187092,287.69747968548575,288.17263546354388,288.64857600000056,289.12530259094802,289.60281653461925,290.08111913139129,290.56021168378879,291.04009549648771,291.5207718763188,292.00224213227102,292.48450757549546,292.96756951930848,293.45142927919562,293.93608817281489,294.42154752000073,294.90780864276718,295.39487286531181,295.88274151401924,296.37141591746473,296.86089740641762,297.35118731384534,297.84228697491665,298.33419772700557,298.82692090969488,299.32045786477971,299.81480993627139,300.30997847040084,300.80596481562264,301.30277032261819,301.80039634429983,302.29884423581416,302.79811535454616,303.29821106012236,303.79913271441512,304.30088168154583,304.80345932788896,305.30686702207544,305.81110613499698,306.31617803980907,306.82208411193528,307.32882572907079,307.83640427118604,308.34482112053064,308.85407766163723,309.36417528132506,309.87511536870369,310.386899315177,310.89952851444696,311.41300436251726,311.92732825769713,312.44250160060551,312.95852579417425,313.47540224365241,313.99313235660998,314.51171754294154,315.03115921487029,315.5514587869518,316.07261767607804,316.59463730148076,317.1175190847361,{"$f":"GV66*GV51","v":317.64126444976773},318.16587482285126,318.6913516326178,319.21769631005787,319.7449102885256,320.27299500374227,320.80195189380044,321.33178239916782,321.86248796269098,322.39407002959967,322.92653004751054,323.45986946643097,323.99408973876331,324.52919231930849,325.06517866527031,325.60205023625917,326.13980849429629,326.67845490381728,327.21799093167664,327.75841804715128,328.29973772194484,328.84195143019173,329.38506064846081,329.92906685575969,330.47397153353864,331.01977616569479,331.56648223857587,332.11409124098458,332.66260466418248,333.21202400189389,333.76235075031042,334.31358640809458,334.8657324763841,335.41879045879585,335.97276186143029,336.52764819287518,337.08345096420965,337.64017168900887,338.19781188334758,338.75637306580444,339.31585675746624,339.87626448193197,340.43759776531681,340.99985813625665,341.56304712591191,342.12716626797197,342.69221709865911,343.25820115673281,343.82511998349401,344.39297512278927,344.96176812101476,345.53150052712078,346.10217389261578,346.6737897715708,347.2463497206233,347.81985529898196,348.39430806843041,348.96970959333163,349.54606144063246,350.12336517986768,350.70162238316408,351.28083462524523,351.86100348343518,352.44213053766333,{"$f":"JH66*JH51","v":353.02421737046825},353.60726556700234,354.19127671503594,354.77625240496172,355.36219422979912,355.94910378519836,356.53698266944525,357.12583248346522,357.71565483082759,358.30645131775032,358.89822355310412,359.49097314841674,360.08470171787781,360.67941087834259,361.27510224933684,361.87177745306116,362.4694381143953,363.06808586090256,363.66772232283438,364.26834913313473,364.86996792744435,365.47258034410555,366.07618802416641,366.68079261138541,367.28639575223559,367.89299909590972,368.50060429432386,369.10921300212266,369.71882687668347,370.32944757812083,370.94107676929133,371.55371611579767,372.16736728599346,372.78203195098786,373.39771178464997,374.01440846361322,374.63212366728055,375.25085907782807,375.87061638021049,376.49139726216532,377.11320341421731,377.73603652968353,378.35989830467736,378.98479043811381,379.61071463171356,380.23767259000783,380.86566602034321,381.49469663288579,382.12476614062638,382.75587625938488,383.38802870781495,384.02122520740886,384.65546748250188,385.29075726027736,385.92709627077113,386.56448624687636,387.2029289243481,387.84242604180827,388.48297934075026,389.12459056554371,389.76726146343913,390.41099378457284,391.0557892819715,391.70164971155725,{"$f":"LT66*LT51","v":392.34857683215222},392.99657240548322,393.64563819618684,394.29577597181407,394.94698750283527,395.59927456264467,396.2526389275655,396.90708237685482,397.56260669270813,398.21921366026453,398.87690506761118,399.53568270578864,400.19554836879541,400.85650385359304,401.51855096011076,402.18169149125055,402.84592725289212,403.51126005389773,404.177691706117,404.84522402439211,405.51385882656251,406.18359793347003,406.8544431689636,407.52639635990465,408.19945933617163,408.87363393066522,409.54892197931332,410.22532532107596,410.90284579795036,411.58148525497609,412.26124554023977,412.94212850488037,413.62413600309412,414.3072698921398,414.99153203234323,415.67692428710308,416.36344852289534,417.05110660927875,417.73990041889977,418.42983182749759,419.12090271390952,419.81311496007572,420.50647045104466,421.2009710749781,421.89661872315617,422.59341528998272,423.29136267299026,423.99046277284532,424.69071749335347,425.39212874146455,426.09469842727799,426.79842846404784,427.50332076818802,428.20937725927752,428.91659986006584,429.62499049647795,430.33455109761957,431.04528359578262,431.75718992645028,432.47027202830242,433.18453184322067,433.899971316294,434.61659239582372,435.33439703332891,{"$f":"OF66*OF51","v":436.05338718355188},436.77356480446321,437.49493185726732,438.21749030640763,438.94124211957211,439.66618926769848,440.39233372497949,441.1196774688687,441.84822248008538,442.57797074262015,443.30892424374048,444.04108497399585,444.77445492722325,445.50903610055281,446.24483049441295,446.98184011253608,447.72006696196382,448.45951305305266,449.20018039947934,449.94207101824628,450.68518692968723,451.4295301574727,452.17510272861546,452.92190667347586,453.66994402576785,454.41921682256401,455.16972710430139,455.92147691478698,456.67446830120326,457.42870331411387,458.18418400746907,458.94091243861135,459.69889066828119,460.45812076062236,461.21860478318797,461.98034480694554,462.74334290628337,463.50760115901545,464.27312164638755,465.03990645308289,465.80795766722753,466.57727738039637,467.34786768761865,468.11973068738382,468.89286848164704,469.66728317583505,470.44297687885194,471.21995170308475,471.99820976440935,472.77775318219608,473.55858407931561,474.34070458214484,475.1241168205724,475.90882292800461,476.69482504137136,477.48212530113182,478.2707258512803,479.06062883935209,479.85183641642931,480.64435073714674,481.43817395969779,482.23330824584019,483.02975576090216,483.82751867378795,{"$f":"QR66*QR51","v":484.62659915698401},485.42699938656489,486.22872154219897,487.03176780715467,487.83614036830613,488.64184141613936,489.44887314475812,490.25723775188993,491.06693743889201,491.8779744107573,492.69035087612053,493.50406904726407,494.31913114012411,495.13553937429657,495.95329597304334,496.77240316329818,497.59286317567268,498.41467824446255,499.23785060765368,500.06238250692815,500.88827618767027,501.71553389897286,502.54415789364339,503.37415042820976,504.20551376292696,505.03825016178291,505.87236189250461,506.70785122656446,507.54472043918645,508.38297180935211,509.22260761980715,510.06363015706711,510.90604171142405,511.74984457695274,512.59504105151666,513.44163343677428,514.28962403818582,515.13901516501892,515.98980913035507,516.8420082510961,517.69561484797043,518.55063124553953,519.40705977220364,520.26490276020877,521.12416254565289,521.98484146849205,522.84694187254729,523.71046610551014,524.57541651894985,525.4417954683197,526.3096053129625,527.1788484161184,528.04952714493038,528.92164387045068,529.79520096764804,530.6702008154133,531.54664579656628,532.42453829786234,533.30388070999857,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":919626.31189256057},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,1750.4983681016938,{"$f":"EJ59-EJ68","v":1820.4866156519352},1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,1959.5141970060963,{"$f":"GV59-GV68","v":1741.2111691387308},1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,2111.3452796121032,{"$f":"JH59-JH68","v":2034.2312317555457},2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,2188.6164124058578,{"$f":"LT59-LT68","v":2277.2734828495236},2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF59-OF68","v":2173.4422177658457},2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,2638.9035296653847,{"$f":"QR59-QR68","v":2541.1039003951373},2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,-27636.363636363636,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70-EI46","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70-GU46","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70-JG46","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70-LS46","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70-OE46","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70-QQ46","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.8201225290059888E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.2121089147110906E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EI82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GU82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JG82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LS82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OE82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QQ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TC82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VO82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YA82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAM82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.8201225290059888E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.2121089147110906E-2},{"$f":"SUM(K80:XFD80)","v":9002.8636342405189},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,160.84702261980186,322.63019461967679,485.35496450372221,649.02681248699707,813.65125068008342,979.23382327472245,1145.7801067305304,1313.2957099628015,1481.7862745314048,1651.2574748307788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":313002.86363424058},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EJ79+EJ80+EJ81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GV79+GV80+GV81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JH79+JH80+JH81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LT79+LT80+LT81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OF79+OF80+OF81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QR79+QR80+QR81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TD79+TD80+TD81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VP79+VP80+VP81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YB79+YB80+YB81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAN79+AAN80+AAN81","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EJ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GV82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JH82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LT82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OF82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QR82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TD82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VP82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YB82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAN82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K85:XFD85)","v":313002.86363424035},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*EI84*EI7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*GU84*GU7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*JG84*JG7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*LS84*LS7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*OE84*OE7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,{"$f":"$F$85*QQ84*QQ7","v":745.24491341485862},745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,745.24491341485862,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":9002.8636342403479},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,989.99019987559302,927.35083731226894,994.05673361056995,996.09349252582695,933.22117782709245,1000.1740073154195,937.14590971283121,1004.2638685664007,1006.3123105684475,812.42324812408026,1010.4162302562141,946.99698323393193,1014.529548127669,950.95316195159955,1018.6522849470717,1020.717191962888,956.90436612921724,1024.8540962316606,960.88315526345525,1029.0004715480823,1031.077217383624,834.29242707070728,1035.2378385020479,970.86989217709299,1039.4079830388887,974.8805450033343,1043.5876720186329,1045.6811022566799,980.91368477380558,1049.8751474172022,984.94724761579585,1054.078789772997,1056.1842165154117,856.46043922271099,1060.4022943858763,995.07144552675743,1064.6300224780598,999.13729409315272,1068.8674220795665,1070.9897553607589,1005.2534546868352,{"$f":"EJ70-EJ85","v":1075.2417022370764},1009.3425165827117,1079.5033740349973,1081.6378634785847,947.21239314551497,1085.9141628773486,1019.605995383197,1090.2002408871117,1023.7277702644216,1094.4961190615059,1096.6477399581495,1029.9280503565274,1100.9583588901928,1034.0733456358284,1105.2788320663608,1107.4427707786676,901.70864662674205,1111.7780660416297,1044.4779477472721,1116.1232699083839,1048.6563885580435,1120.4784042015312,1122.6597020898998,1054.9419004142719,1127.0297730387297,1059.1441724871779,1131.4098291680193,1133.603608542584,924.79680241944595,1137.9986836708708,1069.6917631038714,1142.4037990169395,1073.9276185966,1146.8189766753208,1149.0303457886394,1080.2994882198482,1153.460658442531,1084.5594896751345,1157.9010888447901,1160.1251051543068,948.19971347379885,1164.5807539207053,1095.2519570096297,1169.0465761578921,1099.5459851727906,1173.522594235309,1175.76443371716,1106.0053524509271,1180.2557875985149,1110.3238451546295,1184.75739344562,1187.0120478955155,1044.3707453014731,1191.5290739517332,1121.1631006849152,1196.0564083887184,1125.5160688421238,1200.5940738538302,1202.8667878119777,1132.064087696825,1207.4199923850711,1136.4418428916097,1211.9835848088092,1214.2692835912376,{"$f":"GV70-GV85","v":995.96625572387222},1218.8485005759917,1147.4298216100501,1223.4381625265619,1151.842506519843,1228.0382923712546,1230.3422899318748,1158.4803450564809,1234.9581647114269,1162.9181434617176,1239.584564912207,1241.901719260456,1020.3382378102575,1246.543950908394,1174.056804125742,1251.1967658004978,1178.5299920820571,1255.8601871490723,1258.1958825114043,1185.2588327406352,1262.8752571719779,1189.7574646531643,1267.5652965283639,1269.9143227716745,1045.0416779365632,1274.6204030231106,1201.0487900376938,1279.3372065087328,1205.5832769710387,1284.0647567279229,1286.4325692193238,1212.4043166781676,1291.1762837055444,1216.9645820737592,1295.9308038846107,1298.3121235034027,1146.9526361471221,1303.0828966148779,1228.4105792253499,1307.8645346807375,1233.0071708046639,1312.657061490534,1315.0574156219482,1239.9216211265616,1319.8663202595362,1244.5443297620577,1324.6861733280389,1327.1002130095512,1095.4601892213191,1331.9365336652068,1256.1470302547627,1336.7838627442638,1260.8065419899558,1341.6422243295669,1344.0755498513959,1267.8156292864678,1348.9505054590177,1272.5016008026087,1353.8365539953752,1356.2837456897046,1121.184017569346,1361.1864791134681,1284.2630609955199,1366.1003661972445,{"$f":"JH70-JH85","v":1288.9863183406869},1371.0254313203113,1373.4921632786932,1296.0912839203202,1378.4340412806109,1300.8413479452329,1383.3871584876965,1385.8679394642436,1147.2568193536772,1390.8379615328181,1312.7636492417028,1395.8192842845201,1317.5514876990069,1400.8119323982269,1403.3125111917166,1324.7535879749603,1408.3221937312505,1329.5685842283192,1413.3432635499807,1415.8580764542935,1255.2473179646117,1420.8962738109472,1341.6538333368349,1425.9459206793913,1346.50709856105,1431.0070420412862,1433.5419134779281,1353.807605208227,1438.6202935317078,1358.6883836060683,1443.7102107554283,1446.2595036664488,1200.4674350498512,1451.3667738356021,1370.9387128027652,1456.4856441699271,1375.858260706465,1461.6161399570797,1464.1857553118857,1383.2584608194752,1469.3337368049001,1388.2058815796586,1474.4934071945645,1477.0776336822623,1227.6144287231878,1482.2548851848574,1400.6234489724443,1487.4438893500342,1405.6101458318458,1492.6446717746685,1495.2494878474831,1413.111342083952,1500.4679857689043,1418.1262758322659,1505.6983261690325,1508.3179453524367,1255.1287563912229,1513.5660978220963,1430.7132656265403,1518.8261573152049,1435.7679881879717,1524.0981497411162,1526.7386289148703,1443.371498990999,{"$f":"LT70-LT85","v":1532.0285694346649},1448.4548268678918,1537.3305078900789,1539.9859844956923,1369.5582528715477,1545.3059687956447,1461.2134496338367,1550.6380163629383,1466.337085220835,1555.9821534226753,1558.6587637220277,1474.0442448860103,1564.0210843083328,1479.1968586539451,1569.3955601816647,1572.0873646022628,1311.2783733895481,1577.4801229430409,1492.1293515953589,1582.8851026977659,1497.3227982163862,1588.3023304105795,1591.0155455609397,1505.1349571160927,1596.4511950982023,1510.3577592675156,1601.8991591881554,1604.6277675419724,1339.9232816165754,1610.0942535998656,1523.4663864921672,1615.5731211408388,1528.7305529489227,1621.0643970313931,1623.81469651832,1536.6490776793648,1629.3246354261901,1541.9429815452672,1634.8470500865606,1637.6129442768352,1368.9547626828394,1643.1541233130956,1555.2300343367438,1648.7078458440387,1560.5658403330744,1654.2741390618567,1657.0620081908328,1568.5921138778308,1662.6472085438013,1573.9580437369063,1668.2450478032374,1671.0487155781498,1490.2036960924852,1676.6655645589367,1587.4258408279225,1682.2951210085398,1592.8342170793203,1687.9374124481983,1690.7633424047681,1600.9696389737555,1696.4247880525404,1606.4085301621335,1702.0990377350354,1704.9409727479938,{"$f":"OF70-OF85","v":1428.197304350987},1710.6344804650516,1620.0594180092753,1716.3408616077727,1625.5413063529377,1722.0601440298187,1724.9246319400959,1633.7872928494794,1730.6633186286895,1639.3000918710154,1736.414976474804,1739.2956783450995,1458.4184397982594,1745.0668455371538,1653.1364449308903,1750.8510541147334,1658.6927984363392,1756.6483322673216,1759.5518812588466,1667.0507826705734,1765.3688167524047,1672.6384473077028,1771.1988925411947,1774.1188669150124,1489.046298839316,1779.9687063898773,1686.6626683144527,1785.8317572335673,1692.2944513946986,1791.7080479747956,1794.6511672377583,1700.7658835522884,1800.5473714410641,1706.4293829774115,1806.4568871127158,1809.4166457244942,1617.5172914130217,1815.3461824818796,1720.6439032215653,1821.2891026353595,1726.3520917448022,1827.2454350563139,1830.228639905105,1734.9384392291863,1836.2051449867963,1740.6787541165786,1842.1951347659456,1845.19519550008,1551.5429839772191,1851.205466855085,1755.0860337251997,1857.2292956980718,1760.8716151270132,1863.2667112465392,1866.290523181659,1769.5743627278785,1872.3483736981066,1775.3924853661069,1878.4198842178407,1881.4607711707249,1583.4223578841452,1887.5528268780008,1789.995013584205,1893.6586162505259,{"$f":"QR70-QR85","v":1795.8589869802786},1899.7781688553846,1902.8431156256756,1804.6796370427751,1908.9833686455449,1810.5765714476111,1915.1374590720657,1918.2197026144645,1615.729552078029,1924.3946049930482,1825.3768669207752,1930.5834193203909,1831.3202432200851,1936.7861755166559,1939.8927911818664,1840.2603158147622,1946.1165164113181,1846.2370778425729,1952.3542585692553,1955.4783954090017,1751.848677629489,1961.7372194677841,1861.2376889007769,1968.0101358860552,1867.2614909192475,1974.2971749405615,1977.4459999342275,1876.3225240126853,1983.7542798427662,1882.3801414742775,1990.0767583411252,1993.243331586134,1681.6491671051713,1999.5871651499674,1897.5836464168315,2005.9452736323174,1903.6889089914462,2012.3176876700359,2015.5092688626778,1912.8724586175535,2021.9031988096153,1919.0119713924664,2028.3115111683496,2031.5210703899406,1715.272625876336,2037.9510142263634,1934.4209787740542,2044.3954177098058,1940.608748877396,2050.8543118407674,2054.0892026033871,1949.9163893093537,2060.5698909649209,1956.1388494605708,2067.0651477421038,2070.318249038628,1749.3459818884949,2076.8354169851832,1971.7559983783362,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EK82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GW82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JI82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LU82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OG82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QS82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TE82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VQ82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YC82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAO82","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,745.24491341485862,1490.4898268297172,2235.7347402445757,2980.9796536594345,3726.2245670742932,4471.4694804891515,5216.7143939040097,5961.959307318868,6707.2042207337263,7452.4491341485846,8197.6940475634437,8942.9389609783029,9688.1838743931621,10433.428787808021,11178.67370122288,11923.91861463774,12669.163528052599,13414.408441467458,14159.653354882317,14904.898268297176,15650.143181712036,16395.388095126895,17140.633008541754,17885.877921956613,18631.122835371472,19376.367748786332,20121.612662201191,20866.85757561605,21612.102489030909,22357.347402445768,23102.592315860627,23847.837229275487,24593.082142690346,25338.327056105205,26083.571969520064,26828.816882934923,27574.061796349783,28319.306709764642,29064.551623179501,29809.79653659436,30555.041450009219,{"$f":"EI89+EJ85","v":31300.286363424078},32045.531276838938,32790.776190253797,33536.021103668652,34281.266017083508,35026.510930498363,35771.755843913219,36517.000757328075,37262.24567074293,38007.490584157786,38752.735497572641,39497.980410987497,40243.225324402352,40988.470237817208,41733.715151232063,42478.960064646919,43224.204978061774,43969.44989147663,44714.694804891486,45459.939718306341,46205.184631721197,46950.429545136052,47695.674458550908,48440.919371965763,49186.164285380619,49931.409198795474,50676.65411221033,51421.899025625185,52167.143939040041,52912.388852454897,53657.633765869752,54402.878679284608,55148.123592699463,55893.368506114319,56638.613419529174,57383.85833294403,58129.103246358885,58874.348159773741,59619.593073188596,60364.837986603452,61110.082900018308,61855.327813433163,62600.572726848019,63345.817640262874,64091.06255367773,64836.307467092585,65581.552380507448,66326.797293922311,67072.042207337174,67817.287120752037,68562.532034166899,69307.776947581762,70053.021860996625,70798.266774411488,71543.511687826351,72288.756601241214,73034.001514656076,73779.246428070939,74524.491341485802,75269.736254900665,76014.981168315528,76760.22608173039,77505.470995145253,78250.715908560116,{"$f":"GU89+GV85","v":78995.960821974979},79741.205735389842,80486.450648804705,81231.695562219567,81976.94047563443,82722.185389049293,83467.430302464156,84212.675215879019,84957.920129293881,85703.165042708744,86448.409956123607,87193.65486953847,87938.899782953333,88684.144696368196,89429.389609783058,90174.634523197921,90919.879436612784,91665.124350027647,92410.36926344251,93155.614176857373,93900.859090272235,94646.104003687098,95391.348917101961,96136.593830516824,96881.838743931687,97627.083657346549,98372.328570761412,99117.573484176275,99862.818397591138,100608.063311006,101353.30822442086,102098.55313783573,102843.79805125059,103589.04296466545,104334.28787808031,105079.53279149518,105824.77770491004,106570.0226183249,107315.26753173977,108060.51244515463,108805.75735856949,109551.00227198435,110296.24718539922,111041.49209881408,111786.73701222894,112531.98192564381,113277.22683905867,114022.47175247353,114767.71666588839,115512.96157930326,116258.20649271812,117003.45140613298,117748.69631954785,118493.94123296271,119239.18614637757,119984.43105979243,120729.6759732073,121474.92088662216,122220.16580003702,122965.41071345189,123710.65562686675,124455.90054028161,125201.14545369647,125946.39036711134,{"$f":"JG89+JH85","v":126691.6352805262},127436.88019394106,128182.12510735593,128927.37002077079,129672.61493418565,130417.85984760051,131163.10476101536,131908.34967443021,132653.59458784506,133398.83950125991,134144.08441467475,134889.3293280896,135634.57424150445,136379.8191549193,137125.06406833415,137870.308981749,138615.55389516384,139360.79880857869,140106.04372199354,140851.28863540839,141596.53354882324,142341.77846223809,143087.02337565293,143832.26828906778,144577.51320248263,145322.75811589748,146068.00302931233,146813.24794272718,147558.49285614202,148303.73776955687,149048.98268297172,149794.22759638657,150539.47250980142,151284.71742321627,152029.96233663111,152775.20725004596,153520.45216346081,154265.69707687566,155010.94199029051,155756.18690370535,156501.4318171202,157246.67673053505,157991.9216439499,158737.16655736475,159482.4114707796,160227.65638419444,160972.90129760929,161718.14621102414,162463.39112443899,163208.63603785384,163953.88095126869,164699.12586468353,165444.37077809838,166189.61569151323,166934.86060492808,167680.10551834293,168425.35043175778,169170.59534517262,169915.84025858747,170661.08517200232,171406.33008541717,172151.57499883202,172896.81991224686,173642.06482566171,{"$f":"LS89+LT85","v":174387.30973907656},175132.55465249141,175877.79956590626,176623.04447932111,177368.28939273595,178113.5343061508,178858.77921956565,179604.0241329805,180349.26904639535,181094.5139598102,181839.75887322504,182585.00378663989,183330.24870005474,184075.49361346959,184820.73852688444,185565.98344029929,186311.22835371413,187056.47326712898,187801.71818054383,188546.96309395868,189292.20800737353,190037.45292078838,190782.69783420322,191527.94274761807,192273.18766103292,193018.43257444777,193763.67748786262,194508.92240127746,195254.16731469231,195999.41222810716,196744.65714152201,197489.90205493686,198235.14696835171,198980.39188176655,199725.6367951814,200470.88170859625,201216.1266220111,201961.37153542595,202706.6164488408,203451.86136225564,204197.10627567049,204942.35118908534,205687.59610250019,206432.84101591504,207178.08592932989,207923.33084274473,208668.57575615958,209413.82066957443,210159.06558298928,210904.31049640413,211649.55540981898,212394.80032323382,213140.04523664867,213885.29015006352,214630.53506347837,215375.77997689322,216121.02489030806,216866.26980372291,217611.51471713776,218356.75963055261,219102.00454396746,219847.24945738231,220592.49437079715,221337.739284212,{"$f":"OE89+OF85","v":222082.98419762685},222828.2291110417,223573.47402445655,224318.7189378714,225063.96385128624,225809.20876470109,226554.45367811594,227299.69859153079,228044.94350494564,228790.18841836049,229535.43333177533,230280.67824519018,231025.92315860503,231771.16807201988,232516.41298543473,233261.65789884957,234006.90281226442,234752.14772567927,235497.39263909412,236242.63755250897,236987.88246592382,237733.12737933866,238478.37229275351,239223.61720616836,239968.86211958321,240714.10703299806,241459.35194641291,242204.59685982775,242949.8417732426,243695.08668665745,244440.3316000723,245185.57651348715,245930.821426902,246676.06634031684,247421.31125373169,248166.55616714654,248911.80108056139,249657.04599397624,250402.29090739109,251147.53582080593,251892.78073422078,252638.02564763563,253383.27056105048,254128.51547446533,254873.76038788017,255619.00530129502,256364.25021470987,257109.49512812472,257854.74004153957,258599.98495495442,259345.22986836926,260090.47478178411,260835.71969519896,261580.96460861381,262326.20952202869,263071.45443544356,263816.69934885844,264561.94426227332,265307.1891756882,266052.43408910307,266797.67900251795,267542.92391593283,268288.16882934771,269033.41374276258,{"$f":"QQ89+QR85","v":269778.65865617746},270523.90356959234,271269.14848300721,272014.39339642209,272759.63830983697,273504.88322325185,274250.12813666672,274995.3730500816,275740.61796349648,276485.86287691136,277231.10779032623,277976.35270374111,278721.59761715599,279466.84253057087,280212.08744398574,280957.33235740062,281702.5772708155,282447.82218423038,283193.06709764525,283938.31201106013,284683.55692447501,285428.80183788989,286174.04675130476,286919.29166471964,287664.53657813452,288409.78149154939,289155.02640496427,289900.27131837915,290645.51623179403,291390.7611452089,292136.00605862378,292881.25097203866,293626.49588545354,294371.74079886841,295116.98571228329,295862.23062569817,296607.47553911305,297352.72045252792,298097.9653659428,298843.21027935768,299588.45519277256,300333.70010618743,301078.94501960231,301824.18993301719,302569.43484643206,303314.67975984694,304059.92467326182,304805.1695866767,305550.41450009157,306295.65941350645,307040.90432692133,307786.14924033621,308531.39415375108,309276.63906716596,310021.88398058084,310767.12889399572,311512.37380741059,312257.61872082547,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"TC89+TD85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"VO89+VP85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"YA89+YB85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,{"$f":"AAM89+AAN85","v":313002.86363424035},313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035,313002.86363424035]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,312257.6187208257,311512.37380741088,310767.12889399601,310021.88398058113,309276.63906716631,308531.39415375143,307786.14924033656,307040.90432692174,306295.65941350686,305550.41450009198,304805.16958667716,304059.92467326229,303314.67975984741,302569.43484643253,301824.18993301771,301078.94501960283,300333.70010618796,299588.45519277314,298843.21027935826,298097.96536594338,297352.72045252856,296607.47553911369,295862.23062569881,295116.98571228399,294371.74079886911,293626.49588545423,292881.25097203942,292136.00605862454,291390.76114520966,290645.51623179484,289900.27131837996,289155.02640496509,288409.78149155021,287664.53657813539,286919.29166472051,286174.04675130564,285428.80183789082,284683.55692447594,283938.31201106106,283193.06709764624,282447.82218423137,{"$f":"EJ88-EJ89","v":281702.57727081649},280957.33235740167,280212.08744398679,279466.84253057191,278721.59761715709,277976.35270374222,277231.10779032734,276485.86287691252,275740.61796349764,274995.37305008282,274250.12813666795,273504.88322325307,272759.63830983825,272014.39339642337,271269.1484830085,270523.90356959368,269778.6586561788,269033.41374276392,268288.1688293491,267542.92391593423,266797.67900251941,266052.43408910453,265307.18917568965,264561.94426227483,263816.69934885995,263071.45443544514,262326.20952203026,261580.96460861538,260835.71969520053,260090.47478178568,259345.22986837084,258599.98495495599,257854.74004154111,257109.49512812626,256364.25021471141,255619.00530129654,254873.76038788169,254128.51547446684,253383.27056105199,252638.02564763714,251892.78073422227,251147.53582080742,250402.29090739257,249657.04599397769,248911.80108056284,248166.556167148,247421.31125373312,246676.06634031827,245930.82142690342,245185.57651348854,244440.33160007367,243695.08668665882,242949.84177324397,242204.59685982909,241459.35194641422,240714.10703299937,239968.86211958452,239223.61720616964,238478.37229275476,237733.12737933992,236987.88246592507,236242.63755251019,235497.39263909531,234752.14772568046,{"$f":"GV88-GV89","v":234006.90281226562},233261.65789885074,232516.41298543586,231771.16807202101,231025.92315860617,230280.67824519129,229535.43333177641,228790.18841836156,228044.94350494671,227299.69859153184,226554.45367811696,225809.20876470211,225063.96385128726,224318.71893787239,223573.47402445751,222828.22911104266,222082.98419762781,221337.73928421293,220592.49437079806,219847.24945738321,219102.00454396836,218356.75963055348,217611.51471713861,216866.26980372376,216121.02489030891,215375.77997689403,214630.53506347915,213885.29015006431,213140.04523664946,212394.80032323458,211649.5554098197,210904.31049640485,210159.06558299001,209413.82066957513,208668.57575616025,207923.3308427454,207178.08592933055,206432.84101591568,205687.5961025008,204942.35118908595,204197.1062756711,203451.86136225623,202706.61644884135,201961.3715354265,201216.12662201165,200470.88170859677,199725.6367951819,198980.39188176705,198235.1469683522,197489.90205493732,196744.65714152245,195999.4122281076,195254.16731469275,194508.92240127787,193763.67748786299,193018.43257444815,192273.1876610333,191527.94274761842,190782.69783420354,190037.4529207887,189292.20800737385,188546.96309395897,187801.71818054409,187056.47326712924,{"$f":"JH88-JH89","v":186311.2283537144},185565.98344029952,184820.73852688464,184075.49361346979,183330.24870005494,182585.00378664007,181839.75887322522,181094.51395981037,180349.26904639552,179604.02413298067,178858.77921956583,178113.53430615098,177368.28939273613,176623.04447932128,175877.79956590643,175132.55465249158,174387.30973907674,173642.06482566189,172896.81991224704,172151.57499883219,171406.33008541734,170661.08517200249,169915.84025858765,169170.5953451728,168425.35043175795,167680.1055183431,166934.86060492825,166189.61569151341,165444.37077809856,164699.12586468371,163953.88095126886,163208.63603785401,162463.39112443916,161718.14621102432,160972.90129760947,160227.65638419462,159482.41147077977,158737.16655736492,157991.92164395007,157246.67673053523,156501.43181712038,155756.18690370553,155010.94199029068,154265.69707687583,153520.45216346098,152775.20725004614,152029.96233663129,151284.71742321644,150539.47250980159,149794.22759638674,149048.98268297189,148303.73776955705,147558.4928561422,146813.24794272735,146068.0030293125,145322.75811589765,144577.51320248281,143832.26828906796,143087.02337565311,142341.77846223826,141596.53354882341,140851.28863540856,140106.04372199372,139360.79880857887,{"$f":"LT88-LT89","v":138615.55389516402},137870.30898174917,137125.06406833432,136379.81915491947,135634.57424150463,134889.32932808978,134144.08441467493,133398.83950126008,132653.59458784523,131908.34967443038,131163.10476101554,130417.85984760069,129672.61493418584,128927.37002077099,128182.12510735614,127436.8801939413,126691.63528052645,125946.3903671116,125201.14545369675,124455.9005402819,123710.65562686705,122965.41071345221,122220.16580003736,121474.92088662251,120729.67597320766,119984.43105979281,119239.18614637796,118493.94123296312,117748.69631954827,117003.45140613342,116258.20649271857,115512.96157930372,114767.71666588887,114022.47175247403,113277.22683905918,112531.98192564433,111786.73701222948,111041.49209881463,110296.24718539978,109551.00227198494,108805.75735857009,108060.51244515524,107315.26753174039,106570.02261832554,105824.7777049107,105079.53279149585,104334.287878081,103589.04296466615,102843.7980512513,102098.55313783645,101353.30822442161,100608.06331100676,99862.818397591909,99117.573484177061,98372.328570762213,97627.083657347364,96881.838743932516,96136.593830517668,95391.34891710282,94646.104003687971,93900.859090273123,93155.614176858275,92410.369263443426,91665.124350028578,{"$f":"OF88-OF89","v":90919.87943661373},90174.634523198882,89429.389609784033,88684.144696369185,87938.899782954337,87193.654869539489,86448.40995612464,85703.165042709792,84957.920129294944,84212.675215880095,83467.430302465247,82722.185389050399,81976.940475635551,81231.695562220702,80486.450648805854,79741.205735391006,78995.960821976158,78250.715908561309,77505.470995146461,76760.226081731613,76014.981168316765,75269.736254901916,74524.491341487068,73779.24642807222,73034.001514657371,72288.756601242523,71543.511687827675,70798.266774412827,70053.021860997978,69307.77694758313,68562.532034168282,67817.287120753434,67072.042207338585,66326.797293923737,65581.552380508889,64836.30746709404,64091.062553679192,63345.817640264344,62600.572726849496,61855.327813434647,61110.082900019799,60364.837986604951,59619.593073190103,58874.348159775254,58129.103246360406,57383.858332945558,56638.61341953071,55893.368506115861,55148.123592701013,54402.878679286165,53657.633765871316,52912.388852456468,52167.14393904162,51421.899025626772,50676.654112211894,49931.409198797017,49186.164285382139,48440.919371967262,47695.674458552385,46950.429545137507,46205.18463172263,45459.939718307753,44714.694804892875,43969.449891477998,{"$f":"QR88-QR89","v":43224.204978063121},42478.960064648243,41733.715151233366,40988.470237818488,40243.225324403611,39497.980410988734,38752.735497573856,38007.490584158979,37262.245670744102,36517.000757329224,35771.755843914347,35026.510930499469,34281.266017084592,33536.021103669715,32790.776190254837,32045.53127683996,31300.286363425083,30555.041450010205,29809.796536595328,29064.55162318045,28319.306709765573,27574.061796350696,26828.816882935818,26083.571969520941,25338.327056106064,24593.082142691186,23847.837229276309,23102.592315861431,22357.347402446554,21612.102489031677,20866.857575616799,20121.612662201922,19376.367748787045,18631.122835372167,17885.87792195729,17140.633008542412,16395.388095127535,15650.143181712658,14904.89826829778,14159.653354882903,13414.408441468026,12669.163528053148,11923.918614638271,11178.673701223393,10433.428787808516,9688.1838743936387,8942.9389609787613,8197.6940475638839,7452.4491341490066,6707.2042207341292,5961.9593073192518,5216.7143939043744,4471.4694804894971,3726.2245670746197,2980.9796536597423,2235.734740244865,1490.4898268299876,745.2449134151102,0,0,0,0,0,0,{"$f":"TD88-TD89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP88-VP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,3.1628790496704396E-3,2.9698261362242954E-3,3.1910666066354548E-3,3.205273016071139E-3,3.0101783972306508E-3,3.2339138524400787E-3,3.0374410107705937E-3,3.2628624486354505E-3,3.2774535782925415E-3,2.6524151523390949E-3,3.3068723925946761E-3,3.1068927883279723E-3,3.3366105356299933E-3,3.135203224270341E-3,3.3666727951687622E-3,3.3818269907041265E-3,3.1782506945708692E-3,3.4123846104160355E-3,3.2073437364105555E-3,3.4432787366531561E-3,3.4588535890135289E-3,2.8057332914292253E-3,3.4902621271443003E-3,3.2814931805383424E-3,3.5220201932132443E-3,3.3117327850754061E-3,3.5541331815836671E-3,3.5703244874370882E-3,3.3577294973251609E-3,3.6029802156081906E-3,3.3888265691677947E-3,3.6360048404900109E-3,3.6526572947627512E-3,2.9695956731890642E-3,3.6862461636728377E-3,3.4681231776131248E-3,3.7202186381466561E-3,3.5004781846108592E-3,3.7545808181788584E-3,3.7719099890931151E-3,{"$f":"IF(EH90,EI86/EH90)","v":3.5497106796764178E-3},3.8068684471418293E-3,3.583007746543881E-3,3.8422324307300047E-3,3.8600685407434447E-3,3.38935518993419E-3,3.8960531661738139E-3,3.6679594701706821E-3,3.9324599954765572E-3,3.7026405603970075E-3,3.9692959533672856E-3,3.9878770606021265E-3,3.755433251222694E-3,4.0253700259951725E-3,3.7911523568644142E-3,4.0633101001224213E-3,4.0824501310661749E-3,3.3331939792698314E-3,4.121074927051745E-3,3.8823354066567688E-3,4.1601658201272373E-3,3.919581849556022E-3,4.1997307037702917E-3,4.2196934071796763E-3,3.9763034831132166E-3,4.2599844667056234E-3,4.0146972314539153E-3,4.3007700383002022E-3,4.321350926421187E-3,3.535413227805595E-3,4.3628943344135489E-3,4.1127679281655208E-3,4.4049539665593999E-3,4.1528525950365438E-3,4.4475388604086358E-3,4.469031162058169E-3,4.2139240838575216E-3,4.5124213556928371E-3,4.2552810772854329E-3,4.5563603387166066E-3,4.5785386801011308E-3,3.7531947577689089E-3,4.6233192969094283E-3,4.3609902578979984E-3,4.6686736448040165E-3,4.4042257281187011E-3,4.7146121202003054E-3,4.7378037229369686E-3,4.4701297024358063E-3,4.7846384333460829E-3,4.5147811840438408E-3,4.8320843758133634E-3,4.8560400819516718E-3,4.2855634042565519E-3,4.9044241611971946E-3,4.6289918326106964E-3,4.9534482667465823E-3,4.6757378814023037E-3,5.0031244189320447E-3,5.0282108508346536E-3,4.7470304196269393E-3,5.0788882714626728E-3,4.7953584422402318E-3,5.1302491259200356E-3,{"$f":"IF(GT90,GU86/GT90)","v":5.1561899262813947E-3},4.2426289402374634E-3,5.2086006264260723E-3,4.9190674195911362E-3,5.2617281800368841E-3,4.9697402662350013E-3,5.3155865609426428E-3,5.3427942774333338E-3,5.0470654061588113E-3,5.3977758978597671E-3,5.0995129538423277E-3,5.4535248950760744E-3,5.4816919248249244E-3,4.5185855944142256E-3,5.5386207972950192E-3,5.2338779825633289E-3,5.5963560581593188E-3,5.2889618015801616E-3,5.6549140479466185E-3,5.6845067930137031E-3,5.3730696328602705E-3,5.7443304853208215E-3,5.4301532618539301E-3,5.8050197240195733E-3,5.8356945147060215E-3,4.8188299585840855E-3,5.897715891686325E-3,5.5765267114368426E-3,5.9606486380437713E-3,5.636588080111484E-3,6.0245119836688848E-3,6.0567987882074181E-3,5.7283574932655715E-3,6.1220952794492755E-3,5.7906832555514494E-3,6.1883728578229942E-3,6.2218861599005011E-3,5.5162286574495789E-3,6.2896753330338503E-3,5.950654814321144E-3,6.3584997805554893E-3,6.0163610090871586E-3,6.4283822892103812E-3,6.4637276199720909E-3,6.1168285616344954E-3,6.5352414188176349E-3,6.1851122504706499E-3,6.6078732334484093E-3,6.6446162561018089E-3,5.5053675332604373E-3,6.718972664710398E-3,6.36056333607037E-3,6.7945116384161217E-3,6.4327057293549778E-3,6.871260382203424E-3,6.910097147515561E-3,6.5431026378299489E-3,6.9887133962644784E-3,6.6181957884110009E-3,7.0686111622854028E-3,7.1090500401056276E-3,5.8998055401041248E-3,7.1909271567081262E-3,6.8113696445777847E-3,{"$f":"IF(JF90,JG86/JF90)","v":7.2741633006996095E-3},6.8908939414244579E-3,7.358791219589841E-3,7.4016376159835055E-3,7.0126939987948719E-3,7.4884169218913535E-3,7.0956176472194085E-3,7.5766745888082646E-3,7.6213692101870911E-3,6.335127410918056E-3,7.7119134936722133E-3,7.3092106681848009E-3,7.8040300307038422E-3,7.3972564343949831E-3,7.8977585970651815E-3,7.9452401883833117E-3,7.5322388115194568E-3,8.0414643441119611E-3,7.6242278536073392E-3,8.1394059957130178E-3,8.1890348080022844E-3,7.2915238676911718E-3,8.2896371044340559E-3,7.861510033084787E-3,8.3920717368628217E-3,7.9594630249640013E-3,8.4963874997018175E-3,8.5492665277522029E-3,8.1097956430573118E-3,8.6564993098132061E-3,8.2123578893379366E-3,8.7657430066846627E-3,8.8211361345957584E-3,7.3554161360151263E-3,8.9335004260986083E-3,8.4773338362031537E-3,9.0480176006590782E-3,8.5868962434763798E-3,9.1647481780451744E-3,9.2239630268488755E-3,8.7552480305719722E-3,9.3441322090565687E-3,8.8702439681308826E-3,9.4666763260335407E-3,9.5288604450567173E-3,7.9577926394837194E-3,9.6550971827950686E-3,9.1678713724803098E-3,9.7838864555953239E-3,9.2911575588939047E-3,9.9153042513649217E-3,9.9820234186617663E-3,9.4808519766260233E-3,1.0117533167642872E-2,9.6106042314678987E-3,1.0255875047164773E-2,1.0326135184101557E-2,8.6368355009490937E-3,1.0468890108120243E-2,9.9470952008568325E-3,1.0614702308313165E-2,1.0086764432052291E-2,1.0763668513223858E-2,1.083936571476325E-2,{"$f":"IF(LR90,LS86/LR90)","v":1.0301993123544462E-2},1.0993253357703596E-2,1.0449439375060097E-2,1.1150555324377968E-2,1.1230521531266248E-2,1.0042235437457281E-2,1.1393156777593777E-2,1.0832683777971376E-2,1.1559496068194145E-2,1.0992127747910311E-2,1.1729664456188409E-2,1.1816225186419447E-2,1.1238253680955315E-2,1.1992384218970959E-2,1.1407164569054908E-2,1.2172710572850633E-2,1.2264481988308396E-2,1.028963021845767E-2,1.2451336029013374E-2,1.1847337166599727E-2,1.2642736589683724E-2,1.2030950655744575E-2,1.2838848216932718E-2,1.2938724282948988E-2,1.2314947760573507E-2,1.3142228728745049E-2,1.2510244453921125E-2,1.335089182020514E-2,1.345721838097865E-2,1.1307947627315735E-2,1.3673987941491654E-2,1.3020696126339276E-2,1.38964221957271E-2,1.3234277193208271E-2,1.41247420801324E-2,1.4241181335231728E-2,1.3565383974861856E-2,1.4478769568839272E-2,1.379361293439112E-2,1.4722848362229568E-2,1.4847404023857038E-2,1.2496049641646382E-2,1.5101720379539021E-2,1.4392214132114924E-2,1.5363217962965095E-2,1.4643572385474216E-2,1.5632200463248331E-2,1.5769598171690196E-2,1.5034291657894829E-2,1.6050415767533677E-2,1.5304355474625103E-2,1.6339556208510134E-2,1.6487362325441113E-2,1.4811970800847863E-2,1.6789688008638937E-2,1.6015584169656212E-2,1.7101304253445762E-2,1.6315495223332366E-2,1.7422640139082929E-2,1.7587094310679136E-2,1.6783174335494862E-2,1.7923873422052719E-2,1.7107495562077728E-2,1.8271566912795589E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.8449671680107121E-2},1.5580596377061934E-2,1.8814746467604462E-2,1.7965799657247171E-2,1.9192134365412197E-2,1.8329559493620386E-2,1.9582461780623901E-2,1.9782685271318826E-2,1.8898986038941367E-2,2.0193692003862646E-2,1.9295435780162851E-2,2.0619401675858007E-2,2.0838016362098651E-2,1.7630318069320548E-2,2.128728927198505E-2,2.0350879462618682E-2,2.1753363951336202E-2,2.0800949561014383E-2,2.2237191800553852E-2,2.2486080297526533E-2,2.1508814297444463E-2,2.2998483809475775E-2,2.200406316754917E-2,2.3531355105895511E-2,2.3805850063244611E-2,2.0182454700062507E-2,2.4371781217994073E-2,2.3332296025208737E-2,2.4961477499536922E-2,2.3903049163433901E-2,2.557645623810454E-2,2.5893936384585491E-2,2.4806054168254873E-2,2.6549976383382357E-2,2.5441738864941034E-2,2.7235702021122722E-2,2.7590329597965729E-2,2.4947708384441079E-2,2.8324482543278857E-2,2.7162707299682509E-2,2.9093808942968431E-2,2.7909513258934628E-2,2.9900882936876559E-2,3.0319449218288889E-2,2.9100138893926097E-2,3.1188543098662237E-2,2.9945047435865381E-2,3.2103019704206502E-2,3.2578396328886837E-2,2.7758981529400022E-2,3.3567877676623191E-2,3.2260903767091405E-2,3.4612582876872099E-2,3.327900428077657E-2,3.5717245962780801E-2,3.6293691181097161E-2,3.4918926549680242E-2,3.7498408391470284E-2,3.609536362838002E-2,3.877754403862288E-2,3.944719919634887E-2,3.3725407269423691E-2,4.0851537374489412E-2,3.9375217492057808E-2,{"$f":"IF(QP90,QQ86/QP90)","v":4.2349805237702612E-2},4.084333534789903E-2,4.3951720334001472E-2,4.4794955260904705E-2,4.3242726666030858E-2,4.6573667120765078E-2,4.4990841485800889E-2,4.8486971717147727E-2,4.9498949635040757E-2,4.2510818979231521E-2,5.16446223342883E-2,4.9987042447740153E-2,5.3969490000553899E-2,5.2283832861738336E-2,5.6496926763189813E-2,5.7845049213950776E-2,5.6121279506694724E-2,6.0729731693286708E-2,5.8984670504482424E-2,6.3896305353190852E-2,6.5598515340700242E-2,6.0274409195850143E-2,6.9272077864508688E-2,6.7499583581375144E-2,7.3354339271583274E-2,7.1587645016609372E-2,7.7917424089164272E-2,8.0406595174241077E-2,7.8678938721925537E-2,8.5867172511233297E-2,8.4195146570397228E-2,9.2081589903208444E-2,9.5521969437087892E-2,8.3574273858482442E-2,0.10319721379540503,0.10185020318872941,0.11215246365792049,0.11106292912535382,0.12273681330349641,0.12878535649551243,0.12833851155402848,0.14279326959034416,0.1430560266422346,0.16009829746668661,0.17037361089465719,0.15344151477367271,0.19532898107357705,0.19966807028578668,0.22860442485744714,0.23672617416773298,0.275191990569011,0.30625117932946422,0.32705966089294197,0.39499380939325629,0.43747113963225126,0.55473445320685899,0.69450935248648971,0.78244791316205109,1.3933912057637123,2.645782564744652,false,false,false,false,{"$f":"IF(TB90,TC86/TB90)","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,{"$f":"IF(VN90,VO86/VN90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","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,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,3.7954548596045273E-2,3.5637913634691543E-2,3.8292799279625457E-2,3.8463276192853668E-2,3.6122140766767813E-2,3.8806966229280947E-2,3.6449292129247121E-2,3.9154349383625407E-2,3.9329442939510496E-2,3.182898182806914E-2,3.9682468711136114E-2,3.7282713459935668E-2,4.0039326427559918E-2,3.7622438691244091E-2,4.0400073542025149E-2,4.0581923888449514E-2,3.8139008334850427E-2,4.094861532499243E-2,3.8488124836926665E-2,4.1319344839837874E-2,4.1506243068162349E-2,3.3668799497150702E-2,4.1883145525731608E-2,3.9377918166460107E-2,4.226424231855893E-2,3.9740793420904877E-2,4.2649598179004003E-2,4.2843893849245057E-2,4.0292753967901933E-2,4.323576258729829E-2,4.0665918830013539E-2,4.3632058085880131E-2,4.3831887537153016E-2,3.5635148078268772E-2,4.423495396407405E-2,4.1617478131357494E-2,4.4642623657759874E-2,4.200573821533031E-2,4.5054969818146301E-2,4.5262919869117381E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":4.2596528156117017E-2},4.5682421365701956E-2,4.299609295852657E-2,4.6106789168760057E-2,4.6320822488921339E-2,4.0672262279210281E-2,4.6752637994085765E-2,4.4015513642048185E-2,4.7189519945718683E-2,4.4431686724764094E-2,4.7631551440407427E-2,4.7854524727225518E-2,4.5065199014672326E-2,4.8304440311942073E-2,4.5493828282372972E-2,4.8759721201469056E-2,4.8989401572794099E-2,3.9998327751237975E-2,4.945289912462094E-2,4.6588024879881229E-2,4.9921989841526848E-2,4.7034982194672267E-2,5.0396768445243503E-2,5.0636320886156119E-2,4.7715641797358599E-2,5.1119813600467481E-2,4.817636677744698E-2,5.1609240459602426E-2,5.1856211117054241E-2,4.242495873366714E-2,5.235473201296259E-2,4.9353215137986253E-2,5.2859447598712798E-2,4.9834231140438529E-2,5.337046632490363E-2,5.3628373944698028E-2,5.0567089006290256E-2,5.4149056268314046E-2,5.1063372927425195E-2,5.4676324064599283E-2,5.4942464161213567E-2,4.503833709322691E-2,5.547983156291314E-2,5.2331883094775981E-2,5.6024083737648195E-2,5.2850708737424409E-2,5.6575345442403668E-2,5.685364467524362E-2,5.3641556429229673E-2,5.7415661200152998E-2,5.4177374208526086E-2,5.7985012509760361E-2,5.8272480983420062E-2,5.1426760851078626E-2,5.8853089934366332E-2,5.5547901991328356E-2,5.9441379200958988E-2,5.6108854576827641E-2,6.0037493027184537E-2,6.0338530210015839E-2,5.6964365035523268E-2,6.0946659257552077E-2,5.7544301306882782E-2,6.1562989511040431E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":6.187427911537674E-2},5.0911547282849565E-2,6.2503207517112871E-2,5.9028809035093638E-2,6.3140738160442605E-2,5.9636883194820016E-2,6.378703873131171E-2,6.4113531329200002E-2,6.0564784873905736E-2,6.4773310774317208E-2,6.1194155446107928E-2,6.5442298740912896E-2,6.578030309789909E-2,5.4223027132970711E-2,6.6463449567540231E-2,6.2806535790759954E-2,6.7156272697911829E-2,6.346754161896194E-2,6.7858968575359419E-2,6.821408151616444E-2,6.447683559432324E-2,6.8931965823849861E-2,6.5161839142247158E-2,6.9660236688234872E-2,7.0028334176472251E-2,5.7825959503009026E-2,7.0772590700235893E-2,6.6918320537242115E-2,7.1527783656525262E-2,6.7639056961337804E-2,7.2294143804026614E-2,7.2681585458489018E-2,6.8740289919186862E-2,7.3465143353391299E-2,6.9488199066617393E-2,7.426047429387593E-2,7.466263391880601E-2,6.6194743889394947E-2,7.5476103996406196E-2,7.1407857771853725E-2,7.6301997366665875E-2,7.2196332109045899E-2,7.7140587470524574E-2,7.7564731439665094E-2,7.3401942739613951E-2,7.8422897025811622E-2,7.4221347005647795E-2,7.9294478801380908E-2,7.9735395073221707E-2,6.6064410399125251E-2,8.0627671976524776E-2,7.6326760032844443E-2,8.153413966099346E-2,7.7192468752259741E-2,8.2455124586441081E-2,8.2921165770186739E-2,7.851723165395938E-2,8.3864560755173734E-2,7.9418349460932014E-2,8.4823333947424834E-2,8.5308600481267538E-2,7.0797666481249494E-2,8.6291125880497518E-2,8.1736435734933416E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":8.7289959608395307E-2},8.2690727297093494E-2,8.8305494635078086E-2,8.8819651391802062E-2,8.4152327985538455E-2,8.9861003062696246E-2,8.5147411766632902E-2,9.0920095065699175E-2,9.1456430522245086E-2,7.6021528931016671E-2,9.2542961924066552E-2,8.7710528018217604E-2,9.3648360368446107E-2,8.8767077212739798E-2,9.4773103164782185E-2,9.534288226059974E-2,9.0386865738233485E-2,9.649757212934354E-2,9.1490734243288074E-2,9.7672871948556214E-2,9.8268417696027413E-2,8.7498286412294068E-2,9.9475645253208678E-2,9.4338120397017444E-2,0.10070486084235386,9.5513556299568009E-2,0.10195664999642182,0.10259119833302643,9.7317547716687741E-2,0.10387799171775847,9.8548294672055239E-2,0.10518891608021595,0.1058536336151491,8.8264993632181515E-2,0.1072020051131833,0.10172800603443785,0.10857621120790895,0.10304275492171655,0.10997697813654209,0.11068755632218651,0.10506297636686367,0.11212958650867882,0.1064429276175706,0.11360011591240249,0.11434632534068061,9.5493511673804626E-2,0.11586116619354082,0.11001445646976371,0.11740663746714389,0.11149389070672686,0.11898365101637906,0.1197842810239412,0.11377022371951229,0.12141039801171447,0.11532725077761478,0.12307050056597728,0.12391362220921869,0.10364202601138912,0.12562668129744292,0.11936514241028198,0.12737642769975799,0.1210411731846275,0.1291640221586863,0.130072388577159,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.12362391748253354},0.13191904029244314,0.12539327250072116,0.13380666389253562,0.13476625837519499,0.12050682524948736,0.13671788133112533,0.1299922053356565,0.13871395281832974,0.13190553297492374,0.14075597347426091,0.14179470223703336,0.13485904417146377,0.14390861062765151,0.13688597482865889,0.1460725268742076,0.14717378385970076,0.12347556262149204,0.14941603234816048,0.14216804599919672,0.1517128390762047,0.1443714078689349,0.15406617860319261,0.15526469139538784,0.14777937312688208,0.15770674474494059,0.15012293344705349,0.16021070184246167,0.16148662057174379,0.13569537152778882,0.16408785529789985,0.1562483535160713,0.1667570663487252,0.15881132631849926,0.16949690496158881,0.17089417602278073,0.16278460769834227,0.17374523482607127,0.16552335521269346,0.17667418034675481,0.17816884828628446,0.14995259569975658,0.18122064455446824,0.17270656958537908,0.18435861555558114,0.17572286862569059,0.18758640555897999,0.18923517806028234,0.18041149989473795,0.19260498921040414,0.18365226569550125,0.19607467450212163,0.19784834790529338,0.17774364961017436,0.20147625610366726,0.19218701003587454,0.20521565104134915,0.19578594267998839,0.20907168166899515,0.21104513172814965,0.20139809202593834,0.21508648106463263,0.20528994674493273,0.21925880295354705,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.22139606016128544},0.18696715652474322,0.22577695761125355,0.21558959588696605,0.23030561238494635,0.21995471392344462,0.23498954136748681,0.23739222325582593,0.22678783246729639,0.24232430404635175,0.23154522936195421,0.2474328201102961,0.25005619634518383,0.21156381683184658,0.25544747126382061,0.24421055355142418,0.26104036741603442,0.24961139473217259,0.26684630160664624,0.26983296357031838,0.25810577156933356,0.27598180571370928,0.26404875801059002,0.28237626127074611,0.28567020075893534,0.24218945640075007,0.29246137461592886,0.27998755230250483,0.29953772999444306,0.28683658996120681,0.30691747485725451,0.31072723661502588,0.29767265001905846,0.31859971660058828,0.30530086637929243,0.32682842425347269,0.33108395517558875,0.29937250061329296,0.33989379051934632,0.32595248759619011,0.3491257073156212,0.33491415910721556,0.35881059524251868,0.36383339061946668,0.34920166672711317,0.37426251718394687,0.3593405692303846,0.385236236450478,0.39094075594664202,0.33310777835280025,0.40281453211947826,0.38713084520509689,0.41535099452246516,0.39934805136931883,0.42860695155336959,0.43552429417316596,0.41902711859616293,0.4499809006976434,0.43314436354056024,0.46533052846347456,0.47336639035618644,0.40470488723308429,0.49021844849387297,0.47250260990469373,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.5081976628524314},0.49012002417478839,0.52742064400801769,0.53753946313085643,0.51891271999237032,0.55888400544918093,0.53989009782961062,0.58184366060577275,0.59398739562048908,0.5101298277507782,0.61973546801145962,0.59984450937288181,0.64763388000664679,0.62740599434086008,0.67796312115827773,0.69414059056740929,0.67345535408033674,0.72875678031944047,0.70781604605378912,0.76675566423829022,0.7871821840884029,0.72329291035020171,0.83126493437410431,0.80999500297650173,0.88025207125899929,0.85905174019931252,0.93500908906997127,0.96487914209089287,0.94414726466310639,1.0304060701347995,1.0103417588447667,1.1049790788385012,1.1462636332450546,1.0028912863017894,1.2383665655448604,1.2222024382647529,1.3458295638950459,1.3327551495042458,1.472841759641957,1.5454242779461491,1.5400621386483417,1.71351923508413,1.7166723197068152,1.9211795696002394,2.0444833307358863,1.8412981772840724,2.3439477728829248,2.39601684342944,2.7432530982893657,2.8407140900127956,3.302303886828132,3.6750141519535706,3.9247159307153039,4.7399257127190753,5.2496536755870151,6.6568134384823079,8.334112229837876,9.3893749579446126,16.720694469164549,31.749390776935826,false,false,false,false,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.8201225290059888E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.2121089147110906E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99421355528822386,0.98846059351885018,0.9827409209446839,0.97705434493963761,0.97140067399224372,0.96577971769920545,0.96019128675898435,0.95463519296542443,0.94911124920141421,0.94361926943258534,0.93815906870104726,0.93273046311915719,0.92733326986332887,0.92196730716787423,0.91663239431888222,0.91132835164813297,0.90605500052704691,0.90081216336066894,0.89559966358168708,0.89041732564448628,0.88526497501923695,0.88014243818601612,0.87504954262896506,0.86998611683047766,0.86495199026542524,0.85994699339541358,0.85497095766307307,0.85002371548638134,0.84510510025302077,0.84021494631476668,0.83535308898190841,0.83051936451770314,0.82571361013286204,0.82093566398006712,0.81618536514852136,0.8114625536585286,0.80676707045610696,0.80209875740763092,0.79745745729450734,0.79284301380787914,{"$f":"1/(1+$F$95)^EI8","v":0.78825527154336206},0.78369407599581009,0.77915927355411396,0.77465071149602538,0.7701682379830157,0.76571170205516104,0.76128095362605874,0.75687584347777348,0.75249622325581023,0.74814194546412027,0.74381286346013153,0.73950883144981161,0.73522970448275704,0.73097533844731188,0.72674559006571493,0.72254031688927256,0.71835937729356358,0.71420263047366839,0.71006993643942751,0.70596115601072629,0.70187615081280874,0.69781478327161617,0.69377691660915486,0.68976241483888956,0.68577114276116313,0.6818029659586442,0.67785775079179944,0.67393536439439383,0.67003567466901504,0.66615855028262505,0.66230386066213776,0.65847147599002043,0.65466126719992257,0.65087310597232884,0.64710686473023804,0.64336241663486571,0.63963963558137338,0.63593839619462122,0.63225857382494544,0.6286000445439609,0.62496268514038733,0.62134637311589935,0.61775098668100159,0.61417640475092672,0.61062250694155806,0.60708917356537451,0.60357628562742083,0.60008372482129857,0.59661137352518345,0.5931591147978631,0.58972683237479928,0.58631441066421153,0.58292173474318543,0.57954869035380141,0.57619516389928693,0.57286104244019098,0.56954621369058034,0.56625056601425838,0.56297398842100499,0.55971637056283874,0.55647760273030089,0.55325757584876012,0.55005618147474011,0.54687331179226584,{"$f":"1/(1+$F$95)^GU8","v":0.5437088596092341},0.54056271835380221,0.53743478207080064,0.53432494541816244,0.5312331036633775,0.52815915267996416,0.5251029889439629,0.52206450953045036,0.51904361211007188,0.51604019494559639,0.51305415688848954,0.5100853973755074,0.50713381642530975,0.50419931463509249,0.50128179317724131,0.49838115379600118,0.49549729880416943,0.49263013107980458,0.48977955406295637,0.48694547175241271,0.48412778870246759,0.48132641001970633,0.47854124135980958,0.47577218892437639,0.47301915945776479,0.47028206024395164,0.46756079910340986,0.46485528439000412,0.46216542498790442,0.45949113030851729,0.45683231028743554,0.45418887538140446,0.45156073656530615,0.44894780532916206,0.44634999367515166,0.44376721411464881,0.4411993796652755,0.43864640384797238,0.43610820068408668,0.43358468469247607,0.43107577088663018,0.42858137477180841,0.42610141234219434,0.42363580007806656,0.42118445494298573,0.4187472943809985,0.41632423631385712,0.41391519913825464,0.41152010172307729,0.40913886340667222,0.40677140399413064,0.40441764375458694,0.40207750341853432,0.39975090417515396,0.39743776766966188,0.39513801600066972,0.39285157171756097,0.39057835781788292,0.3883182977447534,0.38607131538428241,0.38383733506300854,0.38161628154535093,0.37940808003107518,0.37721265615277427,{"$f":"1/(1+$F$95)^JG8","v":0.37502993597336409},0.37285984598359317,0.3707023130995678,0.3685572646602896,0.3664246284252094,0.3643043325717939,0.36219630569310662,0.36010047679540402,0.35801677529574305,0.3559451310196059,0.35388547419853511,0.35183773546778457,0.34980184586398372,0.34777773682281449,0.34576534017670268,0.34376458815252181,0.34177541336931072,0.33979774883600478,0.33783152794917926,0.33587668449080649,0.33393315262602574,0.33200086690092612,0.33007976224034219,0.32816977394566227,0.32627083769264958,0.32438288952927624,0.32250586587356889,0.32063970351146803,0.31878433959469865,0.31693971163865381,0.31510575752029041,0.31328241547603702,0.31146962409971324,0.30966732234046251,0.30787544950069573,0.3060939452340467,0.30432274954334049,0.30256180277857225,0.30081104563489869,0.29907041915064081,0.29733986470529794,0.29561932401757374,0.29390873914341342,0.29220805247405218,0.29051720673407533,0.2888361449794889,0.28716481059580262,0.28550314729612236,0.28385109911925527,0.28220861042782475,0.28057562590639706,0.27895209055961767,0.27733794971036008,0.2757331489978837,0.27413763437600358,0.27255135211126974,0.27097424878115806,0.26940627127227079,0.26784736677854809,0.26629748279948923,0.26475656713838475,0.26322456790055887,0.26170143349162112,0.2601871126157293,{"$f":"1/(1+$F$95)^LS8","v":0.25868155427386175},0.25718470776209967,0.25569652266992005,0.25421694887849711,0.25274593655901528,0.25128343617099047,0.24982939846060187,0.24838377445903337,0.24694651548082383,0.24551757312222836,0.24409689925958714,0.24268444604770553,0.24128016591824247,0.23988401157810832,0.23849593600787264,0.23711589246017978,0.23574383445817551,0.23437971579394107,0.23302349052693772,0.23167511298245849,0.23033453775009102,0.2290017196821876,0.22767661389234495,0.22635917575389256,0.22504936089838942,0.22374712521413037,0.22245242484465991,0.22116521618729579,0.21988545589166,0.21861310085821917,0.21734810823683315,0.21609043542531164,0.21484004006797944,0.21359688005425029,0.21236091351720851,0.21113209883219888,0.20991039461542516,0.20869575972255588,0.20748815324733919,0.20628753452022491,0.20509386310699504,0.20390709880740182,0.20272720165381414,0.20155413190987123,0.20038785006914475,0.19922831685380793,0.19807549321331319,0.19692934032307657,0.19578981958317052,0.19465689261702387,0.19353052127012937,0.19241066760875852,0.1912972939186845,0.19019036270391165,0.18908983668541285,0.18799567879987392,0.18690785219844563,0.18582632024550247,0.18475104651740909,0.18368199480129332,0.18261912909382691,0.18156241360001274,0.18051181273197967,0.17946729110778356,{"$f":"1/(1+$F$95)^OE8","v":0.17842881355021617},0.17739634508561999,0.1763698509427109,0.17534929655140674,0.17433464754166317,0.1733258697423164,0.17232292917993194,0.17132579207766097,0.1703344248541023,0.16934879412217188,0.16836886668797796,0.16739460954970359,0.16642598989649487,0.16546297510735616,0.1645055327500515,0.16355363058001204,0.16260723653925055,0.16166631875528145,0.16073084554004768,0.15980078538885317,0.15887610697930216,0.1579567791702442,0.15704277100072533,0.15613405168894556,0.15523059063122185,0.15433235740095796,0.15343932174761923,0.1525514535957142,0.15166872304378154,0.150791100363383,0.14991855599810239,0.14905106056255005,0.14818858484137329,0.1473310997882723,0.14647857652502233,0.14563098634050062,0.1447883006897199,0.14395049119286682,0.14311752963434626,0.14228938796183113,0.14146603828531754,0.14064745287618555,0.13983360416626536,0.13902446474690888,0.13822000736806661,0.13742020493736998,0.13662503051921898,0.13583445733387481,0.13504845875655824,0.1342670083165528,0.13349007969631352,0.1327176467305802,0.13194968340549665,0.13118616385773438,0.13042706237362162,0.12967235338827729,0.1289220114847501,0.12817601139316265,0.12743432798986012,0.12669693629656445,0.12596381147953298,0.12523492884872203,0.1245102638569557,0.12378979209909878,{"$f":"1/(1+$F$95)^QQ8","v":0.12307348931123509},0.12236133136985024,0.12165329429101929,0.12094935422959889,0.12024948747842427,0.11955367046751098,0.11886187976326079,0.11817409206767295,0.11749028421755899,0.11681043318376323,0.11613451607038677,0.11546251011401659,0.11479439268295895,0.11413014127647707,0.11346973352403357,0.11281314718453678,0.11216036014559198,0.1115113504227566,0.11086609615879985,0.1102245756229665,0.10958676721024523,0.10895264944064084,0.10832220095845105,0.10769540053154709,0.10707222705065871,0.10645265952866333,0.10583667709987919,0.10522425901936265,0.10461538466220949,0.10401003352286041,0.10340818521441039,0.10280981946792213,0.10221491613174331,0.10162345517082813,0.10103541666606249,0.10045078081359304,9.9869527924160456E-2,9.9291638422436115E-2,9.8717092846363028E-2,9.8145871846500282E-2,9.7577956185371434E-2,9.701332673681666E-2,9.645196448534861E-2,9.5893850525511942E-2,9.5338966061246741E-2,9.4787292405255422E-2,9.4238810978373472E-2,9.3693503308943604E-2,9.3151351032193797E-2,9.2612335889618744E-2,9.2076439728365045E-2,9.154364450061965E-2,9.1013932263002334E-2,9.0487285175961135E-2,8.9963685503171714E-2,8.9443115610939997E-2,8.8925557967608315E-2,8.8410995142964882E-2,8.7899409807657022E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^TC8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^VO8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^YA8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,{"$f":"1/(1+$F$95)^AAM8","v":8.7390784732607252E-2},8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2,8.7390784732607252E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":33701467.149091542},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311191.68986919342,308654.35113157018,306135.95712115959,303636.37355029519,301155.46705108171,298693.10516924696,296249.15635803394,293823.4899721336,291415.97626165661,289026.48636614531,286654.89230862528,284301.06698969466,281964.88418165379,279646.21852267266,277344.94551099651,275060.94149919006,272794.08368841896,270544.25012276956,268311.31968360493,266095.17208395904,263895.68786296726,261712.74838033336,259546.23581083337,257396.03313885492,255262.02415297311,253144.0934405615,251042.12638243919,248956.00914755228,246885.62868769097,244830.87273224135,242791.62978297123,240767.78910885064,238759.24074090677,236765.87546711185,234787.5848273056,232824.2611081503,230875.79733811985,228942.08728252116,227023.02543854874,225118.50703037158,223228.4280042527,{"$f":"EJ95*EI90*EJ7","v":221352.68502370006},219491.17546465102,217643.79741068647,215810.44964827804,213991.03166206589,212185.44363016798,210393.58641951994,208615.36158124576,206850.67134605933,205099.41861969535,203361.50697837176,201636.84066428064,199925.32458110992,198226.86428959438,196541.366003095,194868.73658320922,193208.88353540882,191561.7150047069,189927.13977135363,188305.06724656053,186695.40746825215,185098.07109684698,183512.96941106525,181940.01430376479,180379.11827780449,178830.19444193458,177293.15650671488,175767.91878045895,174254.39616520586,172752.50415271852,171262.15882050761,169783.27682788286,168315.7754120297,166859.57238411222,165414.58612540155,163980.73558343004,162557.9402681709,161146.12024824295,159745.19614714052,158355.08913948832,156975.72094732089,155607.01383638699,154248.89061247808,152901.27461778137,151564.08972725662,150237.26034503756,148920.71140085618,147614.36834649165,146318.15715224214,145032.00430342017,143755.83679687098,142489.58213751443,141233.16833490922,139986.52389984013,138749.5778409279,137522.25966126149,136304.49935505266,135096.22740431273,133897.37477555114,132707.87291649639,131527.65375283812,130356.64968499127,129194.79358488116,128042.01879275055,{"$f":"GV95*GU90*GV7","v":126898.25911398718},125763.448815973,124637.5226249535,123520.41572292874,122412.06374456418,121312.4027741224,120221.36934241524,119138.90042377582,118064.93343305103,116999.40622261366,115942.25707939458,114893.42472193451,113852.84829745532,112820.4673789511,111796.22196229774,110780.05246338283,109771.89971525368,108771.70496528473,107779.4098723636,106794.95650409599,105818.2873340291,104849.34523889326,103888.07349586234,102934.41577983192,101988.31616071588,101049.71910076076,100118.56945187804,99194.812452994171,98278.393727418224,97369.259280227096,96467.355495667871,95572.629134577757,94685.027331821111,93804.497593743377,92930.98779564201,92064.446179254446,91204.821350262471,90352.062275813441,89506.11828205784,88666.939051703361,87834.474621585221,87008.675380252607,86189.492065571292,85376.875762342112,84570.777899935449,83771.150249941376,82977.944923835326,82191.114370659649,81410.611374720393,80636.389053299456,79868.400854381907,79106.600554398858,78350.942255984744,77601.380385750148,76857.869692069158,76120.365242881569,75388.822423509715,74663.19693448997,73943.444789418572,73229.522312811896,72521.38613798107,71818.993204920625,71122.300758211364,70431.266344937219,{"$f":"JH95*JG90*JH7","v":69745.847812615917},69066.003307143706,68391.691270753392,67722.870439986495,67059.499843678626,66401.538800958369,65748.946919259732,65101.684092347568,64459.710498356551,63822.986597842872,63191.473131849249,62565.131119982856,61943.921858505913,61327.806918439252,60716.748143678422,60110.707649122451,59509.647818815218,58913.53130409908,58322.321021781005,57735.980152310876,57154.472137972087,56577.760681084168,56005.809742217476,55438.583538419822,54876.046541455078,54318.163476053363,53764.899318173208,53216.219293275128,52672.088874606954,52132.473781500543,51597.339977679956,51066.653669580846,50540.381304681367,50018.489569844052,49500.945389668836,48987.715924857272,48478.768570587534,47974.070954900424,47473.590937096211,46977.296606142147,46485.156279090763,45997.138499508736,45513.212035916265,45033.345880237037,44557.509246258422,44085.671568102247,43617.80249870554,43153.871908311776,42693.849882972041,42237.706723056435,41785.412941775256,41336.939263710388,40892.256623356348,40451.336163671243,40014.149234637429,39580.667391831877,39150.862395006116,38724.706206675794,38302.170990719591,37883.229110987733,37467.853129919742,37056.015807171505,36647.690098251638,36242.849153166964,{"$f":"LT95*LS90*LT7","v":35841.466315077123},35443.515118958334,35048.969290275927,34657.802743666136,34269.989581626432,33885.50409321495,33504.320752758525,33126.414218569458,32751.759331671026,32380.331114531371,32012.104769806178,31647.055679089648,31285.159401673951,30926.391673317095,30570.728405018941,30218.145681805709,29868.619761522477,29522.127073634001,29178.644218033402,28838.147963859152,28500.615248319857,28166.023175527062,27834.349015335909,27505.570202193598,27179.664333995708,26856.60917095012,26536.382634448764,26218.962805946827,25904.327925849662,25592.456392407174,25283.326760615662,24976.917741127087,24673.208199165758,24372.177153452318,24073.803775134951,23778.06738672794,23484.947461057272,23194.423620213474,22906.475634511506,22621.083421457672,22338.227044723535,22057.886713126809,21780.0427796191,21504.675740280552,21231.766233321239,20961.295038089414,20693.243074086371,20427.591399988054,20164.321212673291,19903.41384625858,19644.85077113942,19388.613593038204,19134.684052058481,18883.044021745696,18633.675508154251,18386.560648920953,18141.681712344693,17899.021096472403,17658.561328191194,17420.285062326686,17184.175080747416,16950.214291475393,16718.385727802593,16488.672547413575,{"$f":"OF95*OE90*OF7","v":16261.058031513938},16035.525583964809,15812.058730423121,15590.641117487774,15371.256511851625,15153.888799459173,14938.521984670053,14725.140189428143,14513.727652436379,14304.26872833714,14096.747886898249,13891.149712204471,13687.458901854548,13485.660266163686,13285.738727371448,13087.679318855089,12891.467184348199,12697.087577164708,12504.525859428124,12313.767501306089,12124.798080250099,11937.603280240419,11752.168891036155,11568.480807430416,11386.525028510594,11206.287656923623,11027.754898146328,10850.913059760684,10675.748550734048,10502.247880704315,10330.397659269924,10160.18459528472,9991.595496157639,9824.617267157173,9659.2369107205614,9495.4415257677374,9333.2183070199262,9172.5545443229221,9013.4376219749793,8855.8550180592956,8699.7943037810583,8545.2431428090295,8392.1892906216253,8240.6205938574694,8090.5249896703863,7941.8905050888216,7794.7052563796096,7648.9574484161394,7504.6353740508093,7361.7274134918061,7220.2220336841146,7080.1077876948075,6941.3733141025123,6804.0073363910778,6667.998662347386,6533.3361834632906,6400.0088743416727,6268.0057921065318,6137.3160758171507,6007.9289458862686,5879.8337035022323,5753.019730055139,5627.4764865668794,5503.1935131251221,{"$f":"QR95*QQ90*QR7","v":5380.1604283211645},5258.3669286916538,5137.8027881641256,5018.4578575063624,4900.322063779533,4783.3854097950734,4667.6379735753253,4553.0699078178395,4439.6714393634129,4327.4328686677309,4216.3445692766772,4106.3969873052347,3997.5806409199727,3889.8861198250961,3783.3040847520228,3677.825266952485,3573.4404676951076,3470.1405577654568,3367.9164769695258,3266.7592336406465,3166.6599041497884,3067.6096324192376,2969.5996294396191,2872.6211727902496,2776.6656061627991,2681.7243388882298,2587.7888454669996,2494.8506651025014,2402.9014012377247,2311.9327210951105,2221.9363552195773,2132.9040970247038,2044.8278023420446,1957.6993889735543,1871.5108362470978,1786.2541845750386,1701.9215350158665,1618.5050488388599,1535.9969470917506,1454.3895101713795,1373.6750773973172,1293.8460465884345,1214.8948736423961,1136.8140721180664,1059.5962128208007,983.23392339060706,907.71988789315446,833.04684641361507,759.20759465331469,686.19498352917731,614.00191877594079,542.62136055113069,472.0463230427664,402.26987407978771,333.28513474518007,265.0852789917804,197.66353326074662,131.01317610267282,65.127537801330419,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000002},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.2337727759007043E-3,9.1584841029655369E-3,9.0837575636350844E-3,9.0095891732855909E-3,8.9359749745850352E-3,8.8629110373106869E-3,8.7903934581678774E-3,8.7184183606099745E-3,8.6469818946595042E-3,8.5760802367304753E-3,8.5057095894518746E-3,8.4358661814922884E-3,8.3665462673857046E-3,8.2977461273584588E-3,8.2294620671572935E-3,8.1616904178785765E-3,8.0944275357986133E-3,8.0276698022051056E-3,7.9614136232296802E-3,7.8956554296815504E-3,7.8303916768822576E-3,7.7656188445014949E-3,7.7013334363940211E-3,7.6375319804376325E-3,7.574211028372216E-3,7.5113671556398479E-3,7.4489969612259533E-3,7.3870970675015005E-3,7.3256641200662399E-3,7.264694787592979E-3,7.204185761672869E-3,7.144133756661712E-3,7.0845355095272991E-3,7.0253877796977188E-3,6.9666873489106999E-3,6.9084310210639098E-3,6.8506156220662744E-3,6.7932379996902461E-3,6.7362950234250672E-3,6.6797835843309828E-3,6.6237005948944286E-3,{"$f":"EJ96/$H$96","v":6.5680429888841461E-3},6.5128077212082925E-3,6.4579917677724391E-3,6.4035921253385386E-3,6.3496058113848087E-3,6.2960298639665501E-3,6.2428613415778638E-3,6.1900973230142953E-3,6.1377349072363812E-3,6.0857712132340808E-3,6.03420337989213E-3,5.9830285658562486E-3,5.93224394940026E-3,5.8818467282940766E-3,5.8318341196725307E-3,5.7822033599051227E-3,5.7329517044665806E-3,5.6840764278082963E-3,5.635574823230606E-3,5.5874442027559175E-3,5.5396818970026565E-3,5.492285255060075E-3,5.4452516443638573E-3,5.3985784505725647E-3,5.3522630774448876E-3,5.3063029467177109E-3,5.2606954979849893E-3,5.2154381885774056E-3,5.1705284934428462E-3,5.1259639050276551E-3,5.0817419331586622E-3,5.0378601049260122E-3,4.9943159645667486E-3,4.9511070733491824E-3,4.9082310094580098E-3,4.8656853678802027E-3,4.823467760291641E-3,4.7815758149445083E-3,4.7400071765554162E-3,4.6987595061942855E-3,4.6578304811739435E-3,4.6172177949404657E-3,4.5769191569642398E-3,4.5369322926317466E-3,4.497254943138052E-3,4.4578848653800329E-3,4.4188198318502727E-3,4.3800576305316951E-3,4.3415960647928738E-3,4.3034329532840431E-3,4.2655661298337888E-3,4.2279934433464388E-3,4.1907127577001145E-3,4.1537219516454673E-3,4.1170189187050878E-3,4.0806015670735727E-3,4.0444678195182635E-3,4.0086156132806338E-3,3.9730428999783319E-3,3.9377476455078799E-3,3.9027278299480083E-3,3.8679814474636355E-3,3.8335065062104793E-3,3.7993010282403109E-3,{"$f":"GV96/$H$96","v":3.7653630494068227E-3},3.7316906192721368E-3,3.6982818010139135E-3,3.6651346713330955E-3,3.632247320362251E-3,3.5996178515745273E-3,3.5672443816932146E-3,3.5351250406018995E-3,3.5032579712552248E-3,3.4716413295902311E-3,3.4402732844382986E-3,3.4091520174376619E-3,3.3782757229465108E-3,3.3476426079566773E-3,3.3172508920078672E-3,3.2870988071024981E-3,3.257184597621077E-3,3.2275065202381492E-3,3.1980628438388003E-3,3.1688518494357226E-3,3.1398718300868259E-3,3.1111210908133886E-3,3.0825979485187708E-3,3.0543007319076502E-3,3.026227781405804E-3,2.9983774490804226E-3,2.9707480985609507E-3,2.9433381049604563E-3,2.9161458547975238E-3,2.8891697459186667E-3,2.8624081874212485E-3,2.8358595995769285E-3,2.8095224137556114E-3,2.7833950723498983E-3,2.7574760287000463E-3,2.7317637470194271E-3,2.7062567023204802E-3,2.6809533803411577E-3,2.6558522774718599E-3,2.6309519006828602E-3,2.6062507674522086E-3,2.5817474056941173E-3,2.5574403536878249E-3,2.5333281600069314E-3,2.5094093834492053E-3,2.4856825929668617E-3,2.4621463675972956E-3,2.4387992963942878E-3,2.4156399783596631E-3,2.3926670223754069E-3,2.3698790471362264E-3,2.3472746810825787E-3,2.3248525623341229E-3,2.3026113386236352E-3,2.280549667231355E-3,2.2586662149197702E-3,2.2369596578688386E-3,2.2154286816116428E-3,2.1940719809704721E-3,2.1728882599933302E-3,2.1518762318908707E-3,2.1310346189737494E-3,2.1103621525903967E-3,2.0898575730652061E-3,{"$f":"JH96/$H$96","v":2.0695196296371325E-3},2.0493470803987076E-3,2.0293386922354494E-3,2.0094932407656928E-3,1.9898095102808093E-3,1.9702862936858312E-3,1.9509223924404745E-3,1.9317166165005505E-3,1.9126677842597761E-3,1.8937747224919638E-3,1.8750362662936068E-3,1.8564512590268452E-3,1.8380185522628109E-3,1.8197370057253547E-3,1.8016054872351487E-3,1.7836228726541598E-3,1.7657880458305021E-3,1.74809989854365E-3,1.730557330450023E-3,1.7131592490289317E-3,1.6959045695288891E-3,1.6787922149142779E-3,1.661821115812377E-3,1.6449902104607402E-3,1.6282984446549331E-3,1.6117447716966105E-3,1.5953281523419522E-3,1.5790475547504353E-3,1.5629019544339566E-3,1.5468903342062907E-3,1.5310116841328915E-3,1.515265001481023E-3,1.4996492906702353E-3,1.4841635632231623E-3,1.4688068377166537E-3,1.4535781397332368E-3,1.4384765018128989E-3,1.4235009634051975E-3,1.4086505708216894E-3,1.3939243771886789E-3,1.379321442400285E-3,1.3648408330718218E-3,1.350481622493492E-3,1.3362428905843928E-3,1.322123723846827E-3,1.3081232153209278E-3,1.2942404645395773E-3,1.2804745774836403E-3,1.2668246665374892E-3,1.2532898504448342E-3,1.2398692542648436E-3,1.2265620093285662E-3,1.2133672531956415E-3,1.2002841296113024E-3,1.187311788463668E-3,1.1744493857413212E-3,1.1616960834911743E-3,1.1490510497766165E-3,1.1365134586359415E-3,1.1240824900410579E-3,1.1117573298564756E-3,1.0995371697985674E-3,1.0874212073951064E-3,1.0754086459450751E-3,{"$f":"LT96/$H$96","v":1.0634986944787438E-3},1.0516905677180216E-3,1.0399834860370673E-3,1.0283766754231758E-3,1.0168693674379164E-3,1.0054607991785416E-3,9.9415021323965322E-4,9.8293685767512386E-4,9.7181998596028137E-4,9.6079885695433932E-4,9.4987273486309034E-4,9.3904088920184381E-4,9.2830259475861648E-4,9.1765713155757224E-4,9.0710378482270339E-4,8.9664184494176455E-4,8.8627060743044284E-4,8.7598937289677615E-4,8.6579744700580321E-4,8.5569414044446178E-4,8.4567876888671655E-4,8.3575065295892631E-4,8.2590911820544326E-4,8.1615349505444418E-4,8.0648311878399532E-4,7.9689732948834153E-4,7.8739547204442935E-4,7.7797689607864997E-4,7.6864095593381129E-4,7.5938701063633202E-4,7.5021442386365665E-4,7.4112256391189091E-4,7.3211080366365744E-4,7.2317852055616793E-4,7.1432509654950984E-4,7.0554991809515044E-4,6.9685237610465076E-4,6.8823186591859408E-4,6.7968778727572324E-4,6.7121954428228648E-4,6.6282654538159138E-4,6.5450820332376542E-4,6.4626393513572016E-4,6.3809316209131959E-4,6.299953096817497E-4,6.2196980758609044E-4,6.1401608964208488E-4,6.0613359381710781E-4,5.9832176217933112E-4,5.905800408690841E-4,5.829078800704072E-4,5.7530473398280065E-4,5.6777006079316271E-4,5.603033226479194E-4,5.5290398562534218E-4,5.4557151970805471E-4,5.3830539875572515E-4,5.3110510047794436E-4,5.2397010640728729E-4,5.1689990187255886E-4,5.0989397597221914E-4,5.0295182154799171E-4,4.9607293515864796E-4,4.8925681705397339E-4,{"$f":"OF96/$H$96","v":4.8250297114890651E-4},4.7581090499785743E-4,4.6918012976919764E-4,4.6261016021992491E-4,4.5610051467050074E-4,4.4965071497985696E-4,4.4326028652057469E-4,4.3692875815422994E-4,4.3065566220690813E-4,4.2444053444488472E-4,4.1828291405047156E-4,4.1218234359802707E-4,4.0613836903013014E-4,4.0015053963391638E-4,3.9421840801757437E-4,3.8834153008700337E-4,3.8251946502262891E-4,3.7675177525637698E-4,3.7103802644880394E-4,3.6537778746638394E-4,3.597706303589497E-4,3.5421613033728737E-4,3.4871386575088462E-4,3.4326341806582914E-4,3.3786437184285995E-4,3.3251631471556571E-4,3.2721883736873435E-4,3.2197153351684816E-4,3.1677399988272687E-4,3.1162583617631655E-4,3.0652664507362228E-4,3.0147603219578522E-4,2.9647360608830271E-4,2.9151897820038988E-4,2.8661176286448218E-4,2.8175157727587826E-4,2.7693804147252128E-4,2.721707783149191E-4,2.6744941346620117E-4,2.6277357537231175E-4,2.5814289524233875E-4,2.5355700702897664E-4,2.4901554740912356E-4,2.4451815576461051E-4,2.400644741630625E-4,2.3565414733889124E-4,2.3128682267441653E-4,2.2696215018111831E-4,2.2267978248101595E-4,2.1843937478817593E-4,2.1424058489034485E-4,2.1008307313070965E-4,2.0596650238978169E-4,2.0189053806740539E-4,1.9785484806488993E-4,1.9385910276726345E-4,1.8990297502564934E-4,1.859861401397622E-4,1.821082758405249E-4,1.7826906227280431E-4,1.7446818197826527E-4,1.7070531987834297E-4,1.6698016325733089E-4,1.632924017455859E-4,{"$f":"QR96/$H$96","v":1.5964172730284807E-4},1.5602783420167507E-4,1.5245041901099015E-4,1.489091805797434E-4,1.4540382002068496E-4,1.4193404069424957E-4,1.384995481925524E-4,1.3510005032349378E-4,1.3173525709497455E-4,1.2840488069921851E-4,1.2510863549720366E-4,1.2184623800320002E-4,1.1861740686941375E-4,1.1542186287073713E-4,1.1225932888960313E-4,1.0912952990094453E-4,1.0603219295725627E-4,1.0296704717376074E-4,9.9933823713675075E-5,9.6932255773580036E-5,9.3962078568889519E-5,9.102302931942025E-5,8.811484723506073E-5,8.5237273501539054E-5,8.239005126628877E-5,7.9572925624412123E-5,7.6785643604740104E-5,7.4027954155988501E-5,7.1299608133009644E-5,6.8600358283138753E-5,6.5929959232634538E-5,6.3288167473213352E-5,6.0674741348676419E-5,5.8089441041629134E-5,5.5532028560292108E-5,5.300226772540343E-5,5.0499924157211165E-5,4.8024765262555886E-5,4.5576560222042291E-5,4.3155079977299566E-5,4.0760097218329737E-5,3.8391386370943546E-5,3.6048723584283031E-5,3.3731886718430608E-5,3.1440655332103643E-5,2.9174810670434304E-5,2.6934135652833825E-5,2.4718414860940875E-5,2.2527434526653238E-5,2.036098252024243E-5,1.8218848338550504E-5,1.6100823093268732E-5,1.4006699499297345E-5,1.1936271863185971E-5,9.8893360716542021E-6,7.8656895801916461E-6,5.8651314017370557E-6,3.8874620954359372E-6,1.9324837554760878E-6,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.8201225290059038E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.2121089147110906E-2},{"$f":"SUM(K98:XFD98)","v":5.8201225290059038E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9205306462313598E-5,2.7199105457181773E-5,2.8986875424088153E-5,2.8878193063018985E-5,2.6898878826689588E-5,2.8661890776503099E-5,2.6700301590648653E-5,2.844699988032813E-5,2.8340081752082612E-5,2.2747325167579763E-5,2.8127296220786202E-5,2.620933180257822E-5,2.7915906422594937E-5,2.6015120412670975E-5,2.7705906060371746E-5,2.7601424944953011E-5,2.5726119937805514E-5,2.7393496890546243E-5,2.5534990117439381E-5,2.7186942452962521E-5,2.7084178354965861E-5,2.1788255320567997E-5,2.687967242155612E-5,2.5062509109949593E-5,2.6676524189585398E-5,2.4875640870071084E-5,2.6474727269409064E-5,2.6374333551175312E-5,2.4597598503442985E-5,2.6174551592129448E-5,2.4413736118377345E-5,2.597610492033007E-5,2.5877380308880633E-5,2.0862561153065673E-5,2.5680924513430158E-5,2.395928974509325E-5,2.5485787919989603E-5,2.3779581420785216E-5,2.529196408054546E-5,2.5195542426718246E-5,2.3512220740675794E-5,{"$f":"EJ92*EJ97","v":2.500367561385417E-5},2.3335440516840114E-5,2.481310540752266E-5,2.4718304510771748E-5,2.1521069410853394E-5,2.4529667085831763E-5,2.2898562378802974E-5,2.4342310090860245E-5,2.2725826216497989E-5,2.4156227049809154E-5,2.4063661237679645E-5,2.2468864419231784E-5,2.3879476980807031E-5,2.2298977086687332E-5,2.3696550480703943E-5,2.3605556864495944E-5,1.9109040104772723E-5,2.342450485008662E-5,2.1879191673091642E-5,2.3244694394173248E-5,2.1713236615805684E-5,2.3066119019540645E-5,2.297729246415646E-5,2.1466386296871641E-5,2.280055757163726E-5,2.1303199749443347E-5,2.2625041578354604E-5,2.253773864790141E-5,1.8279954830463572E-5,2.2364038879653506E-5,2.09000252419088E-5,2.2191541852165192E-5,2.0740658013883461E-5,2.2020241110764559E-5,2.1935037331848068E-5,2.0503628756183532E-5,2.1765518930035901E-5,2.0346949084939038E-5,2.1597180704489184E-5,2.1513452147603425E-5,1.748174494451828E-5,2.1346872129381854E-5,1.995989985470777E-5,2.11814562228701E-5,1.9806925926477614E-5,2.1017198016778209E-5,2.0935501050327932E-5,1.9579425712620331E-5,2.0772967393672093E-5,1.9429058124281016E-5,2.0611575449968529E-5,2.053130562711917E-5,1.7959565232150664E-5,2.0371614298545193E-5,1.9057646949389572E-5,2.0213048759703975E-5,1.8910871393834121E-5,2.0055602660916594E-5,1.9977297420502626E-5,1.8692607858040263E-5,1.9821518602233909E-5,1.8548357488523338E-5,1.9666843402695079E-5,1.9589917688723235E-5,{"$f":"GV92*GV97","v":1.5975038243914172E-5},1.9436886097169148E-5,1.8192097515834371E-5,1.9284942383783571E-5,1.8051325764928464E-5,1.9134080276358786E-5,1.9059052868716717E-5,1.7842007298867612E-5,1.8909801441226556E-5,1.7703679931339784E-5,1.8761616002549394E-5,1.8687921084488631E-5,1.5265028015665407E-5,1.8541322970339791E-5,1.736208640631854E-5,1.8395775322896335E-5,1.7227124917513124E-5,1.8251271961134018E-5,1.8179409960286381E-5,1.7026461643236187E-5,1.8036461473567833E-5,1.6893864339302878E-5,1.7894541892373738E-5,1.7823966027456062E-5,1.458287709453774E-5,1.7683578330715514E-5,1.6566456124575352E-5,1.7544204266634877E-5,1.6437112965018238E-5,1.7405837757140593E-5,1.7337030440928011E-5,1.6244817587085601E-5,1.7200163906760161E-5,1.6117759239040973E-5,1.7064289812104905E-5,1.6996723049698109E-5,1.4928330775755228E-5,1.6862326345345498E-5,1.5804060141063699E-5,1.6728907083144013E-5,1.5680145497202952E-5,1.6596459297978914E-5,1.6530597850563186E-5,1.5495934045123361E-5,1.6399596139486872E-5,1.5374225856540988E-5,1.6269551079278398E-5,1.6204885450191137E-5,1.3298985908907233E-5,1.6076264319094379E-5,1.5073765778136065E-5,1.5948585139175069E-5,1.4955092397632314E-5,1.5821842066696977E-5,1.5758819750302948E-5,1.4778684868818935E-5,1.5633469927851156E-5,1.466214077016711E-5,1.5509041695545525E-5,1.5447171371850633E-5,1.2695651314528147E-5,1.5324114713463488E-5,1.4374456705220059E-5,1.5201965261680074E-5,{"$f":"JH92*JH97","v":1.4260840277525504E-5},1.5080717301130085E-5,1.5020429600020676E-5,1.4091961190136432E-5,1.4900523208127159E-5,1.3980398195551707E-5,1.4781504115540767E-5,1.472232554380408E-5,1.2116994108044011E-5,1.4604626836361127E-5,1.3705035080826627E-5,1.4487801375983458E-5,1.3596294562263429E-5,1.4371843581365073E-5,1.43141883207926E-5,1.3434673426519488E-5,1.419952160980512E-5,1.3327911937364661E-5,1.4085708711390031E-5,1.4029120721948975E-5,1.2365728646046417E-5,1.391657823538843E-5,1.3064423375151158E-5,1.3804875852623602E-5,1.2960381263837333E-5,1.3694008130952842E-5,1.363888557359782E-5,1.2805752979695382E-5,1.3529259689863255E-5,1.2703617040059628E-5,1.3420454963340402E-5,1.3366358858052547E-5,1.1030544590959487E-5,1.3258775824454148E-5,1.2451565904221942E-5,1.3152000592239608E-5,1.2352048469746225E-5,1.3046027860813334E-5,1.2993340783008826E-5,1.2204153658147443E-5,1.2888561916574868E-5,1.2106471167014056E-5,1.2784572404402506E-5,1.273287202507787E-5,1.0521186438115085E-5,1.2630056770993916E-5,1.1865430103958007E-5,1.2528017875376334E-5,1.1770267576293043E-5,1.2426750182308171E-5,1.2376403932150369E-5,1.1628852850597123E-5,1.2276283428738628E-5,1.1535455735006147E-5,1.2176921344509112E-5,1.2127523124049918E-5,1.0033377975210096E-5,1.2029289168731603E-5,1.1305007570106774E-5,1.1931801001773227E-5,1.1214034291869725E-5,1.1835053613680115E-5,1.1786956152944974E-5,1.1078852475526425E-5,{"$f":"LT92*LT97","v":1.1691310593991841E-5},1.0989576828692002E-5,1.1596393397495781E-5,1.1549206395591979E-5,1.0211641596949811E-5,1.1455372518765858E-5,1.0769314887827975E-5,1.1362254741578703E-5,1.0682369433647818E-5,1.1269848201963766E-5,1.1223910133582369E-5,1.0553179729640173E-5,1.1132561387813026E-5,1.0467865917644097E-5,1.1041911832184146E-5,1.0996847757251881E-5,9.1193968239471187E-6,1.0907238039782459E-5,1.0257394272659009E-5,1.0818315618975159E-5,1.0174319539086908E-5,1.0730075780542066E-5,1.0686210363233754E-5,1.0050887656204967E-5,1.0598985612930929E-5,9.9693803965760792E-6,1.0512431766984537E-5,1.0469404985886326E-5,8.6917516739094397E-6,1.0383848826366599E-5,9.768314042725366E-6,1.0298952046899377E-5,9.6889573118273197E-6,1.02147100807476E-5,1.0172833232268481E-5,9.571055552393049E-6,1.0089564977117356E-5,9.493203967594854E-6,1.000694022571982E-5,9.9658677626683068E-6,8.2827134148893449E-6,9.8841998727099768E-6,9.3011689403365139E-6,9.803164329886559E-6,9.2253819198339462E-6,9.7227567142737575E-6,9.6827870046081855E-6,9.1127892330943565E-6,9.603313045741672E-6,9.038446881679084E-6,9.5244560707939021E-6,9.4852575967159491E-6,8.4097935620639413E-6,9.4073179774623267E-6,8.8550803195210561E-6,9.3299845505422236E-6,8.7827191620930581E-6,9.2532530416587047E-6,9.2151116773615441E-6,8.6752211671273427E-6,9.1392750839932463E-6,8.6042460550711775E-6,9.0640298283781436E-6,9.0266276419000427E-6,{"$f":"OF92*OF97","v":7.5176840442042715E-6},8.9522615440561203E-6,8.4291962145946346E-6,8.8784763537456625E-6,8.3601215187238211E-6,8.8052679407232598E-6,8.768878741511136E-6,8.25751050036878E-6,8.6965278023258124E-6,8.1897650748792711E-6,8.6247434189550639E-6,8.5890624200638554E-6,7.16034862615628E-6,8.5181202895280963E-6,8.0226913035110859E-6,8.4477346414013625E-6,7.9567680980419094E-6,8.3779014875752132E-6,8.3431908561635789E-6,7.8588429790255831E-6,8.2741790174351978E-6,7.7941941069065009E-6,8.2057098053336403E-6,8.1716774626719799E-6,6.8189323794835955E-6,8.104014873661431E-6,7.6347667785119447E-6,8.0368851893722028E-6,7.5718644928944251E-6,7.9702845616262953E-6,7.9371814477167916E-6,7.478430785079198E-6,7.8713672399406411E-6,7.4167497175487574E-6,7.806072569125723E-6,7.7736188817881919E-6,6.90896949921471E-6,7.7090964591715458E-6,7.2646501354541885E-6,7.645084197142753E-6,7.2046425574658263E-6,7.5815783849982172E-6,7.5500142442353313E-6,7.1155122948368218E-6,7.4872611988923623E-6,7.0566746205215076E-6,7.4250054256401093E-6,7.3940628802568078E-6,6.1813639688613363E-6,7.3325462126475372E-6,6.9115948921527918E-6,7.27151777976467E-6,6.8543601147261223E-6,7.2109740057116785E-6,7.1808827543500144E-6,6.7693517705169858E-6,7.1210593122669806E-6,6.7132373581835619E-6,7.0617116862036376E-6,7.0322152100216333E-6,5.8840104927729229E-6,6.9735747550342985E-6,6.5748802451167234E-6,6.9154014107222528E-6,{"$f":"QR92*QR97","v":6.5203006037480722E-6},6.8576917331519721E-6,6.8290096991034802E-6,6.439238993872474E-6,6.7719891117310179E-6,6.3857319263141947E-6,6.7154236760500266E-6,6.6873105866540903E-6,5.6001736675469881E-6,6.6314215695904848E-6,6.2538106731775697E-6,6.5759793235188143E-6,6.2017726752532414E-6,6.5209805334789729E-6,6.4936464043441793E-6,6.1244888500051072E-6,6.4393066291449779E-6,6.0734773503637758E-6,6.3854021151209275E-6,6.3586120673718697E-6,5.6635087725538682E-6,6.305354374478337E-6,5.9477154957030846E-6,6.2525238790166304E-6,5.8981097429513276E-6,6.2001173918928458E-6,6.1740721605198907E-6,5.8244408687485324E-6,6.1222957515404716E-6,5.7758172204306307E-6,6.0709354683947047E-6,6.0454103991055859E-6,5.0708474497668717E-6,5.9946684664285768E-6,5.655948392348076E-6,5.9443349048606799E-6,5.6086694975080868E-6,5.8944066479745613E-6,5.8695935560349075E-6,5.5384587302816838E-6,5.820267550625595E-6,5.4921191915140221E-6,5.7713392716909061E-6,5.7470233425085513E-6,4.8243017796349328E-6,5.6986860412704558E-6,5.3778868906169367E-6,5.6507390126731629E-6,5.3328333893087154E-6,5.6031793096863527E-6,5.579543789705742E-6,5.2659297409817202E-6,5.5325595922540736E-6,5.2217744549483419E-6,5.4859554382879607E-6,5.4627949771986296E-6,4.5891598257103747E-6,5.4167554965202086E-6,5.1129318268909006E-6,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":188921.10582309915},{"$f":"NPV($F$100,M70:ACA70)","v":190020.64980730478},191126.59327222465,192238.97346362047,193357.82784402929,194483.19409402387,195615.11011348356,196753.61402286901,197898.7441645069,199050.5391038807,200209.03763093011,201374.27876135637,202546.30173793747,203725.14603184946,204910.85134399493,206103.45760633942,207303.00498326038,208509.53387289381,209723.08490850011,210943.6989598287,212171.4171344967,213406.28077937232,214648.33148196759,215897.61107183943,217154.1616219969,218418.02545032065,219689.24512098503,220967.86344589418,222253.92348612202,223547.46855336343,224848.54221139321,226157.18827753194,227473.45082412244,228797.3741800148,230129.00293205725,231468.38192659995,232815.55627100365,234170.57133515892,235533.47275301706,236904.30642412213,238283.11851515993,239669.95546151153,241064.863968819,242467.89101455564,243879.08384960992,245298.48999987647,246726.15726785598,248162.13373426552,249606.4677596587,251059.207986052,252520.4033385661,253990.10302707073,255468.35654784294,256955.21368523507,258450.72451335046,259954.93939772836,261467.90899704347,262989.68426480924,264520.31645109534,266059.85710425151,267608.35807264864,269165.8715064174,270732.4498592114,272308.14588997001,273893.01266469632,{"$f":"NPV($F$100,BY70:AEM70)","v":275487.10355824319},277090.47225611279,278703.17275626364,280325.25937092816,281956.78672844253,283597.80977508653,285248.38377693517,286908.564321718,288578.40732069162,290257.96901052335,291947.30595518474,293646.47504785756,295355.53351284668,297074.53890751133,298803.54912420094,300542.62239220564,302291.81727971724,304051.19269580045,305820.80789238092,307600.72246623412,309390.99636099837,311191.68986919086,313002.86363423796,313089.34353922831,313238.9661304254,313322.75364713831,313404.99205854966,313550.58142229036,313630.06530447904,313773.03989020345,313849.72864668188,313924.81529911759,314194.22802751546,314267.21578887053,314404.04759496276,314474.14321403863,314608.22318438167,314675.38439358544,314740.87158224115,314870.55274019152,314933.03892826848,315059.85973458481,315119.30133724888,315177.01215148775,315431.84364004986,315487.21286766836,315607.27229730121,315659.49239666288,315776.54386143707,315825.5694530633,315872.78694940155,315985.04667483759,316028.99830298621,316138.13363479817,316178.77260545618,316217.54267316026,316456.26216470124,316492.42917777057,316594.13753614633,316626.87927267846,316725.30429851462,316754.57204207429,316781.88779420615,316875.09882803663,{"$f":"NPV($F$100,EK70:AGY70)","v":316898.86411395489},316988.66690240335,317008.83149663173,317026.97896182525,317179.65751782362,317194.52291199326,317275.78299207275,317286.92177027097,317364.59784814587,317371.95766151411,317377.20868900151,317449.20996771433,317450.59999415738,317518.88312397915,317516.35818355269,317511.65460895171,317712.65778312105,317704.76140097831,317764.11917921889,317752.1771048404,317807.63240747579,317791.58845112385,317773.26981909253,317822.56237205339,317800.05394108791,317845.30010884802,317818.54395816714,317789.43830403598,317968.97005755577,317936.34482662659,317971.83663342317,317934.82297097094,317966.07006488828,317924.60766264237,317880.69257502153,317905.2527537783,317856.7947055627,317876.95579433651,317823.89262394689,317768.29660309432,317924.30239826965,317864.83512584108,317874.35054351122,317810.12672292982,317815.02970282867,317745.98460960918,317674.29582600406,317671.9488861615,317595.33785169362,317588.21287406201,317506.61287989648,317422.2833093169,317480.10423289763,317391.10335268819,317371.95044971758,317277.79276680079,317253.62741417962,317154.24341123237,317052.00826725375,317019.98080232478,316912.41102893732,316875.19333578157,316762.21728917497,316646.29800935119,{"$f":"NPV($F$100,GW70:AJK70)","v":316748.00709298329},316627.42589109199,316577.56157079712,316451.39869313163,316396.09718806605,316264.27803561388,316129.38768198213,316065.57419483957,315924.91148572788,315855.47012366366,315708.95818291302,315559.27637036727,315630.28687278199,315475.50495192356,315392.30932810321,315231.48953388375,315142.40052247507,314975.46280703694,314805.21779827797,314706.91899247869,314530.43165115401,314426.03492439695,314243.22276402323,314056.99758823327,314094.56120393722,313902.76471940009,313783.4235688083,313585.09942162671,313459.37493314466,313254.43723297847,313045.93895779509,312910.25544964377,312695.01027982315,312552.72405837203,312330.64349186694,312104.88906963449,312029.18021635973,311796.90046781441,311637.94114006124,311398.60269408789,311232.72863290884,310986.23927368392,310735.91496205481,310559.26952675544,310301.65129424515,310117.85568255384,309852.84851431637,309583.88493220671,309544.99597288138,309269.40433060454,309067.99821461126,308784.78305785579,308575.89687494031,308284.95926650614,307989.89504002058,307769.37342414766,307466.43346927775,307238.17927140777,306927.26165294612,306612.08726415387,306530.1782499213,306207.7900536455,305960.44893668313,305629.83095891267,{"$f":"NPV($F$100,JI70:ALW70)","v":305374.40279185725},305035.44888859283,304692.05550012115,304424.06439941132,304072.1708002988,303795.82183065708,303435.318665609,303070.23654699157,302941.64072582149,302568.71531903627,302271.69375298009,301889.8878499734,301584.1275864144,301193.32731595763,300797.75196124887,300478.43323272304,300073.6874243152,299745.33955521218,299331.30598195724,298912.34786967019,298651.56212832528,298223.6096261653,297872.4088284804,297434.871911778,297074.22729872796,296626.98374635982,296174.60231028049,295799.32226708299,295337.04535972752,294952.00985405507,294479.71156741201,294002.11515395937,293767.53113947756,293280.68247850268,292871.42835970019,292374.24540041364,291954.79615884862,291447.14779205207,290933.97523420438,290498.74324368394,289974.90287366486,289529.14154373179,288994.4983026245,288454.15914585727,288160.13835394959,287609.76586854528,287137.8215840513,286576.31008561759,286093.36426497967,285520.5731145477,284941.84343336418,284441.8836202884,283851.65733615623,283340.33757266664,282738.46981516574,282130.47949438606,281772.13978440472,281153.27715197334,280613.66549538792,279982.80034115462,279431.32164355135,278788.3031108029,278138.90165223164,277569.08772752492,{"$f":"NPV($F$100,LU70:AOI70)","v":276907.30034551409},276325.23502241849,275650.90632680064,274969.99747894338,274455.55338978494,273762.36745706905,273149.23961645109,272443.11872994615,271817.18906450324,271097.97134351096,270371.89107695821,269726.19945312449,268986.77298550139,268327.86719089007,267574.92778229143,266814.9143696574,266311.28657705052,265538.52585942816,264846.61835109175,264059.9281051752,263354.22153011645,262553.42812412733,261745.26078724474,261018.27040588186,260195.73261344043,259454.50098609269,258617.41389993089,257772.72625600634,257187.8269124208,256329.35241100509,255552.50934991083,254679.03823236647,253887.32597408441,252998.67200936907,252102.0956702063,251287.46676573181,250375.42106347097,249545.44879735156,248617.74192240651,247681.86978558806,247009.20893985586,246058.43376495061,245190.04905100647,244223.13242011733,243338.73022147213,242355.47239493707,241363.70401824513,240454.63332239335,239446.21662903813,238520.61999177441,237495.34926460285,236461.30766839892,235602.09284289056,234551.41541335269,233583.86263616747,232515.80930308482,231531.00067266589,230445.35713998109,229350.56909895665,228339.20296082125,227226.49539876133,226197.32800024175,225066.48021378697,223926.20881964051,{"$f":"NPV($F$100,OG70:AQU70)","v":223056.04457466066},221898.37869104082,220824.55011258629,219648.1902766315,218555.783437548,217360.49981913282,216155.39501569126,215034.41369372397,213810.03209733072,212669.88767678218,211425.99259140113,210171.97718234008,209191.54048849133,207918.74912721405,206730.48036486638,205437.58112354059,204229.31530589084,202916.06169930406,201592.26124682353,200353.25721209409,199008.72398798674,197749.09578521529,196383.57594672943,195007.1886410937,193907.8631607678,192511.21706389642,191199.74835368703,189781.47764597222,188448.489734798,187008.33007407098,185556.84538839431,184190.79816768339,182717.01889687878,181328.78003860111,179832.43395593337,178324.41919710694,176999.52696192,175469.09480051778,174024.45761567404,172470.76726599093,171002.97125899102,169425.73915607121,167836.34416420697,166332.98889941914,164719.61721702787,163192.38190463049,161554.7415149349,159904.56979677879,158538.44608855195,156864.70889007559,155277.34976915264,153578.60876167551,151966.33855396084,150242.2896399679,148505.18273811441,146854.68182169989,145091.80077674743,143415.61543644121,141626.6470932214,139824.22584809072,138309.35270375101,136481.53234310148,134740.63165728576,132885.93511350141,{"$f":"NPV($F$100,QS70:ATG70)","v":131118.24363784844},129236.34479933849,127340.42813223098,125531.64047639898,123608.02172317835,121771.6140703128,119819.95741227001,117853.85962980034,116178.80906786911,114185.3444535102,112279.29536891081,110256.946292693,108322.0900731556,106270.50682104786,104203.87648736923,102224.85058729351,100128.45031339471,98119.728171600684,95993.197840088047,93851.166704644595,91900.298403311492,89728.187267588335,87643.933709475648,85440.77709328795,83325.546480610268,81090.969282568403,78840.237746439714,76677.530152912397,74394.803580366293,72200.165397836216,69885.057535310159,67553.308888111264,65519.583342559868,63156.083267098133,60880.830850333063,58483.974558502516,56175.424634009971,53744.809887413954,51296.857083979288,48937.293705528551,46454.966638908198,44061.083352020207,41543.967831306501,39008.992830620991,36775.51240933712,34206.354469985228,31725.773752082237,29120.781311522212,26604.414164603404,23963.155889598191,21303.290277039076,18732.116733998213,16035.325144237946,13427.268938494431,10693.107227789422,7939.7792596174695,5491.3988524583492,2701.2791362352582,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":313002.86363423802},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,-86.479904990352225,-149.62259119708324,-83.787516712909564,-82.23841141135199,-145.5893637406989,-79.483882188680582,-142.97458572441246,-76.688756478426512,-75.086652435711585,-269.41272839787416,-72.987761355063412,-136.831806092232,-70.095619075873401,-134.07997034303844,-67.161209203768522,-65.487188655708451,-129.68115795037011,-62.486188076960389,-126.82080631633289,-59.441602664068341,-57.710814238875173,-254.83148856210755,-55.369227618502919,-120.05942963284906,-52.2200993616716,-117.0514647741802,-49.025591626239475,-47.217496338242199,-112.25972543604439,-43.951628148613963,-109.13533181196544,-40.638970658008475,-38.770067704084795,-238.7194915409782,-36.16701306932373,-101.70835837576305,-32.741736532130744,-98.425025836157147,-29.267743559670635,-27.315752131864429,{"$f":"IF(EI7,EH100-EI100)","v":-93.21103383047739},-23.765285918256268,-89.802788448461797,-20.164594228379428,-18.147465193527751,-152.67855599836912,-14.86539416963933,-81.260080079489853,-11.13877819821937,-77.676077874901239,-7.3598133682389744,-5.251027487393003,-72.001278712821659,-1.3900264430558309,-68.283129821764305,2.5249404264613986,4.7035746009787545,-201.00317416933831,7.8963821427314542,-59.357778240577318,11.942074378486723,-55.455302635382395,16.043956351932138,18.318632031325251,-49.29255296086194,22.508430965477601,-45.246167760109529,26.756150680885185,29.105654131155461,-179.5317535197828,32.625230929173995,-35.491806796577293,37.013662452227436,-31.247093917336315,41.462402245902922,43.915087620844133,-24.560178756772075,48.458048215601593,-20.161088773806114,53.063170389621519,55.596020852564834,-156.00579517532606,59.467272428562865,-9.5154176701325923,64.223820581391919,-4.9029798988485709,69.045093219494447,71.688783605117351,2.3469398425659165,76.611034467874561,7.1249776316108182,81.599994165531825,84.329570579575375,-57.820923580729868,89.000880209438037,19.152902970614377,94.157682916789781,24.165352621173952,99.384002947248518,102.23514397861436,32.027464928978588,107.56977338745492,37.217693155747838,112.97604660660727,{"$f":"IF(GU7,GT100-GU100)","v":115.9192798237782},-101.70908363210037,120.58120189129841,49.864320294873323,126.16287766548339,55.301505065581296,131.81915245216805,134.89035363175208,63.813487142557278,140.66270911169704,69.441362064215355,146.51194075064268,149.68181254575029,-71.010502414719667,154.78192085842602,83.195623820356559,160.81979421945289,89.089011408679653,166.93771543813637,170.24500875896774,98.298805799277034,176.48734132468235,104.39672675705515,182.8121603737236,186.22517578996485,-37.563615703955293,191.79648453713162,119.34115059179021,198.32414718158543,125.72448848205386,204.93770016619237,208.49827518337406,135.68350815132726,215.24516982061323,142.28622145112604,222.08056650508661,225.75442223245045,75.70885327475844,232.27974854531931,158.9593277531676,239.33844597334974,165.8740611790563,246.48935922491364,250.32431162911234,176.64543529937509,257.61823251028545,183.79561169131193,265.00716823746916,268.96358210965991,38.888959325326141,275.5916422768496,201.40611599327531,283.21515675546834,208.88618291547755,290.9376084341784,295.06422648555599,220.5216158729163,302.9399548699148,228.25419786997372,310.91761846165173,315.17438879224937,81.909014232573099,322.38819627580233,247.34111696237233,{"$f":"IF(JG7,JF100-JG100)","v":330.61797777045285},255.42816705541918,338.9539032644243,343.39338847168256,267.99110070982715,351.89359911251813,276.34896964172367,360.50316504808143,365.08211861742893,128.59582117007812,372.92540678521618,297.02156605618075,381.80590300669428,305.76026355900103,390.80027045676252,395.5753547087661,319.31872852583183,404.74580840783892,328.34786910301773,414.03357325494289,418.95811228704406,260.78574134490918,427.95250215998385,351.20079768489813,437.53691670240369,360.64461305004079,447.24355236813426,452.38143607933307,375.28004319750471,462.27690735546639,385.03550567245111,472.29828664305387,477.5964134526439,234.58401448180666,486.84866097487975,409.25411880249158,497.18295928655425,419.44924156501656,507.64836679655127,513.17255784769077,435.23199052043492,523.84037001908291,445.76132993306965,534.64324110728921,540.339156767237,294.02079190767836,550.37248540431028,471.94428449397674,561.5114984337124,482.94582063792041,572.79115043196362,578.72968118352583,499.9598130757804,590.22628413216444,511.31976348959142,601.86775750090601,607.99032077967422,358.33970998134464,618.86263243138092,539.61165658541722,630.86515423329547,551.4786976032774,643.01853274845053,649.40145857125754,{"$f":"IF(LS7,LR100-LS100)","v":569.81392470671562},661.78738201083615,582.06532309559407,674.32869561784901,680.90884785726666,514.44408915843815,693.18593271588907,613.12784061796265,706.12088650494115,625.92966544290539,719.2177209922811,726.08026655274443,645.69162383372895,739.42646762309596,658.90579461131711,752.93940859864233,760.01341263402719,503.62779260688694,772.7607176223537,691.90750833641505,786.69024591654306,705.70657505874988,800.79340598912677,808.16733688258682,726.99038136287709,822.53779244143516,741.23162734773359,837.08708616180229,844.68764392455341,584.89934358553728,858.4745014157088,776.84306109425961,873.47111754436628,791.71225828205934,888.65396471534041,896.57633916276973,814.62890447449172,912.0457022608316,829.97226611941005,927.70687494505546,935.87213681844878,672.66084573219996,950.77517490525497,868.384713944135,966.91663088914356,884.40219864519895,983.2578265350603,991.76837669193628,909.07069585178397,1008.4166933552187,925.59663726371946,1025.2707271715626,1034.041596203926,859.21482550835935,1050.6774295378709,967.5527771852212,1068.0533330826438,984.80863041893463,1085.6435326848004,1094.7880410244397,1011.3661381354032,1112.7075620599207,1029.1673985195812,1130.8477864547749,{"$f":"IF(OE7,OD100-OE100)","v":1140.2713941464608},870.16424497985281,1157.665883619833,1073.8285784545296,1176.3598359547905,1092.4068390835018,1195.283618415182,1205.104803441558,1120.9813219672942,1224.3815963932429,1140.1444205485459,1243.8950853810529,1254.0154090610449,980.43669384875102,1272.7913612772827,1188.2687623476668,1292.8992413257947,1208.2658176497498,1313.2536065867753,1323.8004524805292,1239.0040347294416,1344.5332241073484,1259.6282027714478,1365.5198384858668,1376.3873056357261,1099.3254803259042,1396.64609687138,1311.4687102093885,1418.2707077148079,1332.9879111742193,1440.1596607270185,1451.4846856766671,1366.0472207109269,1473.7792708046036,1388.2388582776766,1496.3460826677328,1508.0147588264372,1324.8922351869405,1530.4321614022192,1444.6371848437411,1553.6903496831073,1467.7960069999099,1577.2321029198065,1589.3949918642465,1503.3552647878241,1613.3716823912691,1527.235312397388,1637.640389695589,1650.1717181561107,1366.1237082268344,1673.7371984763595,1587.3591209229489,1698.7410074771324,1612.2702077146678,1724.0489139929414,1737.1069018534909,1650.5009164145158,1762.8810449524608,1676.1853403062269,1788.9683432198071,1802.4212451306812,1514.8731443397119,1827.8203606495226,1740.9006858157227,{"$f":"IF(QQ7,QP100-QQ100)","v":1854.6965437843464},1767.6914756529732,1881.898838509951,1895.9166671075072,1808.7876558319986,1923.6187532206386,1836.4076528655423,1951.6566580427898,1966.0977824696747,1675.0505619312316,1993.4646143589052,1906.0490845993918,2022.3490762178117,1934.8562195373961,2051.5832521077391,2066.6303336786368,1979.0259000757214,2096.4002738987911,2008.7221417940309,2126.5303315126366,2142.0311354434525,1950.8683013331029,2172.1111357231566,2084.2535581126867,2203.1566161876981,2115.2306126776821,2234.5771980418649,2250.7315361286892,2162.7075935273169,2282.7265725461039,2194.6381825300778,2315.1078625260561,2331.7486471988959,2033.725545551395,2363.5000754617358,2275.2524167650699,2396.856291830547,2308.549924492545,2430.6147465960166,2447.9528034346658,2359.5633784507372,2482.3270666203534,2393.8832868879908,2517.1155207137053,2534.9750006855102,2233.4804212838717,2569.1579393518914,2480.5807179029907,2604.992440560025,2516.3671469188084,2641.2582750052134,2659.8656125591151,2571.1735430408626,2696.791589760267,2608.0562057435145,2734.1617107050097,2753.3279681719523,2448.3804071591203,2790.119716223091,2701.2791362352582,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":606623.44825832255},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1821.7150182808039,1822.2183419242108,1823.0891637383381,1823.5768173520376,1824.05545498265,1824.9028029189587,1825.3654088521023,1826.1975384596858,1826.6438764190177,1827.080889936813,1828.6489050261362,1829.0737027410225,1829.8700806184011,1830.2780457094966,1831.0584075656989,1831.4492940334551,1831.830437494446,1832.5851977234797,1832.9488749946468,1833.6869876270093,1834.0329450373576,1834.3688290476734,1835.8519795354093,1836.1742352248007,1836.8729958154188,1837.1769231923731,1837.8581770597309,1838.1435120097808,1838.4183236247086,1839.0716889806749,1839.3274928426199,1839.9626738458642,1840.1991976343552,1840.4248441785478,1841.8142208700588,1842.0247173173791,1842.6166724250493,1842.8072333441685,1843.3800790540959,1843.550420907482,1843.7094019321712,{"$f":"EJ70-EJ101","v":1844.2519015701914},1844.3902184460321,1844.9128816782354,1845.0302420869712,1845.1358625587427,1846.0244704618467,1846.1109888775454,1846.5839325001896,1846.6487615541814,1847.1008458446033,1847.143680860401,1847.1742424842075,1847.5932987481071,1847.6013888724515,1847.9988050547579,1847.9841095925474,1847.956734210939,1849.126597313757,1849.0806394027081,1849.4261089447559,1849.3566046082847,1849.6793612644576,1849.5859834734333,1849.4793667899926,1849.7662554881108,1849.6352536621462,1849.8985919019929,1849.7428678262872,1849.5734693540874,1850.6183661565553,1850.4284833153074,1850.6350499795708,1850.4196259287949,1850.6014878442766,1850.3601715826539,1850.104580391479,1850.2475236417881,1849.9654918637993,1850.0828318700273,1849.7739977166007,1849.4504220639835,1850.3583949070012,1850.012288094621,1850.0676689913587,1849.6938784864976,1849.7224144306733,1849.3205635269012,1848.90332602322,1848.889666545499,1848.4437809378771,1848.4023126949467,1847.9273907307988,1847.4365822970617,1847.7731071571536,1847.2551111291593,1847.1436388867871,1846.5956296358086,1846.4549843214402,1845.8765572482218,1845.2815361827049,1845.0951324124746,1844.4690631507206,1844.2524516170606,1843.5949171823181,{"$f":"GV70-GV101","v":1842.9202527708312},1843.5122120995518,1842.8104147300353,1842.5201982759372,1841.7859148691205,1841.4640533339452,1840.6968497149815,1839.9117713287824,1839.5403690145886,1838.721694812361,1838.3175375764229,1837.4648201295645,1836.5936536398358,1837.0069434648267,1836.1060937202442,1835.6218849959034,1834.6858940882362,1834.1673851257945,1833.1957871672951,1832.2049403562169,1831.6328292621542,1830.6056513109679,1829.998049569499,1828.9340603965684,1827.8502070553773,1828.0688319008375,1826.9525528607621,1826.2579727420061,1825.1037019038433,1824.3719699765893,1823.1792074508085,1821.965721941699,1821.1760272997899,1819.9232740374916,1819.0951507943828,1817.8026146858108,1816.4886962872224,1816.0480614844173,1814.696164887041,1813.7710021222465,1812.3780230404661,1811.4126156804791,1809.9780174076946,1808.5210992420452,1807.4930011641095,1805.9936314856045,1804.9239185054284,1803.38154431475,1801.8161433108517,1801.5898048032159,1799.9858276763462,1798.8136194036542,1797.1652724893368,1795.9495293102473,1794.2562367806986,1792.5389268284102,1791.2554640039616,1789.4923163474937,1788.1638489485822,1786.3542703123139,1784.5199167516314,1784.0431962525245,1782.1668574480063,1780.7273018416504,{"$f":"JH70-JH101","v":1778.8030647001265},1777.3164414707458,1775.3436882218693,1773.3450966253517,1771.7853555829515,1769.7372917183677,1768.1289068544738,1766.0307342616734,1763.9059115984578,1763.1574681624606,1760.9869966003807,1759.2582946926846,1757.0361375548646,1755.2565753563231,1752.9820698978092,1750.6797728639872,1748.8212987382703,1746.4656285401602,1744.5546037098966,1742.1448775821082,1739.7064900345611,1738.188685065822,1735.6979490667954,1733.6539173918463,1731.107398925868,1729.0084030880107,1726.4053908134538,1723.772475425581,1721.5882995911002,1718.8977913484759,1716.6568375272332,1713.9080036286637,1711.1283339829033,1709.7630262755811,1706.9295074151323,1704.5475982982316,1701.6539325563072,1699.2126865753871,1696.2581108790537,1693.271383713899,1690.7382802006759,1687.6894650614477,1685.095079502134,1681.9833903298841,1678.8385502303681,1677.1273131954058,1673.9240778933263,1671.1773043311805,1667.9092386087841,1665.0984347575636,1661.764720078816,1658.3964424230303,1655.4866150515986,1652.0514257575333,1649.0754820829852,1645.5725379876212,1642.0339598247367,1639.9483788055741,1636.3465224559818,1633.2059164967682,1629.534203999553,1626.3245304075244,1622.5820837584715,1618.8024876991421,{"$f":"LT70-LT101","v":1615.4861008386874},1611.6344171871565,1608.2467256870887,1604.3220500532843,1600.3590771279682,1597.3649494946144,1593.3305224307328,1589.7620432728559,1585.6523331927883,1582.0093458452529,1577.823410584142,1573.5975344671401,1569.8395301000955,1565.5359774574868,1561.7010649978811,1557.3188653830944,1552.8954941975198,1549.9643187355459,1545.4667566738026,1541.4397701960816,1536.8611365724951,1532.7538378363115,1528.0931220932116,1523.3894891680743,1519.1583160716259,1514.3710453346407,1510.0569864412118,1505.1850370322777,1500.2688514458969,1496.8646655990156,1491.8682388127663,1487.3469170113312,1482.263208081722,1477.6553457309114,1472.483270770409,1467.2650866197318,1462.5238465802172,1457.2156288407159,1452.3850885563638,1446.9857208732451,1441.5388303654981,1437.6238618226994,1432.0902338074675,1427.0361283697539,1421.4085551027342,1416.2612259416551,1410.5385449137552,1404.7663314409056,1399.4754286034413,1393.6063198880456,1388.2192340465335,1382.2520327890825,1376.2337839989846,1371.2330484359245,1365.11797705756,1359.4867013407547,1353.2705000752444,1347.5387931782566,1341.2202147951871,1334.8484142532111,1328.9621394074784,1322.486045057411,1316.4961646951192,1309.9144920163917,{"$f":"OF70-OF101","v":1303.2779727859929},1298.2135102600773,1291.4757529696044,1285.225939067841,1278.3793806842946,1272.0214390294955,1265.0647419133966,1258.0508842970439,1251.5266356503053,1244.4005847373282,1237.7648045086098,1230.5251826989133,1223.2266593643672,1217.5203976747298,1210.1125959980823,1203.1967262037974,1195.6718942014481,1188.6396390954051,1180.9963421931761,1173.2916613559905,1166.080506059915,1158.2551579511137,1150.9239674701867,1142.9764746941451,1134.9657319282705,1128.567522933356,1120.4388715199229,1112.805962933618,1104.551453635338,1096.7933006626358,1088.4113949759499,1079.9635762562202,1072.0130140513193,1063.4354381145936,1055.3557178598417,1046.6468003129157,1037.8699696409399,1030.1589344945191,1021.2516317926829,1012.8436663671109,1003.8009981597511,995.25824555136614,986.07856145571714,976.82808785622092,968.07837601038591,958.68835513404929,949.79965848521533,940.26839075882799,930.66418916524344,922.71318179358423,912.97182621710954,903.7332016357982,893.84632082720418,884.46271066845657,874.42853474302683,864.31835972822137,854.7122421605045,844.45205847473881,834.69645441289231,824.28443945490244,813.79412695929204,804.97737964333692,794.33924118334107,784.20698588103824,{"$f":"QR70-QR101","v":773.41242474216415},763.1242437602923,752.17136193302713,741.13689462563525,730.60952883976506,719.41383199692746,708.72571444413461,697.36683355964851,685.92390356165606,676.17490404900173,664.57269573624217,653.47925651743799,641.70893709754773,630.44783682377556,618.50737091808833,606.47932915389947,594.96115592738579,582.75984946340077,571.06884047147742,558.69217338040789,546.22528971124484,534.87099715948625,522.2290442029489,510.09843311321583,497.27579165642419,484.96489031355532,471.95937722039707,458.85984390022713,446.27262071152109,432.98687235905845,420.21380922992785,406.7395978020968,393.16853496863496,381.3320031030903,367.57614306662026,354.33389521662912,340.38389791375994,326.94785448887797,312.80137884287069,298.55399358167506,284.82104560412063,270.37359791933432,256.44090386950302,241.79098311928919,227.03711800732299,214.03798828933077,199.08517428592222,184.64789056463951,169.48651537344631,154.84095025041279,139.46850345913072,123.98775968334985,109.0232146195126,93.327557131915,78.148350451952865,62.235194281534405,46.210488144233295,31.960614176950912,15.72177555793678,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,7.212108914710269E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147119344E-2,7.2121089147122008E-2,7.2121089147094253E-2,7.2121089147099804E-2,7.212108914713955E-2,7.2121089147096917E-2,7.2121089147099804E-2,7.2121089147108242E-2,7.2121089147122008E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147133333E-2,7.2121089147088702E-2,7.2121089147119344E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147110906E-2,7.2121089147099804E-2,7.2121089147127559E-2,7.2121089147110906E-2,7.212108914710269E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.2121089147113793E-2},7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147105355E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147130668E-2,7.2121089147088702E-2,7.2121089147105355E-2,7.2121089147127559E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147096917E-2,7.2121089147127559E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147122008E-2,7.212108914710269E-2,7.2121089147091366E-2,7.2121089147136663E-2,7.2121089147099804E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147094253E-2,7.2121089147119344E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147094253E-2,7.2121089147127559E-2,7.2121089147124895E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147133333E-2,7.2121089147082929E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147127559E-2,7.2121089147082929E-2,7.2121089147136663E-2,7.2121089147105355E-2,7.212108914710269E-2,7.2121089147094253E-2,7.2121089147124895E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.2121089147099804E-2},7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147094253E-2,7.2121089147116679E-2,7.2121089147133333E-2,7.2121089147088702E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147096917E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147124895E-2,7.2121089147108242E-2,7.2121089147099804E-2,7.2121089147127559E-2,7.2121089147091366E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147119344E-2,7.2121089147110906E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147096917E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.2121089147130668E-2},7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147122008E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147122008E-2,7.2121089147099804E-2,7.212108914710269E-2,7.2121089147122008E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147122008E-2,7.2121089147096917E-2,7.2121089147116679E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147108242E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":7.2121089147110906E-2},7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147122008E-2,7.2121089147099804E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147124895E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.212108914710269E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147122008E-2,7.2121089147105355E-2,7.2121089147105355E-2,7.2121089147124895E-2,7.212108914710269E-2,7.2121089147105355E-2,7.2121089147113793E-2,7.2121089147122008E-2,7.2121089147096917E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147105355E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147096917E-2,7.2121089147127559E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147108242E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":7.2121089147113793E-2},7.2121089147105355E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.212108914710269E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147099804E-2,7.2121089147124895E-2,7.2121089147094253E-2,7.2121089147122008E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147116679E-2,7.2121089147099804E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147119344E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":7.2121089147108242E-2},7.2121089147116679E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147116679E-2,7.212108914710269E-2,7.2121089147116679E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147116679E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147113793E-2,7.212108914710269E-2,7.2121089147119344E-2,7.2121089147105355E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147108242E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147108242E-2,7.2121089147113793E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,7.2121089147110906E-2,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,{"$f":"EH108+EI7","v":41},42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":169},170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":297},298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,{"$f":"QP108+QQ7","v":361},362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,{"$f":"TB108+TC7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN108+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,{"$f":"XZ108+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL108+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":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,{"$f":"ROUNDUP(EI108/$G$109,0)","v":4},4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,{"$f":"ROUNDUP(GU108/$G$109,0)","v":9},9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"ROUNDUP(JG108/$G$109,0)","v":15},15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,{"$f":"ROUNDUP(LS108/$G$109,0)","v":20},20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(OE108/$G$109,0)","v":25},25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":31},31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(TC108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":25},{"$f":"F110*G109","v":300},{"$f":"SUM(K110:XFD110)","v":300},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OE108,OE108<=$G$110)*1","v":1},1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2032-05-01"},{"$f":"EDATE(F111,5)","v":"2032-10-01"},{"$f":"EDATE(G111,6)","v":"2033-04-01"}]
[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",{"$f":"MONTH(G111)","v":10},{"$f":"MONTH(H111)","v":4},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2032-04-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JG113+JG114","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,{"$f":"LS113+LS114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OE113+OE114","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,{"$f":"QQ113+QQ114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,{"$f":"EI116+EI115","v":7},8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,{"$f":"GU116+GU115","v":18},18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,{"$f":"JG116+JG115","v":29},29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,{"$f":"LS116+LS115","v":39},40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,{"$f":"OE116+OE115","v":50},50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,{"$f":"QQ116+QQ115","v":61},61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,66,66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,{"$f":"TC116+TC115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO116+VO115","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,{"$f":"YA116+YA115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM116+AAM115","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,{"$f":"SUM(K119:XFD119)","v":919626.31189256057},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":656875.93706611497},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1239.4536523503227,1194.7112505193768,1242.3583193038776,1243.8131471004897,1198.904350887108,1246.7278005216274,1201.7077308054927,1249.6491299866138,1251.1123028452187,1112.6201153849563,1254.0436740507664,1208.7442118919932,1256.9817582446626,1211.5700538331844,1259.9265702585217,1261.4015038412476,1215.8209139600542,1264.3564354617995,1218.6629061987958,1267.3181321163866,1268.8015219989161,1128.2409574896899,1271.7733942263617,1225.796289708537,1274.7520688955337,1228.6610417272807,1277.7375610239226,1279.2328683368135,1232.9704272776173,1282.2286148800436,1235.8515435933248,1285.2312165627541,1286.7350928073361,1144.0752518839784,1289.7480055719536,1243.0831135297258,1292.7678113520847,1245.987291077151,1295.7945253531609,1297.3104776968698,{"$f":"EI119/$F$120","v":1250.3559772154956},1300.3475826085253,1253.2767357125504,1303.3916338927543,1304.9162692096024,1208.8980761145526,1307.9707687801483,1260.6077919986112,1311.0322530728361,1263.5519169137717,1314.1007374831174,1315.6376095521487,1267.9806884081329,1318.7166230750368,1270.9416136076338,1321.8026753437282,1323.3483458525188,1176.3954000297149,1326.4449853260633,1278.3734722586648,1329.5487023737448,1281.3580728377874,1332.6595125831357,1334.2175825033992,1285.8477241636649,1337.3390617525633,1288.8493470728833,1340.4676732734845,1342.0346585410307,1192.8869398816462,1345.1739979183783,1296.3833403705216,1348.3205088798559,1299.4089514367563,1351.4742072072711,1353.0537565739273,1303.9602868819336,1356.2182656124214,1307.0031450642809,1359.3900016140351,1360.9785846922612,1209.6033049204698,1364.1611909539745,1314.6406217317776,1367.3510639805363,1317.7077847054636,1370.5482197501199,1372.1495336657276,1322.3216184755615,1375.3576435809812,1325.4062561210628,1378.5730763289132,1380.1835437931245,1278.2968990830943,1383.4099909761369,1333.1485814998384,1386.6438012882693,1336.2578444692733,1389.8849909062062,1391.5083580191688,1340.9350007940598,1394.7606469999498,1344.0619687903347,1398.0203558740486,{"$f":"GU119/$F$120","v":1399.6529978614974},1243.7222636705221,1402.9238671363216,1351.910525017792,1406.2021971010149,1355.0624428105014,1409.4880041329382,1411.1337166762382,1359.803756050957,1414.4307700902041,1362.9736120546975,1417.7353416621897,1419.3904519109392,1261.1308223036544,1422.7063316594663,1370.9297982432863,1426.0297708681117,1374.1249324977971,1429.3607861170935,1431.0291399473306,1378.9312472539243,1434.3715504191691,1382.1445557628738,1437.7215785308733,1439.3994544189525,1278.7761366795871,1442.7609403128351,1390.2097881803945,1446.1300856597084,1393.4487074184981,1449.5069072448441,1451.198201881559,1398.3208786378759,1454.5865693717167,1401.5782110632983,1457.9826552139068,1459.6835977987582,1351.5696782585578,1463.0912928783835,1409.7539233144348,1466.5067486397118,1413.0372030139447,1469.9299820752806,1471.6445207405764,1417.9760961010147,1475.0794526245679,1421.2780308406548,1478.5222048163555,1480.2465188745787,1314.7893590258413,1483.7010336286182,1429.5656740497298,1487.1634115422305,1432.8938967177246,1490.6336698174471,1492.3717594758962,1437.9003876438048,1495.8538706241975,1441.2475101553339,1499.3439052930244,1501.0918993604025,1333.1635221315748,1504.5938518059479,1449.6485531502706,{"$f":"JG119/$F$120","v":1508.1037711515023},1453.0223083968185,1511.6216748108359,1513.38362620968,1458.0972838108421,1516.9135390681927,1461.4901866857797,1520.4514799303968,1522.2234663422159,1351.7869519775259,1525.7734821054835,1470.0061161832582,1529.3315697852706,1473.4260007956184,1532.8977470093469,1534.6838747189825,1478.5703581355851,1538.2622193900781,1482.0096411736986,1541.8486978320284,1543.6449927636802,1428.9230224139073,1547.2437051612901,1490.6419619654955,1550.8505957816074,1494.108579982792,1554.4656824686751,1556.2763049234193,1499.3232275879184,1559.9037192475475,1502.8094978720908,1563.5393744073481,1565.3602979152197,1389.79453461765,1569.0083480360436,1511.5597330125886,1572.6646839891328,1515.0736958009456,1576.3293238370989,1578.1647633762461,1520.3595530245243,1581.8418930141136,1523.8934249960839,1585.5273718638739,1587.3732479265152,1409.185244384319,1591.071284714083,1532.7631159909308,1594.7777162606378,1536.3250423190748,1598.4925608496624,1600.3531437588158,1541.6830396420078,1604.0806422741166,1545.2651351765178,1607.8165997027795,1609.687756262354,1428.8383355757726,1613.4364365978251,1554.2558421724279,1617.1936219500456,1557.8663582877361,1620.9593308256965,1622.8453873783781,{"$f":"LS119/$F$120","v":1563.2974374327557},1626.6239163210885,1566.9283859162506,1630.4110152178127,1632.3077842218222,1510.573690204576,1636.1077730075026,1576.0416878919254,1639.9163784127122,1579.7014275969241,1643.7336191696672,1645.6454836692046,1585.206541643478,1649.4757126594227,1588.8869800491457,1653.3146239975167,1655.2373414408012,1468.9452048602907,1659.0893116842142,1598.1244750072983,1662.9500115090177,1601.8340797366036,1666.8194598753132,1668.757470696999,1607.4141932363939,1672.6400775093293,1611.144766201696,1676.5314804307245,1678.4804863977365,1489.4058535938816,1682.3851192962318,1620.5080713621614,1686.2985961112126,1624.268190259844,1690.2209360330371,1692.1854356665563,1629.924279353017,1696.1211063150349,1633.7056392572329,1700.0656882152996,1702.0413269226385,1510.1426257840701,1705.9993119485389,1643.1963912511446,1709.9662566134982,1647.0076812485238,1713.9421803405112,1715.9335154326368,1652.7407337804925,1719.9229442561859,1656.5735408226894,1723.9214008700687,1725.9240207092919,1596.74900679096,1729.9360556955683,1666.1933958877009,1733.9571674452848,1670.0565217815565,1737.9873756164693,1740.0058970140192,1675.8675374204388,1744.0497867624281,1679.7524596978517,1748.1028222499244,{"$f":"OE119/$F$120","v":1750.132775830609},1552.4587269756041,1754.1995670570789,1689.5030938743816,1758.275553587594,1693.418728405569,1762.3607553176269,1764.406818110682,1699.3087187602416,1768.505880031106,1703.2464323470531,1772.6142070640449,1774.6718512571131,1574.0452522950845,1778.7941135371518,1713.1295416755352,1782.925691092566,1717.0983656079986,1787.0666040587002,1789.1405676240754,1723.0683543467374,1793.2955215480454,1727.0595433732583,1797.4598613971812,1799.5455573784795,1595.9222944672679,1803.7240141462401,1737.0768440923655,1807.9119076060188,1741.0995462925412,1812.1092581354676,1814.2114861804409,1747.1505692622482,1818.4230606113736,1751.1959259944788,1822.6441432339818,1824.7582565281093,1687.6872891627718,1828.9936399262417,1761.349154740303,1833.2385828930132,1765.4264322569009,1837.4931060508377,1839.6239666571171,1771.5595376028893,1843.8928988583252,1775.6597625224554,1848.1714629862888,1850.3143635106705,1640.5627838514843,1854.6074144785314,1785.9506765286133,1858.9101493663791,1790.0832346727657,1863.2225890438558,1865.3824547117986,1796.2994829590982,1869.7094907949754,1800.4552848435471,1874.046284023357,1876.2183461325599,1663.3337652135742,1880.5698144948999,1810.8856621421885,{"$f":"QQ119/$F$120","v":1884.931092618132},1815.0742145679553,1889.3022016216025,1891.4914493146675,1821.3746788983101,1895.8773443288599,1825.5867749017643,1900.2731232049462,1902.474725735231,1686.4103324949199,1906.8853702913623,1836.1584145254531,1911.3059519537499,1840.4036833106743,1915.7364920939392,1917.9555032833753,1846.7894494497293,1922.4010213044121,1851.0585651838799,1926.8565514172244,1929.0880777313289,1783.6382793173914,1933.558666344745,1861.7732873683112,1938.0393209292245,1866.0760030957904,1942.5300631110147,1944.779223820776,1872.548169591103,1949.2851380411607,1876.875039206526,1953.8011941114173,1956.0630321435663,1733.4957718000214,1960.5943418320187,1887.7346855940646,1965.1358478908403,1892.095587433075,1969.6875722034963,1971.9672730553834,1898.6552657374375,1976.5343658746244,1903.0406320052323,1981.1117318451491,1983.4042741462854,1757.5125280651391,1987.9970911723017,1914.0470658492236,1992.6002365176175,1918.466901637325,1997.2137323254474,1999.5243685844614,1925.1152162315805,2004.1534316998427,1929.5598306253069,2008.792900826402,2011.1165446096336,1781.8506395023956,2015.7716645714586,1940.7149369951394,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":435542.3273363795},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1239.4536523503227,1194.7112505193768,1242.3583193038776,1243.8131471004897,1198.904350887108,1246.7278005216274,1201.7077308054927,1249.6491299866138,1251.1123028452187,1112.6201153849563,1254.0436740507664,1208.7442118919932,1256.9817582446626,1211.5700538331844,1259.9265702585217,1261.4015038412476,1215.8209139600542,1264.3564354617995,1218.6629061987958,1267.3181321163866,1268.8015219989161,1128.2409574896899,1271.7733942263617,1225.796289708537,1274.7520688955337,1228.6610417272807,1277.7375610239226,1279.2328683368135,1232.9704272776173,1282.2286148800436,1235.8515435933248,1285.2312165627541,1286.7350928073361,1144.0752518839784,1289.7480055719536,1243.0831135297258,1292.7678113520847,1245.987291077151,1295.7945253531609,1297.3104776968698,{"$f":"EI120*EI110","v":1250.3559772154956},1300.3475826085253,1253.2767357125504,1303.3916338927543,1304.9162692096024,1208.8980761145526,1307.9707687801483,1260.6077919986112,1311.0322530728361,1263.5519169137717,1314.1007374831174,1315.6376095521487,1267.9806884081329,1318.7166230750368,1270.9416136076338,1321.8026753437282,1323.3483458525188,1176.3954000297149,1326.4449853260633,1278.3734722586648,1329.5487023737448,1281.3580728377874,1332.6595125831357,1334.2175825033992,1285.8477241636649,1337.3390617525633,1288.8493470728833,1340.4676732734845,1342.0346585410307,1192.8869398816462,1345.1739979183783,1296.3833403705216,1348.3205088798559,1299.4089514367563,1351.4742072072711,1353.0537565739273,1303.9602868819336,1356.2182656124214,1307.0031450642809,1359.3900016140351,1360.9785846922612,1209.6033049204698,1364.1611909539745,1314.6406217317776,1367.3510639805363,1317.7077847054636,1370.5482197501199,1372.1495336657276,1322.3216184755615,1375.3576435809812,1325.4062561210628,1378.5730763289132,1380.1835437931245,1278.2968990830943,1383.4099909761369,1333.1485814998384,1386.6438012882693,1336.2578444692733,1389.8849909062062,1391.5083580191688,1340.9350007940598,1394.7606469999498,1344.0619687903347,1398.0203558740486,{"$f":"GU120*GU110","v":1399.6529978614974},1243.7222636705221,1402.9238671363216,1351.910525017792,1406.2021971010149,1355.0624428105014,1409.4880041329382,1411.1337166762382,1359.803756050957,1414.4307700902041,1362.9736120546975,1417.7353416621897,1419.3904519109392,1261.1308223036544,1422.7063316594663,1370.9297982432863,1426.0297708681117,1374.1249324977971,1429.3607861170935,1431.0291399473306,1378.9312472539243,1434.3715504191691,1382.1445557628738,1437.7215785308733,1439.3994544189525,1278.7761366795871,1442.7609403128351,1390.2097881803945,1446.1300856597084,1393.4487074184981,1449.5069072448441,1451.198201881559,1398.3208786378759,1454.5865693717167,1401.5782110632983,1457.9826552139068,1459.6835977987582,1351.5696782585578,1463.0912928783835,1409.7539233144348,1466.5067486397118,1413.0372030139447,1469.9299820752806,1471.6445207405764,1417.9760961010147,1475.0794526245679,1421.2780308406548,1478.5222048163555,1480.2465188745787,1314.7893590258413,1483.7010336286182,1429.5656740497298,1487.1634115422305,1432.8938967177246,1490.6336698174471,1492.3717594758962,1437.9003876438048,1495.8538706241975,1441.2475101553339,1499.3439052930244,1501.0918993604025,1333.1635221315748,1504.5938518059479,1449.6485531502706,{"$f":"JG120*JG110","v":1508.1037711515023},1453.0223083968185,1511.6216748108359,1513.38362620968,1458.0972838108421,1516.9135390681927,1461.4901866857797,1520.4514799303968,1522.2234663422159,1351.7869519775259,1525.7734821054835,1470.0061161832582,1529.3315697852706,1473.4260007956184,1532.8977470093469,1534.6838747189825,1478.5703581355851,1538.2622193900781,1482.0096411736986,1541.8486978320284,1543.6449927636802,1428.9230224139073,1547.2437051612901,1490.6419619654955,1550.8505957816074,1494.108579982792,1554.4656824686751,1556.2763049234193,1499.3232275879184,1559.9037192475475,1502.8094978720908,1563.5393744073481,1565.3602979152197,1389.79453461765,1569.0083480360436,1511.5597330125886,1572.6646839891328,1515.0736958009456,1576.3293238370989,1578.1647633762461,1520.3595530245243,1581.8418930141136,1523.8934249960839,1585.5273718638739,1587.3732479265152,1409.185244384319,1591.071284714083,1532.7631159909308,1594.7777162606378,1536.3250423190748,1598.4925608496624,1600.3531437588158,1541.6830396420078,1604.0806422741166,1545.2651351765178,1607.8165997027795,1609.687756262354,1428.8383355757726,1613.4364365978251,1554.2558421724279,1617.1936219500456,1557.8663582877361,1620.9593308256965,1622.8453873783781,{"$f":"LS120*LS110","v":1563.2974374327557},1626.6239163210885,1566.9283859162506,1630.4110152178127,1632.3077842218222,1510.573690204576,1636.1077730075026,1576.0416878919254,1639.9163784127122,1579.7014275969241,1643.7336191696672,1645.6454836692046,1585.206541643478,1649.4757126594227,1588.8869800491457,1653.3146239975167,1655.2373414408012,1468.9452048602907,1659.0893116842142,1598.1244750072983,1662.9500115090177,1601.8340797366036,1666.8194598753132,1668.757470696999,1607.4141932363939,1672.6400775093293,1611.144766201696,1676.5314804307245,1678.4804863977365,1489.4058535938816,1682.3851192962318,1620.5080713621614,1686.2985961112126,1624.268190259844,1690.2209360330371,1692.1854356665563,1629.924279353017,1696.1211063150349,1633.7056392572329,1700.0656882152996,1702.0413269226385,1510.1426257840701,1705.9993119485389,1643.1963912511446,1709.9662566134982,1647.0076812485238,1713.9421803405112,1715.9335154326368,1652.7407337804925,1719.9229442561859,1656.5735408226894,1723.9214008700687,1725.9240207092919,1596.74900679096,1729.9360556955683,1666.1933958877009,1733.9571674452848,1670.0565217815565,1737.9873756164693,1740.0058970140192,1675.8675374204388,1744.0497867624281,1679.7524596978517,1748.1028222499244,{"$f":"OE120*OE110","v":1750.132775830609},1552.4587269756041,1754.1995670570789,1689.5030938743816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":609759.25827093131},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI119*EI110","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU119*GU110","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG119*JG110","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS119*LS110","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE119*OE110","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,{"$f":"EH126*(1+EI125*EI110)","v":1.1461854097281279},1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,{"$f":"GT126*(1+GU125*GU110)","v":1.4182418344580785},1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,{"$f":"JF126*(1+JG125*JG110)","v":1.7548730632368785},1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,{"$f":"LR126*(1+LS125*LS110)","v":2.1714064507560642},2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2299906939229848,2.2374239962360614,2.2448820762235151,2.2523650164775937,2.2598728998658526,2.2674058095320722,2.2749638288971794,2.2825470416601701,2.2901555317990376,2.2977893835717014,2.3054486815169404,2.3131335104553306,2.3208439554901816,2.3285801020084822,2.3363420356818438,2.3441298424674502,2.3519436086090084,2.3597834206377053,2.3676493653731643,2.3755415299244085,2.3834600016908234,2.3914048683631264,2.399376217924337,2.4073741386507517,2.4153987191129209,2.423450048176631,2.4315282150038868,2.4396333090539,2.4477654200840799,2.4559246381510271,2.4641110536115307,2.4723247571235691,2.4805658396473147,2.4888343924461394,2.4971305070876268,2.5054542754445857,2.5138057896960677,2.5221851423283881,2.5305924261361494,2.5390277342232701,2.5474911600040144,2.5559827972040279,2.5645027398613749,2.5730510823275798,2.581627919268672,2.5902333456662343,2.5988674568184553,2.6075303483411836,2.6162221161689878,2.6249428565562178,2.6336926660780722,2.642471641631666,2.6512798804371052,2.6601174800385623,2.6689845383053576,2.6778811534330424,{"$f":"OD126*(1+OE125*OE110)","v":2.6868074239444861},2.6957634486909678,2.7047493268532712,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,{"$f":"QP126*(1+QQ125*QQ110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,{"$f":"TB126*(1+TC125*TC110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,{"$f":"VN126*(1+VO125*VO110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,{"$f":"XZ126*(1+YA125*YA110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.7137651579427824},2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824,2.7137651579427824]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,{"$f":"1/EJ126","v":0.86956065956222262},0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,{"$f":"1/GV126","v":0.70275584646297351},0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,{"$f":"1/JH126","v":0.56794862360324028},0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,{"$f":"1/LT126","v":0.45900100394228499},0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44843236463951636,0.44694255611911932,0.44545769712869027,0.44397777122460824,0.44250276201788191,0.44103265317396867,0.43956742841259328,0.43810707150756806,0.43665156628661261,0.43520089663117528,0.43375504647625446,0.43231399981022028,0.43087774067463819,0.42944625316409124,0.42801952142600452,0.4265975296604696,0.42518026212006937,0.42376770310970363,0.4223598369864156,0.42095664815921813,0.41955812108892171,0.41816424028796179,0.41677499032022769,0.41539035580089134,0.41401032139623717,0.41263487182349212,0.41126399185065654,0.40989766629633539,0.40853588002957014,0.4071786179696712,0.40582586508605101,0.40447760639805747,0.40313382697480804,0.40179451193502458,0.40045964644686832,0.39912921572777571,0.39780320504429473,0.3964815997119216,0.39516438509493845,0.39385154660625094,0.39254306970722685,0.39123893990753505,0.38993914276498504,0.38864366388536709,0.38735248892229279,0.38606560357703595,0.3847829935983747,0.38350464478243323,0.38223054297252479,0.38096067405899481,0.37969502397906452,0.37843357871667554,0.37717632430233444,0.37592324681295786,0.37467433237171877,0.37342956714789244,0.37218893735670339,{"$f":"1/OF126","v":0.37095242925917282},0.36972002916196622,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,{"$f":"1/QR126","v":0.36849172341724207},0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,{"$f":"1/TD126","v":0.36849172341724207},0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,{"$f":"1/VP126","v":0.36849172341724207},0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,{"$f":"1/YB126","v":0.36849172341724207},0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,{"$f":"1/AAN126","v":0.36849172341724207},0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207,0.36849172341724207]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":267266.9242253761}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":374173.69391552627}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":304000.00000000006}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":243200.00000000006}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":243200.00000000006}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.5385431493237096}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.5385431493237096}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":304000.00000000006},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":304000.00000000006},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":243200.00000000003},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":60799.999999999956},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,5527.2727272727243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":304000.00000000006},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,1750.4983681016938,{"$f":"EJ123","v":1820.4866156519352},1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,1959.5141970060963,{"$f":"GV123","v":1741.2111691387308},1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,2111.3452796121032,{"$f":"JH123","v":2034.2312317555457},2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,2188.6164124058578,{"$f":"LT123","v":2277.2734828495236},2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,2450.1858861628525,{"$f":"OF123","v":2173.4422177658457},2455.8793938799104,2365.304331424134,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.5385431493237096},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1127.8429948833095,1087.1295689447143,1130.4861016020029,1131.8099246719976,1090.9450878772861,1134.4621185941414,1093.4960282831266,1137.1203873939337,1138.4518040675234,1012.4305985331877,1141.1192103665085,1099.8988864190396,1143.7927251608535,1102.470266181386,1146.4723619466108,1147.8144803114574,1106.3383437066955,1150.5033254508289,1108.9244194602334,1153.1983264446226,1154.5481396341027,1026.6448108263171,1157.2523999080202,1115.4154541237899,1159.962850075553,1118.0222401785095,1162.6795038018922,1164.0401612777437,1121.9435730141361,1166.7661460266056,1124.5652497891836,1169.498368621495,1170.8668234115607,1041.0532543995428,1173.608428593267,1131.1456293615158,1176.356306086363,1133.7882907442547,1179.1104697270573,1180.4899131844118,1137.7635842525135,{"$f":"EJ158/$F$159","v":1183.2535320521613},1140.4213334990484,1186.0234717836495,1187.4108163274316,1100.0388954345019,1190.1902634951264,1147.0922408473386,1192.9760664228158,1149.7712524064466,1195.7682391196183,1197.1667185172157,1153.8012206883443,1199.9684721982471,1156.495519695248,1202.7766307981974,1204.1831163512727,1070.4630291100673,1207.0009087965921,1163.2581523299045,1209.8251414927399,1165.973994789447,1212.6558286236543,1214.073597042647,1170.0593607793389,1216.9139924847577,1172.7906927375964,1219.7608779498908,1221.1867589045648,1085.4695343243361,1224.0434062012093,1179.6462629705989,1226.9065792932381,1182.3994229938262,1229.776292541334,1231.2136062197255,1186.5409185547726,1234.0931566930672,1189.3097726211397,1236.9792833540002,1238.4248172738608,1100.6806196063055,1241.3208353467742,1196.2595077255437,1244.2234658249313,1199.0504779788305,1247.1327232476981,1248.5898416150551,1203.2488439986435,1251.5090667816221,1206.0557153597751,1254.4349553724514,1255.9004030271933,1163.1884744363426,1258.8363142222761,1213.100857730368,1261.7789255094378,1215.9301369476082,1264.7282516086807,1266.205437321117,1220.1861234355915,1269.1648633047787,1223.0315133726297,1272.1310410331994,1273.6166664337175,{"$f":"GV158/$F$159","v":1131.7272251376942},1276.5929995880829,1230.1733206877318,1279.5761216100996,1233.0414137351922,1282.5660474023757,1284.0635663777994,1237.3557799195632,1287.0637258348681,1240.2401958731796,1290.0707264528317,1291.5767968865844,1147.5681731781169,1294.594087399352,1247.4799412575849,1297.6182566559301,1250.3873591992144,1300.6493197435168,1302.1674411971521,1254.7608736252062,1305.208873387488,1257.6848292610989,1308.2572372623963,1309.7840233290353,1163.6245575162257,1312.842813232656,1265.0238014501417,1315.9085728687739,1267.9710616133279,1318.9813175111767,1320.5203139913481,1272.4045022419691,1323.6035648499969,1275.3685175168062,1326.6938390364285,1328.2416146836949,1229.8631665895919,1331.3424527158115,1282.8080210215485,1334.4503525936677,1285.7956470633233,1337.5653297796525,1339.1254772038369,1290.2898013708818,1342.251099413199,1293.2944025986915,1345.3838377251673,1346.9528802850548,1196.3948514835531,1350.0963219608905,1300.8357578722209,1353.2469187323804,1303.8642798459082,1356.4046862525429,1357.9862639436844,1308.4199449240007,1361.1548170062129,1311.4656648430037,1364.3305800899491,1365.9211703151275,1213.1144529840597,1369.1077780004034,1319.1102084478296,1372.3016351801232,{"$f":"JH158/$F$159","v":1322.1801628701303},1375.5027576999769,1377.1060484230654,1326.7981455264869,1380.3180987344849,1329.8855233663614,1383.5374541417498,1385.149876242253,1230.0608751859929,1388.3802192266269,1337.6346081428987,1391.6179072654002,1340.7465380614119,1394.8629563989921,1396.4882463979036,1345.4276549212927,1399.7443673209575,1348.5572364708746,1403.0078895828694,1404.6424312630415,1300.250975904587,1407.9170858340676,1356.412231707003,1411.1991821929923,1359.5666867681746,1414.4887365770339,1416.1363156116267,1364.311764376421,1419.437087550335,1367.4841020518297,1422.7453582517176,1424.4023107474218,1264.6459407524435,1427.7218602650275,1375.446393653519,1431.0489494900357,1378.6439301710111,1434.3835948585506,1436.0537562420227,1383.4538050947419,1439.3997667164624,1386.6694580079268,1442.7533745707058,1444.4330326867837,1282.2905506454254,1447.7980676582572,1394.7404486709083,1451.1707414551913,1397.9816296943936,1454.5510707146732,1456.2441113511738,1402.8571486263154,1459.6359550727589,1406.1166826540211,1463.0354959971894,1464.7381581451803,1300.1739149697403,1468.1492763006681,1414.2977920364958,1471.5681336108585,1417.5831874208586,1474.9947469159379,1476.7109673384296,1422.5252072832002,{"$f":"LT158/$F$159","v":1480.149246285705},1425.8291951363374,1483.595323477459,1485.3212917135666,1374.5491422947746,1488.7790980820723,1434.1218600327059,1492.2447451584233,1437.4520465076516,1495.7182499880319,1497.457954396406,1442.4614345567052,1500.9432778913383,1445.8104558501277,1504.4365019037389,1506.1860819670483,1336.6692300494681,1509.691188952932,1454.2161303657228,1513.2042394365021,1457.5916916057897,1516.7252506705354,1518.4887469699747,1462.6693255370449,1522.0217317547381,1466.0639668597266,1525.5627205741598,1527.3362219251076,1355.2874327561121,1530.8892493850758,1474.5841225865345,1534.4503243821478,1478.0056492814922,1538.0194643786231,1539.807064218209,1483.1524173353639,1543.3883345324618,1486.593272320958,1546.9777136556913,1548.7754495147672,1374.1568944797077,1552.3770248353528,1495.2293985143099,1555.9867529949981,1498.6974884399492,1559.6046516676904,1561.4166704792535,1503.9142895080793,1565.0468581378989,1507.4019589058692,1568.6852606499745,1570.5075480366786,1452.9645206830694,1574.1583062122006,1516.1555626620823,1577.8173238043153,1519.6708207513827,1581.4846187008793,1583.3213757380881,1524.9585644835045,1587.0011202095129,1528.4936562297248,1590.6891868620403,1592.5363466340671,{"$f":"OF158/$F$159","v":1412.6625039546118},1596.2369303450671,1537.3662626646774,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22109.090909090912,44218.181818181823,66327.272727272735,88436.363636363647,110545.45454545456,132654.54545454547,154763.63636363638,176872.72727272729,198981.81818181821,221090.90909090912,243200.00000000003,242882.82367178338,242605.30351507795,242283.5017585262,241959.30350638262,241674.88943019329,241346.01027636646,241057.00094900455,240723.4038981073,240387.36344036678,240176.22405330147,239835.69225644597,239535.2456775484,239189.9037713127,238884.73318436902,238534.54326637031,238181.8439302801,237869.445066341,237511.8398911113,237194.62160462144,236832.07201685887,236466.96411728096,236228.54252017892,235858.71859533817,235529.49886986552,235154.63434935617,234820.46089034219,234440.51625617477,234057.9444824176,233716.19405767819,233328.48189184384,232981.67824836081,232588.78547390053,232193.21460206865,231926.13872967599,231525.61743018165,231166.22385892074,230760.4216323641,230395.83474706105,229984.71039315753,229570.83618128364,{"$f":"EI165","v":229198.3087176354},228779.04954797536,228401.22504630289,227976.53899134026,227549.04997165062,227207.50790945496,226774.67600565802,226383.49935149623,225945.13494957841,225548.51414700388,225104.57428837428,224657.75615081831,224252.81411729936,223800.35502549211,223389.86068921516,222931.716927381,222470.639534121,222141.74530345801,221675.21687900627,221250.87611627305,220778.55389516789,220348.50841336235,219870.34761278323,219389.17517444986,218950.41306425203,218463.33378198146,218018.75420185048,217525.72250457341,217029.62148735076,216667.58402465092,216165.76589853188,215706.6721885564,215198.7878498917,214733.71771973083,214219.72048625528,213702.57261498974,213228.3736051516,212705.04169380903,212224.74872683393,211695.18527256939,211162.41107287077,210765.6051568407,210226.83633868338,209731.33295208678,209186.21392943547,208684.45083122142,208132.93294407779,207578.11954560966,207066.79776676305,206505.51135920396,205987.80734837486,205419.998417497,204848.83134252814,204368.47230590021,203790.86423269761,203257.06625574289,202672.81088441925,202132.45678375303,201541.5033880902,200947.10296206272,200396.74051516733,199795.56478691311,199238.51848949684,198630.51584342864,{"$f":"GU165","v":198019.00089647301},197547.3370076569,196929.23513142767,196355.49259451136,195730.43478154964,195149.82815041961,194517.76153018529,193882.09050224145,193291.00835732935,192648.24799268559,192050.16862345469,191400.26512574672,190746.68921261263,190234.9433368099,189574.46572719992,188958.90067169967,188291.14541728274,187668.39520947446,186993.30720709584,186314.45078992235,185680.73808559688,184994.46500582804,184353.42839325304,183659.68258396816,182962.09750258568,182408.3466034114,181703.5316121901,181044.18624944726,180331.75829740998,179664.89309678803,178944.79475626614,178220.75709146235,177542.42177952526,176810.62628727368,176124.62652404778,175385.01477342483,174641.38987465255,173993.66467431179,173242.3011038437,172536.96741983495,171777.64029197406,171064.43677921733,170297.08623870174,169525.6177156269,168800.41330664145,168020.83025158371,167287.60528315697,166499.84679637567,165707.89340541186,165063.85819861302,164263.97473731416,163510.68556189965,162702.47426170693,161940.95156273339,161124.35004835663,160303.44495124079,159529.36982282091,158699.97957189076,157917.51383895407,157079.57497166062,156237.25238458437,155544.92877288227,154694.30409079147,153890.84156264627,{"$f":"JG165","v":153031.50939934162},152219.43426780263,151351.32962432867,150478.72800798671,149653.52562248684,148772.05260916063,147938.07392782479,147047.66338677579,146152.67238848945,145409.78708793176,144506.10615899824,143650.15857138534,142737.37452602456,141872.41923638323,140950.46434410551,140023.81097885463,139145.12936052951,138209.20209107699,137321.3421949097,136376.07211264319,135426.0165884223,134577.18566781245,133617.85920087108,132706.83983316697,131737.99678375121,130817.55675292887,129839.1265388616,128855.78731171285,127920.99483837547,126927.96106695305,125983.57016845774,124980.77004410088,123972.97030016713,123121.56759374858,122104.25095879605,121135.81873500519,120108.55584796517,119130.27377062071,118092.99108833089,117050.58063571664,116057.29543274095,115004.75331746697,114001.43303718393,112938.68443940383,111870.71368818173,110961.3255164969,109883.39853389363,108854.9360803357,107766.61512581496,106727.85554653995,105629.06399431375,104524.91676294363,103470.47600352712,102355.74163513278,101290.81075792921,100165.41129779178,99034.55784397258,98064.499121816087,96923.231509254809,95832.011155582499,94679.883059156913,93577.899481933244,92414.831066623752,91246.169536174071,{"$f":"LS165","v":90127.798227344785},88948.07497515023,87818.739363264394,86627.873170997816,85431.311456520911,84341.533352414539,83133.892698840515,81976.88381447061,80757.895348693753,79589.636286681751,78359.216824315998,77122.95625933398,75937.571345641714,74689.753305569175,73492.908694070939,72233.448554480769,70968.040634361983,69867.931539760393,68591.133455939998,67365.554437094077,66076.902045781215,64839.56669432803,63538.97333263859,62232.28116344408,60977.052775118515,59658.287885947502,58391.084878707603,57060.159107729138,55723.023416163131,54553.479394794231,53204.435076725138,51907.199071061019,50545.772743582405,49236.253003446189,47862.354382412384,46482.088499468882,45153.876377131746,43761.000963856393,42420.277694748293,41014.70090674176,39602.641126916133,38360.493036192813,36935.984321478099,35563.87487070205,34126.434367276059,32741.491660060365,31291.025313926209,29833.912061160045,28429.444145189165,26959.162100868565,25541.624015632256,24058.077501701056,22567.763545336715,21190.024903138103,19686.500013269695,18235.966117318512,16718.935347238592,15254.994310978005,13724.35967331372,12186.786163153345,10702.450219213686,9151.1239330682183,7653.1340232820539,6087.9552831642868,{"$f":"OE165","v":4515.7121208074341},3118.101990588847,1532.2587335457426,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"QQ165","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"TC165","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"VO165","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"YA165","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"AAM165","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":243200.00000000003},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,22109.090909090912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":243200.00000000693},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.17632821664267,277.52015670543631,321.8017565517431,324.19825214357684,284.41407618934397,328.87915382683036,289.00932736190509,333.59705089725185,336.04045774049905,211.13938706529837,340.53179685550356,300.44657889755297,345.34190623569214,305.17058694367699,350.18991799871401,352.69933609022291,312.39886393909512,357.60517522969224,317.21828648986229,362.54958776255103,365.10789957790632,238.42159710204714,369.82392484075706,329.21972547266262,374.86452050933451,334.17345901398892,379.94463416741826,382.57177375716105,341.75042473941062,387.71216583434489,346.80364348303738,392.89277446029234,395.5708718318923,267.07587239264717,400.52129949434698,359.39357126091033,405.80222655662715,364.58688530304096,411.12435390352039,413.87421187388668,{"$f":"(EI159-EI167)*EI110","v":372.52746364823463},419.2591696600432,377.82450167246384,424.68605496263979,427.48901968963071,341.54206219566652,432.83190379694315,391.17665416181183,438.36440191782833,396.62080257451851,443.9398586296054,446.81813755596806,404.94203351894987,452.45909180724925,410.494336276941,458.14376183414686,461.07739326000262,328.89423066299719,466.52842445173201,424.34076273321693,472.32222110516307,430.045481805554,478.16080057911313,481.17243833336954,438.76211019783932,487.07928227058426,444.57958013099142,493.03169727705574,496.10101722265347,362.03746269983355,501.81812611903956,459.09370997549252,507.88433866471667,465.07013016085386,513.99723347556449,517.1478712655412,474.19900983814011,523.33191134256174,480.29296697510949,529.5634542645538,532.77419969862945,396.80591603006951,538.76881815730519,495.50338659659906,545.11902265130857,501.7630982140455,551.51788714362669,554.81339846812909,511.32177884661121,561.28640755907861,517.7040108290953,567.80893087786853,571.16707496886988,480.35903662791543,577.60807320260869,533.79797695470927,584.2553713236282,540.35410066621068,590.95339566283724,594.40042602748292,550.36244689538239,601.17572825422087,557.04629741625263,608.00264606820986,{"$f":"(GU159-GU167)*GU110","v":611.51494695562189},471.66388881611749,618.10187622922649,573.74253691630622,625.05781296172836,580.6066311300267,632.06662023431034,635.67102794384834,591.08214491209174,642.76036464377023,598.07936923089426,649.90349770798264,653.57591313409523,511.74587580274147,660.47760960998562,615.56505550025179,667.75525441693117,622.75020780827197,675.08800237860191,678.85641717349927,633.71270432546498,686.27307976883162,641.03661257500539,693.74580928488615,697.58508138247475,553.7508991742734,704.81499122128469,659.3453627428413,712.42795203728303,666.86520062196132,720.09834052188319,724.0376648037942,678.33531193709462,731.79549225157939,685.99976322589384,739.6117506229358,743.62489877227881,647.72520034075001,751.36357046810554,705.3336840087361,759.3271278608845,713.20351275674295,767.35054051559473,771.46852307483107,725.20440898545883,779.58305505772739,733.2249684267457,787.75848678131069,791.95339096380258,644.03520679884684,799.88346129884701,753.2891754145071,808.21130019271493,761.52269897355177,816.60151437676484,820.90509711582899,774.07512841986465,829.39025093014311,782.4657329367011,837.93886729343546,842.32258707625874,692.32361170211175,850.62468209079577,803.4625281451913,{"$f":"(JG159-JG167)*JG110","v":859.33216330463563},812.07513153899151,868.10464347396805,872.60161634196982,825.20238549986448,881.47301332619543,833.97868133582597,890.41054104900036,894.99099828633359,742.88530055769479,903.68092893352105,855.9475876129045,912.78404536078233,864.95528964132995,921.95489227771463,926.65336525088514,878.68161832511055,935.92726945252571,887.85989616728466,945.27008226650378,950.0555242208975,848.83092060984598,959.32646694135951,911.0193677040993,968.84304941576909,920.44003082233712,978.43021406727098,983.33922714875473,934.79247333737817,993.03377142241675,944.39089849531956,1002.8001243568584,1007.7997439337521,851.40270641855295,1017.3166349525322,968.43222379086546,1027.2628870400185,978.2820773444605,1037.2826822898148,1042.410452614253,993.28520297568639,1052.5421152739925,1003.3202802830369,1062.7485977800927,1067.9707512221044,909.38817168481955,1077.9269826032676,1028.4624535579296,1088.320954520739,1038.7595792750103,1098.7915522262067,1104.1472313701279,1054.4407594165032,1114.734368394335,1064.9308772035786,1125.3994601374254,1130.8534538192075,970.05872215649833,1141.2676125612811,1091.2203536723132,1152.1280964255834,1101.9835772236688,1163.0684153094937,1168.6615304496836,{"$f":"(LS159-LS167)*LS110","v":1118.3713088292866},1179.7232521945557,1129.3356118858367,1190.8661922665776,1196.5617144769071,1089.7781041063715,1207.6406535740239,1157.0088843699041,1218.9884657768546,1168.2590620120059,1230.4194623657593,1236.2605649820193,1185.3849136922586,1247.8180400725325,1196.8446114982305,1259.4601395901691,1265.407920118779,1100.1090946015947,1276.7980838203973,1225.5790188459227,1288.6523913128551,1237.3353514531857,1300.593361689442,1306.6921691945126,1255.2283883255645,1318.7648891710096,1267.2030072399016,1330.9257709784679,1337.1356915660103,1169.5440213689017,1349.044318069095,1297.2360056641173,1361.426327478611,1309.5197401362175,1373.8986210338026,1380.2658829435011,1328.2121223371344,1392.8754132753561,1340.7232691081033,1405.5767880065303,1412.0597798256279,1242.1480907233206,1424.5087147147101,1372.1094507760495,1437.4405034259912,1384.9427072156957,1450.4663461341559,1457.1132527661662,1404.4679159708792,1470.2820443206017,1417.5380852363073,1483.5465139312003,1490.3139563643417,1377.7386421986137,1503.5248898684069,1450.5338959511832,1517.0307700799203,1463.9410362605875,1530.6346376642859,1537.5735101603757,1484.33594393966,1551.3262861454673,1497.9899097861642,1565.1787401177667,{"$f":"(OE159-OE167)*OE110","v":1572.2431623568527},1397.6101302185871,1585.8432570431044,1532.2587335528583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,22109.090909090912,44218.181818181823,66327.272727272735,88436.363636363647,110545.45454545456,132654.54545454547,154763.63636363638,176872.72727272729,198981.81818181821,221090.90909090912,243200.00000000003,242882.82367178338,242605.30351507795,242283.5017585262,241959.30350638262,241674.88943019329,241346.01027636646,241057.00094900455,240723.4038981073,240387.36344036678,240176.22405330147,239835.69225644597,239535.2456775484,239189.9037713127,238884.73318436902,238534.54326637031,238181.8439302801,237869.445066341,237511.8398911113,237194.62160462144,236832.07201685887,236466.96411728096,236228.54252017892,235858.71859533817,235529.49886986552,235154.63434935617,234820.46089034219,234440.51625617477,234057.9444824176,233716.19405767819,233328.48189184384,232981.67824836081,232588.78547390053,232193.21460206865,231926.13872967599,231525.61743018165,231166.22385892074,230760.4216323641,230395.83474706105,229984.71039315753,229570.83618128364,229198.3087176354,{"$f":"EJ162+EJ163-EJ164","v":228779.04954797536},228401.22504630289,227976.53899134026,227549.04997165062,227207.50790945496,226774.67600565802,226383.49935149623,225945.13494957841,225548.51414700388,225104.57428837428,224657.75615081831,224252.81411729936,223800.35502549211,223389.86068921516,222931.716927381,222470.639534121,222141.74530345801,221675.21687900627,221250.87611627305,220778.55389516789,220348.50841336235,219870.34761278323,219389.17517444986,218950.41306425203,218463.33378198146,218018.75420185048,217525.72250457341,217029.62148735076,216667.58402465092,216165.76589853188,215706.6721885564,215198.7878498917,214733.71771973083,214219.72048625528,213702.57261498974,213228.3736051516,212705.04169380903,212224.74872683393,211695.18527256939,211162.41107287077,210765.6051568407,210226.83633868338,209731.33295208678,209186.21392943547,208684.45083122142,208132.93294407779,207578.11954560966,207066.79776676305,206505.51135920396,205987.80734837486,205419.998417497,204848.83134252814,204368.47230590021,203790.86423269761,203257.06625574289,202672.81088441925,202132.45678375303,201541.5033880902,200947.10296206272,200396.74051516733,199795.56478691311,199238.51848949684,198630.51584342864,198019.00089647301,{"$f":"GV162+GV163-GV164","v":197547.3370076569},196929.23513142767,196355.49259451136,195730.43478154964,195149.82815041961,194517.76153018529,193882.09050224145,193291.00835732935,192648.24799268559,192050.16862345469,191400.26512574672,190746.68921261263,190234.9433368099,189574.46572719992,188958.90067169967,188291.14541728274,187668.39520947446,186993.30720709584,186314.45078992235,185680.73808559688,184994.46500582804,184353.42839325304,183659.68258396816,182962.09750258568,182408.3466034114,181703.5316121901,181044.18624944726,180331.75829740998,179664.89309678803,178944.79475626614,178220.75709146235,177542.42177952526,176810.62628727368,176124.62652404778,175385.01477342483,174641.38987465255,173993.66467431179,173242.3011038437,172536.96741983495,171777.64029197406,171064.43677921733,170297.08623870174,169525.6177156269,168800.41330664145,168020.83025158371,167287.60528315697,166499.84679637567,165707.89340541186,165063.85819861302,164263.97473731416,163510.68556189965,162702.47426170693,161940.95156273339,161124.35004835663,160303.44495124079,159529.36982282091,158699.97957189076,157917.51383895407,157079.57497166062,156237.25238458437,155544.92877288227,154694.30409079147,153890.84156264627,153031.50939934162,{"$f":"JH162+JH163-JH164","v":152219.43426780263},151351.32962432867,150478.72800798671,149653.52562248684,148772.05260916063,147938.07392782479,147047.66338677579,146152.67238848945,145409.78708793176,144506.10615899824,143650.15857138534,142737.37452602456,141872.41923638323,140950.46434410551,140023.81097885463,139145.12936052951,138209.20209107699,137321.3421949097,136376.07211264319,135426.0165884223,134577.18566781245,133617.85920087108,132706.83983316697,131737.99678375121,130817.55675292887,129839.1265388616,128855.78731171285,127920.99483837547,126927.96106695305,125983.57016845774,124980.77004410088,123972.97030016713,123121.56759374858,122104.25095879605,121135.81873500519,120108.55584796517,119130.27377062071,118092.99108833089,117050.58063571664,116057.29543274095,115004.75331746697,114001.43303718393,112938.68443940383,111870.71368818173,110961.3255164969,109883.39853389363,108854.9360803357,107766.61512581496,106727.85554653995,105629.06399431375,104524.91676294363,103470.47600352712,102355.74163513278,101290.81075792921,100165.41129779178,99034.55784397258,98064.499121816087,96923.231509254809,95832.011155582499,94679.883059156913,93577.899481933244,92414.831066623752,91246.169536174071,90127.798227344785,{"$f":"LT162+LT163-LT164","v":88948.07497515023},87818.739363264394,86627.873170997816,85431.311456520911,84341.533352414539,83133.892698840515,81976.88381447061,80757.895348693753,79589.636286681751,78359.216824315998,77122.95625933398,75937.571345641714,74689.753305569175,73492.908694070939,72233.448554480769,70968.040634361983,69867.931539760393,68591.133455939998,67365.554437094077,66076.902045781215,64839.56669432803,63538.97333263859,62232.28116344408,60977.052775118515,59658.287885947502,58391.084878707603,57060.159107729138,55723.023416163131,54553.479394794231,53204.435076725138,51907.199071061019,50545.772743582405,49236.253003446189,47862.354382412384,46482.088499468882,45153.876377131746,43761.000963856393,42420.277694748293,41014.70090674176,39602.641126916133,38360.493036192813,36935.984321478099,35563.87487070205,34126.434367276059,32741.491660060365,31291.025313926209,29833.912061160045,28429.444145189165,26959.162100868565,25541.624015632256,24058.077501701056,22567.763545336715,21190.024903138103,19686.500013269695,18235.966117318512,16718.935347238592,15254.994310978005,13724.35967331372,12186.786163153345,10702.450219213686,9151.1239330682183,7653.1340232820539,6087.9552831642868,4515.7121208074341,{"$f":"OF162+OF163-OF164","v":3118.101990588847},1532.2587335457426,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"QR162+QR163-QR164","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"TD162+TD163-TD164","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"VP162+VP163-VP164","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"YB162+YB163-YB164","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,{"$f":"AAN162+AAN163-AAN164","v":-7.1156591729959473E-9},-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9,-7.1156591729959473E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":153122.49413280661},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,810.66666666666686,809.60941223927796,808.68434505025982,807.61167252842074,806.53101168794217,805.58296476731107,804.48670092122154,803.52333649668185,802.41134632702438,801.2912114678893,800.58741351100491,799.45230752148666,798.45081892516134,797.29967923770903,796.28244394789681,795.11514422123446,793.93947976760035,792.89815022113669,791.70613297037107,790.64873868207155,789.44024005619633,788.22321372426995,787.42847506726309,786.1957286511273,785.09832956621847,783.84878116452057,782.73486963447397,781.46838752058261,780.19314827472544,779.05398019226072,777.76160630614618,776.6055941612027,775.29595157966844,773.9773820068956,773.08712909892006,771.7520581006055,770.55407952973587,769.20140544121375,767.98611582353692,766.61570131052508,765.23612060427888,763.99436239211809,762.59683182658455,761.3374168210097,759.92179663780087,758.49683323883539,757.35835969818322,755.91558668552682,754.61166450498752,753.15044983192809,751.82838049001293,750.34858096124765,748.85918716939443,747.50938039099788,{"$f":"EW166*EW162*EW7","v":746.00118341830705},744.63286896405054,743.10572309127008,741.56879844707009,740.47248434486005,738.9173895966876,737.50292038757686,735.92851298389303,734.49502804454119,732.90115870927741,731.29725058149961,729.83471021417347,728.21111260660496,726.72918067283501,725.08574168191137,723.43207162450256,722.22528008216977,720.55255299510634,719.02224062852144,717.32929283297233,715.7790590657695,714.06573495418434,712.34190871663247,710.76124535050542,709.01680564603021,707.41582908944645,705.65061757523131,703.87470357623602,702.55201718946898,700.75612112894464,699.10444317362271,697.28737976478499,695.6148361040714,693.776443146926,691.92706515203224,690.22265922254348,688.35170453067985,686.62602449458291,684.73332805832342,682.8294378084272,681.22824101966739,679.30288077565876,677.52355418580964,675.57603628139748,673.77485594584346,671.80501129363404,669.82367654020914,667.98913505055782,665.98521595637703,664.12839496498952,662.10171947809556,660.06333632157668,658.49112335885638,656.43078377142558,654.5183086483712,652.43478260516554,650.49942716806538,648.39253843395102,646.27363500747151,644.30336119109791,642.16082664228531,640.16722874484901,638.00088375248913,635.82229737537546,{"$f":"HI166*HI162*HI7","v":634.1164777893664},631.91488575733308,629.86300223899889,627.63715139094245,625.56131736491488,623.31102402365286,621.04816929974118,618.93579361865636,616.64821668609352,614.51142797751015,612.19894194656058,609.87365834195225,608.02782201137131,605.67843870730042,603.48062083149091,601.10586099136663,598.88297698929352,596.48264918755387,594.0691903048745,591.80807259841754,589.36875429091231,587.08208841349267,584.61671591141612,582.13796624884185,579.978882247706,577.47433701281238,575.12322473278323,572.59213430658031,570.2147892640578,567.65695412900584,565.08539238542301,562.66804435547158,560.06943417194577,557.62535094385657,554.99948932125221,552.35964468470627,550.21286066204345,547.54658245771384,545.03561853966551,542.34158087235642,539.80317187577805,537.08116682785544,534.34481650413602,531.76456607606974,528.99993190630255,526.39171279651362,523.59858323886874,520.79084128194791,518.48309590960764,515.64768030263826,512.96947187548756,510.10503133113878,507.39811422600877,504.50443208109562,501.59576002662237,498.84508540828949,495.90684203053547,493.12691309274936,490.15887795591937,487.17557462829819,484.69929029310589,481.68702052999419,478.83386190461783,475.7912484200819,{"$f":"JU166*JU162*JU7","v":472.90806412127745},469.83488114701839,466.74603659618214,463.81709786843174,460.69734030359001,457.73780731636566,454.58690704214399,451.42005529474102,448.59061889270816,445.39286400290365,442.35613277722325,439.1266559458374,436.05852250976289,432.79708846287201,429.51929103904286,426.40331612791823,423.09320355651022,419.94523389485914,416.60256681366963,413.24323433389048,410.4052253124953,407.01416986265355,403.78606245001731,400.3618528265506,397.10091256873574,393.64330362776968,390.16860211905549,386.85765144246989,383.3491777248899,380.00477679061311,376.46228146467945,372.9023789606058,369.87108505498969,366.27799511297877,362.84978693445237,359.22205041938321,355.75951848846654,352.09687998104584,348.41638920981211,344.90158667842377,341.18580545044261,337.63603585976404,333.88470432597262,330.11519281324195,326.88166373938697,323.07743836418274,319.440037185275,315.59961019718975,311.92633160644419,308.04943688874584,304.1538984539136,300.42599409114928,296.49358325050076,292.72913121088135,288.75957723665942,284.77103818840305,281.13844450804851,277.11297566280172,273.25627938156873,269.19298449564587,265.29878762227253,261.19738941438669,257.07652086444659,253.12523781880574,{"$f":"MG166*MG162*MG7","v":248.96584435189726},244.97636231356981,240.77816184826924,236.56013544787331,232.89310513253466,228.63711151980002,224.55184812364695,220.25634015260405,216.13188898109345,211.79657777546197,207.44093721148027,203.2568425837284,198.86095961982502,194.63694959569202,190.20053035909714,185.74341138721044,181.84493131598077,177.34811692241715,173.02399690353673,168.48590914527469,164.12084334482063,159.54118127470795,154.9402949982296,150.51292125710583,145.87000321285464,141.400925649161,136.71566968913922,132.00880375638712,127.86831012064272,123.11994773826034,118.54624956900683,113.75478122425353,109.13830553353455,104.30341771308737,99.446373537200159,94.764813817297224,89.863873669561883,85.1387467187742,80.193591672336865,75.22587848445572,70.633416343793684,65.621666710898992,60.786553724395041,55.729784490795311,50.849981036593356,45.747865577712403,40.622620543844484,35.674834064045619,30.503746443560729,25.510446744273516,20.293184277214291,15.052373736024782,10.393673301962824,5.1075291118191428,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,{"$f":"OS166*OS162*OS7","v":-2.3718863909986493E-11},-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,{"$f":"RE166*RE162*RE7","v":-2.3718863909986493E-11},-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,153122.49413280661,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,810.66666666666686,809.60941223927796,808.68434505025982,807.61167252842074,806.53101168794217,805.58296476731107,804.48670092122154,803.52333649668185,802.41134632702438,801.2912114678893,800.58741351100491,799.45230752148666,798.45081892516134,797.29967923770903,796.28244394789681,795.11514422123446,793.93947976760035,792.89815022113669,791.70613297037107,790.64873868207155,789.44024005619633,788.22321372426995,787.42847506726309,786.1957286511273,785.09832956621847,783.84878116452057,782.73486963447397,781.46838752058261,780.19314827472544,779.05398019226072,777.76160630614618,776.6055941612027,775.29595157966844,773.9773820068956,773.08712909892006,771.7520581006055,770.55407952973587,769.20140544121375,767.98611582353692,766.61570131052508,765.23612060427888,{"$f":"EJ167-EJ168","v":763.99436239211809},762.59683182658455,761.3374168210097,759.92179663780087,758.49683323883539,757.35835969818322,755.91558668552682,754.61166450498752,753.15044983192809,751.82838049001293,750.34858096124765,748.85918716939443,747.50938039099788,746.00118341830705,744.63286896405054,743.10572309127008,741.56879844707009,740.47248434486005,738.9173895966876,737.50292038757686,735.92851298389303,734.49502804454119,732.90115870927741,731.29725058149961,729.83471021417347,728.21111260660496,726.72918067283501,725.08574168191137,723.43207162450256,722.22528008216977,720.55255299510634,719.02224062852144,717.32929283297233,715.7790590657695,714.06573495418434,712.34190871663247,710.76124535050542,709.01680564603021,707.41582908944645,705.65061757523131,703.87470357623602,702.55201718946898,700.75612112894464,699.10444317362271,697.28737976478499,695.6148361040714,693.776443146926,691.92706515203224,690.22265922254348,688.35170453067985,686.62602449458291,684.73332805832342,682.8294378084272,681.22824101966739,679.30288077565876,677.52355418580964,675.57603628139748,673.77485594584346,671.80501129363404,669.82367654020914,667.98913505055782,665.98521595637703,664.12839496498952,662.10171947809556,{"$f":"GV167-GV168","v":660.06333632157668},658.49112335885638,656.43078377142558,654.5183086483712,652.43478260516554,650.49942716806538,648.39253843395102,646.27363500747151,644.30336119109791,642.16082664228531,640.16722874484901,638.00088375248913,635.82229737537546,634.1164777893664,631.91488575733308,629.86300223899889,627.63715139094245,625.56131736491488,623.31102402365286,621.04816929974118,618.93579361865636,616.64821668609352,614.51142797751015,612.19894194656058,609.87365834195225,608.02782201137131,605.67843870730042,603.48062083149091,601.10586099136663,598.88297698929352,596.48264918755387,594.0691903048745,591.80807259841754,589.36875429091231,587.08208841349267,584.61671591141612,582.13796624884185,579.978882247706,577.47433701281238,575.12322473278323,572.59213430658031,570.2147892640578,567.65695412900584,565.08539238542301,562.66804435547158,560.06943417194577,557.62535094385657,554.99948932125221,552.35964468470627,550.21286066204345,547.54658245771384,545.03561853966551,542.34158087235642,539.80317187577805,537.08116682785544,534.34481650413602,531.76456607606974,528.99993190630255,526.39171279651362,523.59858323886874,520.79084128194791,518.48309590960764,515.64768030263826,512.96947187548756,{"$f":"JH167-JH168","v":510.10503133113878},507.39811422600877,504.50443208109562,501.59576002662237,498.84508540828949,495.90684203053547,493.12691309274936,490.15887795591937,487.17557462829819,484.69929029310589,481.68702052999419,478.83386190461783,475.7912484200819,472.90806412127745,469.83488114701839,466.74603659618214,463.81709786843174,460.69734030359001,457.73780731636566,454.58690704214399,451.42005529474102,448.59061889270816,445.39286400290365,442.35613277722325,439.1266559458374,436.05852250976289,432.79708846287201,429.51929103904286,426.40331612791823,423.09320355651022,419.94523389485914,416.60256681366963,413.24323433389048,410.4052253124953,407.01416986265355,403.78606245001731,400.3618528265506,397.10091256873574,393.64330362776968,390.16860211905549,386.85765144246989,383.3491777248899,380.00477679061311,376.46228146467945,372.9023789606058,369.87108505498969,366.27799511297877,362.84978693445237,359.22205041938321,355.75951848846654,352.09687998104584,348.41638920981211,344.90158667842377,341.18580545044261,337.63603585976404,333.88470432597262,330.11519281324195,326.88166373938697,323.07743836418274,319.440037185275,315.59961019718975,311.92633160644419,308.04943688874584,304.1538984539136,{"$f":"LT167-LT168","v":300.42599409114928},296.49358325050076,292.72913121088135,288.75957723665942,284.77103818840305,281.13844450804851,277.11297566280172,273.25627938156873,269.19298449564587,265.29878762227253,261.19738941438669,257.07652086444659,253.12523781880574,248.96584435189726,244.97636231356981,240.77816184826924,236.56013544787331,232.89310513253466,228.63711151980002,224.55184812364695,220.25634015260405,216.13188898109345,211.79657777546197,207.44093721148027,203.2568425837284,198.86095961982502,194.63694959569202,190.20053035909714,185.74341138721044,181.84493131598077,177.34811692241715,173.02399690353673,168.48590914527469,164.12084334482063,159.54118127470795,154.9402949982296,150.51292125710583,145.87000321285464,141.400925649161,136.71566968913922,132.00880375638712,127.86831012064272,123.11994773826034,118.54624956900683,113.75478122425353,109.13830553353455,104.30341771308737,99.446373537200159,94.764813817297224,89.863873669561883,85.1387467187742,80.193591672336865,75.22587848445572,70.633416343793684,65.621666710898992,60.786553724395041,55.729784490795311,50.849981036593356,45.747865577712403,40.622620543844484,35.674834064045619,30.503746443560729,25.510446744273516,20.293184277214291,{"$f":"OF167-OF168","v":15.052373736024782},10.393673301962824,5.1075291118191428,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,{"$f":"QR167-QR168","v":-2.3718863909986493E-11},-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":300},{"$f":"LOOKUP(F171,110:110,165:165)","v":-7.1156591729959473E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,1127.8429948833095,1087.1295689447143,1130.4861016020029,1131.8099246719976,1090.9450878772861,1134.4621185941414,1093.4960282831266,1137.1203873939337,1138.4518040675234,1012.4305985331877,1141.1192103665085,1099.8988864190396,1143.7927251608535,1102.470266181386,1146.4723619466108,1147.8144803114574,1106.3383437066955,1150.5033254508289,1108.9244194602334,1153.1983264446226,1154.5481396341027,1026.6448108263171,1157.2523999080202,1115.4154541237899,1159.962850075553,1118.0222401785095,1162.6795038018922,1164.0401612777437,1121.9435730141361,1166.7661460266056,1124.5652497891836,1169.498368621495,1170.8668234115607,1041.0532543995428,1173.608428593267,1131.1456293615158,1176.356306086363,1133.7882907442547,1179.1104697270573,1180.4899131844118,{"$f":"IF(EI110,EI167+EI164)","v":1137.7635842525135},1183.2535320521613,1140.4213334990484,1186.0234717836495,1187.4108163274316,1100.0388954345019,1190.1902634951264,1147.0922408473386,1192.9760664228158,1149.7712524064466,1195.7682391196183,1197.1667185172157,1153.8012206883443,1199.9684721982471,1156.495519695248,1202.7766307981974,1204.1831163512727,1070.4630291100673,1207.0009087965921,1163.2581523299045,1209.8251414927399,1165.973994789447,1212.6558286236543,1214.073597042647,1170.0593607793389,1216.9139924847577,1172.7906927375964,1219.7608779498908,1221.1867589045648,1085.4695343243361,1224.0434062012093,1179.6462629705989,1226.9065792932381,1182.3994229938262,1229.776292541334,1231.2136062197255,1186.5409185547726,1234.0931566930672,1189.3097726211397,1236.9792833540002,1238.4248172738608,1100.6806196063055,1241.3208353467742,1196.2595077255437,1244.2234658249313,1199.0504779788305,1247.1327232476981,1248.5898416150551,1203.2488439986435,1251.5090667816221,1206.0557153597751,1254.4349553724514,1255.9004030271933,1163.1884744363426,1258.8363142222761,1213.100857730368,1261.7789255094378,1215.9301369476082,1264.7282516086807,1266.205437321117,1220.1861234355915,1269.1648633047787,1223.0315133726297,1272.1310410331994,{"$f":"IF(GU110,GU167+GU164)","v":1273.6166664337175},1131.7272251376942,1276.5929995880829,1230.1733206877318,1279.5761216100996,1233.0414137351922,1282.5660474023757,1284.0635663777994,1237.3557799195632,1287.0637258348681,1240.2401958731796,1290.0707264528317,1291.5767968865844,1147.5681731781169,1294.594087399352,1247.4799412575849,1297.6182566559301,1250.3873591992144,1300.6493197435168,1302.1674411971521,1254.7608736252062,1305.208873387488,1257.6848292610989,1308.2572372623963,1309.7840233290353,1163.6245575162257,1312.842813232656,1265.0238014501417,1315.9085728687739,1267.9710616133279,1318.9813175111767,1320.5203139913481,1272.4045022419691,1323.6035648499969,1275.3685175168062,1326.6938390364285,1328.2416146836949,1229.8631665895919,1331.3424527158115,1282.8080210215485,1334.4503525936677,1285.7956470633233,1337.5653297796525,1339.1254772038369,1290.2898013708818,1342.251099413199,1293.2944025986915,1345.3838377251673,1346.9528802850548,1196.3948514835531,1350.0963219608905,1300.8357578722209,1353.2469187323804,1303.8642798459082,1356.4046862525429,1357.9862639436844,1308.4199449240007,1361.1548170062129,1311.4656648430037,1364.3305800899491,1365.9211703151275,1213.1144529840597,1369.1077780004034,1319.1102084478296,{"$f":"IF(JG110,JG167+JG164)","v":1372.3016351801232},1322.1801628701303,1375.5027576999769,1377.1060484230654,1326.7981455264869,1380.3180987344849,1329.8855233663614,1383.5374541417498,1385.149876242253,1230.0608751859929,1388.3802192266269,1337.6346081428987,1391.6179072654002,1340.7465380614119,1394.8629563989921,1396.4882463979036,1345.4276549212927,1399.7443673209575,1348.5572364708746,1403.0078895828694,1404.6424312630415,1300.250975904587,1407.9170858340676,1356.412231707003,1411.1991821929923,1359.5666867681746,1414.4887365770339,1416.1363156116267,1364.311764376421,1419.437087550335,1367.4841020518297,1422.7453582517176,1424.4023107474218,1264.6459407524435,1427.7218602650275,1375.446393653519,1431.0489494900357,1378.6439301710111,1434.3835948585506,1436.0537562420227,1383.4538050947419,1439.3997667164624,1386.6694580079268,1442.7533745707058,1444.4330326867839,1282.2905506454254,1447.7980676582572,1394.7404486709083,1451.1707414551913,1397.9816296943936,1454.5510707146732,1456.2441113511736,1402.8571486263154,1459.6359550727589,1406.1166826540211,1463.0354959971894,1464.73815814518,1300.1739149697403,1468.1492763006681,1414.297792036496,1471.5681336108585,1417.5831874208586,1474.9947469159379,1476.7109673384293,{"$f":"IF(LS110,LS167+LS164)","v":1422.5252072832002},1480.149246285705,1425.8291951363374,1483.595323477459,1485.3212917135666,1374.5491422947746,1488.7790980820723,1434.1218600327059,1492.2447451584233,1437.4520465076516,1495.7182499880319,1497.457954396406,1442.4614345567052,1500.9432778913383,1445.8104558501277,1504.4365019037389,1506.1860819670483,1336.6692300494681,1509.691188952932,1454.2161303657228,1513.2042394365021,1457.5916916057897,1516.7252506705354,1518.4887469699747,1462.6693255370449,1522.0217317547381,1466.0639668597266,1525.5627205741598,1527.3362219251076,1355.2874327561121,1530.8892493850758,1474.5841225865345,1534.4503243821478,1478.0056492814922,1538.0194643786231,1539.807064218209,1483.1524173353639,1543.3883345324618,1486.593272320958,1546.9777136556913,1548.7754495147672,1374.1568944797077,1552.3770248353528,1495.2293985143099,1555.9867529949981,1498.6974884399492,1559.6046516676904,1561.4166704792535,1503.9142895080793,1565.0468581378989,1507.4019589058692,1568.6852606499745,1570.5075480366786,1452.9645206830694,1574.1583062122006,1516.1555626620823,1577.8173238043153,1519.6708207513827,1581.4846187008793,1583.3213757380881,1524.9585644835045,1587.0011202095129,1528.4936562297248,1590.6891868620403,{"$f":"IF(OE110,OE167+OE164)","v":1592.5363466340671},1412.6625039546118,1596.2369303450671,1537.3662626646774,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":150634.77753304905},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1127.8429948833095,1087.1295689447143,1130.4861016020029,1131.8099246719976,1090.9450878772861,1134.4621185941414,1093.4960282831266,1137.1203873939337,1138.4518040675234,1012.4305985331877,1141.1192103665085,1099.8988864190396,1143.7927251608535,1102.470266181386,1146.4723619466108,1147.8144803114574,1106.3383437066955,1150.5033254508289,1108.9244194602334,1153.1983264446226,1154.5481396341027,1026.6448108263171,1157.2523999080202,1115.4154541237899,1159.962850075553,1118.0222401785095,1162.6795038018922,1164.0401612777437,1121.9435730141361,1166.7661460266056,1124.5652497891836,1169.498368621495,1170.8668234115607,1041.0532543995428,1173.608428593267,1131.1456293615158,1176.356306086363,1133.7882907442547,1179.1104697270573,1180.4899131844118,1137.7635842525135,{"$f":"EJ169+EJ164","v":1183.2535320521613},1140.4213334990484,1186.0234717836495,1187.4108163274316,1100.0388954345019,1190.1902634951264,1147.0922408473386,1192.9760664228158,1149.7712524064466,1195.7682391196183,1197.1667185172157,1153.8012206883443,1199.9684721982471,1156.495519695248,1202.7766307981974,1204.1831163512727,1070.4630291100673,1207.0009087965921,1163.2581523299045,1209.8251414927399,1165.973994789447,1212.6558286236543,1214.073597042647,1170.0593607793389,1216.9139924847577,1172.7906927375964,1219.7608779498908,1221.1867589045648,1085.4695343243361,1224.0434062012093,1179.6462629705989,1226.9065792932381,1182.3994229938262,1229.776292541334,1231.2136062197255,1186.5409185547726,1234.0931566930672,1189.3097726211397,1236.9792833540002,1238.4248172738608,1100.6806196063055,1241.3208353467742,1196.2595077255437,1244.2234658249313,1199.0504779788305,1247.1327232476981,1248.5898416150551,1203.2488439986435,1251.5090667816221,1206.0557153597751,1254.4349553724514,1255.9004030271933,1163.1884744363426,1258.8363142222761,1213.100857730368,1261.7789255094378,1215.9301369476082,1264.7282516086807,1266.205437321117,1220.1861234355915,1269.1648633047787,1223.0315133726297,1272.1310410331994,1273.6166664337175,{"$f":"GV169+GV164","v":1131.7272251376942},1276.5929995880829,1230.1733206877318,1279.5761216100996,1233.0414137351922,1282.5660474023757,1284.0635663777994,1237.3557799195632,1287.0637258348681,1240.2401958731796,1290.0707264528317,1291.5767968865844,1147.5681731781169,1294.594087399352,1247.4799412575849,1297.6182566559301,1250.3873591992144,1300.6493197435168,1302.1674411971521,1254.7608736252062,1305.208873387488,1257.6848292610989,1308.2572372623963,1309.7840233290353,1163.6245575162257,1312.842813232656,1265.0238014501417,1315.9085728687739,1267.9710616133279,1318.9813175111767,1320.5203139913481,1272.4045022419691,1323.6035648499969,1275.3685175168062,1326.6938390364285,1328.2416146836949,1229.8631665895919,1331.3424527158115,1282.8080210215485,1334.4503525936677,1285.7956470633233,1337.5653297796525,1339.1254772038369,1290.2898013708818,1342.251099413199,1293.2944025986915,1345.3838377251673,1346.9528802850548,1196.3948514835531,1350.0963219608905,1300.8357578722209,1353.2469187323804,1303.8642798459082,1356.4046862525429,1357.9862639436844,1308.4199449240007,1361.1548170062129,1311.4656648430037,1364.3305800899491,1365.9211703151275,1213.1144529840597,1369.1077780004034,1319.1102084478296,1372.3016351801232,{"$f":"JH169+JH164","v":1322.1801628701303},1375.5027576999769,1377.1060484230654,1326.7981455264869,1380.3180987344849,1329.8855233663614,1383.5374541417498,1385.149876242253,1230.0608751859929,1388.3802192266269,1337.6346081428987,1391.6179072654002,1340.7465380614119,1394.8629563989921,1396.4882463979036,1345.4276549212927,1399.7443673209575,1348.5572364708746,1403.0078895828694,1404.6424312630415,1300.250975904587,1407.9170858340676,1356.412231707003,1411.1991821929923,1359.5666867681746,1414.4887365770339,1416.1363156116267,1364.311764376421,1419.437087550335,1367.4841020518297,1422.7453582517176,1424.4023107474218,1264.6459407524435,1427.7218602650275,1375.446393653519,1431.0489494900357,1378.6439301710111,1434.3835948585506,1436.0537562420227,1383.4538050947419,1439.3997667164624,1386.6694580079268,1442.7533745707058,1444.4330326867839,1282.2905506454254,1447.7980676582572,1394.7404486709083,1451.1707414551913,1397.9816296943936,1454.5510707146732,1456.2441113511736,1402.8571486263154,1459.6359550727589,1406.1166826540211,1463.0354959971894,1464.73815814518,1300.1739149697403,1468.1492763006681,1414.297792036496,1471.5681336108585,1417.5831874208586,1474.9947469159379,1476.7109673384293,1422.5252072832002,{"$f":"LT169+LT164","v":1480.149246285705},1425.8291951363374,1483.595323477459,1485.3212917135666,1374.5491422947746,1488.7790980820723,1434.1218600327059,1492.2447451584233,1437.4520465076516,1495.7182499880319,1497.457954396406,1442.4614345567052,1500.9432778913383,1445.8104558501277,1504.4365019037389,1506.1860819670483,1336.6692300494681,1509.691188952932,1454.2161303657228,1513.2042394365021,1457.5916916057897,1516.7252506705354,1518.4887469699747,1462.6693255370449,1522.0217317547381,1466.0639668597266,1525.5627205741598,1527.3362219251076,1355.2874327561121,1530.8892493850758,1474.5841225865345,1534.4503243821478,1478.0056492814922,1538.0194643786231,1539.807064218209,1483.1524173353639,1543.3883345324618,1486.593272320958,1546.9777136556913,1548.7754495147672,1374.1568944797077,1552.3770248353528,1495.2293985143099,1555.9867529949981,1498.6974884399492,1559.6046516676904,1561.4166704792535,1503.9142895080793,1565.0468581378989,1507.4019589058692,1568.6852606499745,1570.5075480366786,1452.9645206830694,1574.1583062122006,1516.1555626620823,1577.8173238043153,1519.6708207513827,1581.4846187008793,1583.3213757380881,1524.9585644835045,1587.0011202095129,1528.4936562297248,1590.6891868620403,1592.5363466340671,{"$f":"OF169+OF164","v":1412.6625039546118},1596.2369303450671,1537.3662626646774,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,{"$f":"QR169+QR164","v":-2.3718863909986493E-11},-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,607.39211840714211,585.46618178241329,608.81554542342565,609.52848126868798,587.52100336466492,610.95680213613673,588.89479484456319,612.38839458732559,613.1054199157827,545.23756300575121,614.54193330456428,592.34301022975092,615.98173638167418,593.72780918507215,617.42483641531953,618.14762506628927,595.81093583738038,619.59568419569041,597.2036492180805,621.04705851831841,621.77399116437982,552.89252965924879,623.23035200888626,600.69935146816169,624.69004637819421,602.10321823968343,626.15308163159921,626.88585439379494,604.21502517452814,628.35391480545536,605.62691124147091,629.82533456636065,630.56230651870965,560.65209823802684,632.038779207468,609.17072958010021,633.51862980655551,610.59391676375662,635.00186576736792,635.74475559120583,612.7347838491803,{"$f":"EJ187-EJ188-EJ189","v":637.23308359977386},614.16609649852194,638.7248156662065,639.47196056601183,592.41841112587167,640.968812797081,617.75866795071693,642.46908787915436,619.20143127283359,643.97279335674602,644.72593485579227,621.37174308304157,646.23480010680419,622.82273935543913,647.74711468302189,648.50456784225344,576.49053093153339,650.02207065989637,626.46470883222628,651.54304183050272,627.92730718345524,653.06748899273543,653.83101846211162,630.12745304979171,655.36069396883067,631.59839316444027,656.89386463298729,657.66176305287786,584.57218150996846,659.20019088452,635.29041354813126,660.74213313856012,636.77310901763235,662.2875975488455,663.06165298377255,639.00348307993431,664.61241516432256,640.49463046885353,666.16671890564862,666.94520129530474,592.76400728235194,668.50483198878987,644.23736269894471,670.06802374781932,645.74042060881857,671.63478440246968,672.41950551696345,648.00142186714243,673.9916342317515,649.51304320971281,675.56735148802704,676.3565582831809,626.42718427998921,677.93767314431557,653.30715636940567,679.52239629413907,654.83084530937435,681.110735660008,681.90626390571924,657.122877676092,683.50004249515086,658.65524293383874,685.0974571904685,685.89753057237886,{"$f":"GV187-GV188-GV189","v":609.48394400103666},687.50041440276732,662.50141433717681,689.10695433132105,664.04600619950952,690.71715838373757,691.52363696893417,666.36947855177641,693.13935229141748,667.92286100339675,694.75875187423389,695.56983578873042,618.0149780469992,697.19477692390069,671.82177628301588,698.82342255942626,673.38754629770142,700.45578082041402,701.27335472911068,675.74287253028774,702.91129719934861,677.31754880692415,704.55297268082631,705.3752128574979,626.66203383519633,707.02250320531311,681.26990200241062,708.67354705481762,682.85712877256924,710.32835263160496,711.15716864283445,685.24472785105718,712.81763227040619,686.84097797181153,714.48187826304093,715.31542223456631,662.33438297238899,716.98535731392508,690.84747161866017,718.6590955019285,692.45643715619917,720.33664512574023,721.17685183296999,694.8767331705385,722.86013426119598,696.49484057822497,724.54724901773034,725.39224613935517,644.31025115262469,727.08512511917502,700.55618579740053,728.78185742674214,702.18717555890612,730.48245149188278,731.33419932257016,704.64059777732587,733.04060186766355,706.28084937446374,734.75088732028485,735.60748878943582,653.31447800014485,737.32361452792338,710.3977659625491,739.04364443198006,{"$f":"JH187-JH188-JH189","v":712.05106888541536},740.76758703519317,741.63102827048647,714.53805180869199,743.36085596098474,716.20073799372994,745.09461776080548,745.96297663684936,662.440857582543,747.70265572104995,720.37395451366274,749.44629043397867,722.0498630524537,751.19388941409352,752.0691782086717,724.57084646852627,753.82273982515176,726.25626117230331,755.58028738197004,756.46055860611068,700.24125547488325,758.22410139173826,730.48651504469058,759.99165190125768,732.18532520773419,761.76321887911104,762.65051128116011,734.74075424666466,764.42811939623152,736.44919496909733,766.20976591856947,767.10210633388579,681.06640771226648,768.88982698543327,740.73723256410494,770.68160809475012,742.45924395031261,772.47745851338777,773.37691248472174,745.04956913959199,775.17888350329645,746.78133698659053,776.98494603871745,777.88951441033714,690.56879149262113,779.70173094145889,751.12791371639469,781.51806130970158,752.87342955231088,783.33851447485404,784.25028991116824,755.4991068724953,786.0769441110042,757.25450659310354,787.90774358670183,788.82470062211542,700.19975483634107,790.66173493628685,761.66038700490299,792.50293711920517,763.4297141819718,794.34831624003709,795.27257499129973,766.09120512265758,{"$f":"LT187-LT188-LT189","v":797.12423656381861},767.87054514641318,798.98009782747863,799.90960619698444,740.25402399163181,801.77178412843114,772.33650301598959,803.63818461937376,774.12995212804208,805.50881684950218,806.44572274048051,776.8277237441639,808.32271983185319,778.63131621867615,810.20397169278453,811.14619605007329,719.85405675493871,813.03384740496767,783.15813464449479,814.9257766761225,784.97602002545523,816.82199315490288,817.7717120058237,787.71054499390652,819.67437675832298,789.53870582264767,821.58135202885433,822.53645903172355,729.88076227532201,824.44991762964855,794.12717732049146,826.36771017354977,795.96981708228918,828.28984606762879,829.25254571496976,798.74157375885966,831.18121430858696,800.59462263916794,833.11424984572795,834.08240817692672,740.04278161799039,836.02201189260154,805.24554923729261,837.96600626389932,807.11326530798397,839.91440080902498,840.89025112643799,809.92273778461026,842.84526382076115,811.80099824589593,844.80470056812169,845.7860809563299,782.48408882427452,847.75217176159481,816.51519158069891,849.72271061908327,818.40830974279629,851.69770716217772,852.68688008153867,821.25598790510981,854.66858125788622,823.15978734726741,856.65476428785382,857.64953952878545,{"$f":"OF187-OF188-OF189","v":760.77971381123393},859.64246353484327,827.93806875945666,2461.5857750226551,2370.7862197678201,2467.3050574447011,2470.1695453549783,2379.0322062643618,2475.9082320435718,2384.5450052858978,2481.6598898896864,2484.5405917599819,2203.6633532131418,2490.3117589520361,2398.3813583457727,2496.0959675296158,2403.9377118512216,2501.893245682204,2504.796794673729,2412.2956960854558,2510.613730167287,2417.8833607225852,2516.4438059560771,2519.3637803298948,2234.2912122541984,2525.2136198047597,2431.9075817293351,2531.0766706484496,2437.539364809581,2536.952961389678,2539.8960806526406,2446.0107969671708,2545.7922848559465,2451.6742963922939,2551.7018005275982,2554.6615591393765,2362.762204827904,2560.591095896762,2465.8888166364477,2566.5340160502419,2471.5970051596846,2572.4903484711963,2575.4735533199873,2480.1833526440687,2581.4500584016787,2485.923667531461,2587.4400481808279,2590.4401089149624,2296.7878973921015,2596.4503802699674,2500.3309471400821,2602.4742091129542,2506.1165285418956,2608.5116246614216,2611.5354365965413,2514.8192761427608,2617.5932871129889,2520.6373987809893,2623.6647976327231,2626.7056845856073,2328.6672712990276,2632.7977402928832,2535.2399269990874,2638.9035296654083,{"$f":"QR187-QR188-QR189","v":2541.103900395161},2645.023082270267,2648.088029040558,2549.9245504576575,2654.2282820604273,2555.8214848624934,2660.382372486948,2663.4646160293469,2360.9744654929113,2669.6395184079306,2570.6217803356576,2675.8283327352733,2576.5651566349675,2682.0310889315383,2685.1377045967488,2585.5052292296446,2691.3614298262005,2591.4819912574553,2697.5991719841377,2700.7233088238841,2497.0935910443714,2706.9821328826665,2606.4826023156593,2713.2550493009376,2612.5064043341299,2719.5420883554439,2722.6909133491099,2621.5674374275677,2728.9991932576486,2627.6250548891599,2735.3216717560076,2738.4882450010164,2426.8940805200536,2744.8320785648498,2642.8285598317138,2751.1901870471997,2648.9338224063285,2757.5626010849182,2760.7541822775602,2658.1173720324359,2767.1481122244977,2664.2568848073488,2773.556424583232,2776.765983804823,2460.5175392912183,2783.1959276412458,2679.6658921889366,2789.6403311246881,2685.8536622922784,2796.0992252556498,2799.3341160182695,2695.1613027242361,2805.8148043798033,2701.3837628754532,2812.3100611569862,2815.5631624535104,2494.5908953033772,2822.0803304000656,2717.0009117932186,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,607.39211840714211,585.46618178241329,608.81554542342565,609.52848126868798,587.52100336466492,610.95680213613673,588.89479484456319,612.38839458732559,613.1054199157827,545.23756300575121,614.54193330456428,592.34301022975092,615.98173638167418,593.72780918507215,617.42483641531953,618.14762506628927,595.81093583738038,619.59568419569041,597.2036492180805,621.04705851831841,621.77399116437982,552.89252965924879,623.23035200888626,600.69935146816169,624.69004637819421,602.10321823968343,626.15308163159921,626.88585439379494,604.21502517452814,628.35391480545536,605.62691124147091,629.82533456636065,630.56230651870965,560.65209823802684,632.038779207468,609.17072958010021,633.51862980655551,610.59391676375662,635.00186576736792,635.74475559120583,612.7347838491803,{"$f":"EJ190+EJ191-EJ192","v":637.23308359977386},614.16609649852194,638.7248156662065,639.47196056601183,592.41841112587167,640.968812797081,617.75866795071693,642.46908787915436,619.20143127283359,643.97279335674602,644.72593485579227,621.37174308304157,646.23480010680419,622.82273935543913,647.74711468302189,648.50456784225344,576.49053093153339,650.02207065989637,626.46470883222628,651.54304183050272,627.92730718345524,653.06748899273543,653.83101846211162,630.12745304979171,655.36069396883067,631.59839316444027,656.89386463298729,657.66176305287786,584.57218150996846,659.20019088452,635.29041354813126,660.74213313856012,636.77310901763235,662.2875975488455,663.06165298377255,639.00348307993431,664.61241516432256,640.49463046885353,666.16671890564862,666.94520129530474,592.76400728235194,668.50483198878987,644.23736269894471,670.06802374781932,645.74042060881857,671.63478440246968,672.41950551696345,648.00142186714243,673.9916342317515,649.51304320971281,675.56735148802704,676.3565582831809,626.42718427998921,677.93767314431557,653.30715636940567,679.52239629413907,654.83084530937435,681.110735660008,681.90626390571924,657.122877676092,683.50004249515086,658.65524293383874,685.0974571904685,685.89753057237886,{"$f":"GV190+GV191-GV192","v":609.48394400103666},687.50041440276732,662.50141433717681,689.10695433132105,664.04600619950952,690.71715838373757,691.52363696893417,666.36947855177641,693.13935229141748,667.92286100339675,694.75875187423389,695.56983578873042,618.0149780469992,697.19477692390069,671.82177628301588,698.82342255942626,673.38754629770142,700.45578082041402,701.27335472911068,675.74287253028774,702.91129719934861,677.31754880692415,704.55297268082631,705.3752128574979,626.66203383519633,707.02250320531311,681.26990200241062,708.67354705481762,682.85712877256924,710.32835263160496,711.15716864283445,685.24472785105718,712.81763227040619,686.84097797181153,714.48187826304093,715.31542223456631,662.33438297238899,716.98535731392508,690.84747161866017,718.6590955019285,692.45643715619917,720.33664512574023,721.17685183296999,694.8767331705385,722.86013426119598,696.49484057822497,724.54724901773034,725.39224613935517,644.31025115262469,727.08512511917502,700.55618579740053,728.78185742674214,702.18717555890612,730.48245149188278,731.33419932257016,704.64059777732587,733.04060186766355,706.28084937446374,734.75088732028485,735.60748878943582,653.31447800014485,737.32361452792338,710.3977659625491,739.04364443198006,{"$f":"JH190+JH191-JH192","v":712.05106888541536},740.76758703519317,741.63102827048647,714.53805180869199,743.36085596098474,716.20073799372994,745.09461776080548,745.96297663684936,662.440857582543,747.70265572104995,720.37395451366274,749.44629043397867,722.0498630524537,751.19388941409352,752.0691782086717,724.57084646852627,753.82273982515176,726.25626117230331,755.58028738197004,756.46055860611068,700.24125547488325,758.22410139173826,730.48651504469058,759.99165190125768,732.18532520773419,761.76321887911104,762.65051128116011,734.74075424666466,764.42811939623152,736.44919496909733,766.20976591856947,767.10210633388579,681.06640771226648,768.88982698543327,740.73723256410494,770.68160809475012,742.45924395031261,772.47745851338777,773.37691248472174,745.04956913959199,775.17888350329645,746.78133698659053,776.98494603871745,777.88951441033714,690.56879149262113,779.70173094145889,751.12791371639469,781.51806130970158,752.87342955231088,783.33851447485404,784.25028991116824,755.4991068724953,786.0769441110042,757.25450659310354,787.90774358670183,788.82470062211542,700.19975483634107,790.66173493628685,761.66038700490299,792.50293711920517,763.4297141819718,794.34831624003709,795.27257499129973,766.09120512265758,{"$f":"LT190+LT191-LT192","v":797.12423656381861},767.87054514641318,798.98009782747863,799.90960619698444,740.25402399163181,801.77178412843114,772.33650301598959,803.63818461937376,774.12995212804208,805.50881684950218,806.44572274048051,776.8277237441639,808.32271983185319,778.63131621867615,810.20397169278453,811.14619605007329,719.85405675493871,813.03384740496767,783.15813464449479,814.9257766761225,784.97602002545523,816.82199315490288,817.7717120058237,787.71054499390652,819.67437675832298,789.53870582264767,821.58135202885433,822.53645903172355,729.88076227532201,824.44991762964855,794.12717732049146,826.36771017354977,795.96981708228918,828.28984606762879,829.25254571496976,798.74157375885966,831.18121430858696,800.59462263916794,833.11424984572795,834.08240817692672,740.04278161799039,836.02201189260154,805.24554923729261,837.96600626389932,807.11326530798397,839.91440080902498,840.89025112643799,809.92273778461026,842.84526382076115,811.80099824589593,844.80470056812169,845.7860809563299,782.48408882427452,847.75217176159481,816.51519158069891,849.72271061908327,818.40830974279629,851.69770716217772,852.68688008153867,821.25598790510981,854.66858125788622,823.15978734726741,856.65476428785382,857.64953952878545,{"$f":"OF190+OF191-OF192","v":760.77971381123393},859.64246353484327,827.93806875945666,2461.5857750226551,2370.7862197678201,2467.3050574447011,2470.1695453549783,2379.0322062643618,2475.9082320435718,2384.5450052858978,2481.6598898896864,2484.5405917599819,2203.6633532131418,2490.3117589520361,2398.3813583457727,2496.0959675296158,2403.9377118512216,2501.893245682204,2504.796794673729,2412.2956960854558,2510.613730167287,2417.8833607225852,2516.4438059560771,2519.3637803298948,2234.2912122541984,2525.2136198047597,2431.9075817293351,2531.0766706484496,2437.539364809581,2536.952961389678,2539.8960806526406,2446.0107969671708,2545.7922848559465,2451.6742963922939,2551.7018005275982,2554.6615591393765,2362.762204827904,2560.591095896762,2465.8888166364477,2566.5340160502419,2471.5970051596846,2572.4903484711963,2575.4735533199873,2480.1833526440687,2581.4500584016787,2485.923667531461,2587.4400481808279,2590.4401089149624,2296.7878973921015,2596.4503802699674,2500.3309471400821,2602.4742091129542,2506.1165285418956,2608.5116246614216,2611.5354365965413,2514.8192761427608,2617.5932871129889,2520.6373987809893,2623.6647976327231,2626.7056845856073,2328.6672712990276,2632.7977402928832,2535.2399269990874,2638.9035296654083,{"$f":"QR190+QR191-QR192","v":2541.103900395161},2645.023082270267,2648.088029040558,2549.9245504576575,2654.2282820604273,2555.8214848624934,2660.382372486948,2663.4646160293469,2360.9744654929113,2669.6395184079306,2570.6217803356576,2675.8283327352733,2576.5651566349675,2682.0310889315383,2685.1377045967488,2585.5052292296446,2691.3614298262005,2591.4819912574553,2697.5991719841377,2700.7233088238841,2497.0935910443714,2706.9821328826665,2606.4826023156593,2713.2550493009376,2612.5064043341299,2719.5420883554439,2722.6909133491099,2621.5674374275677,2728.9991932576486,2627.6250548891599,2735.3216717560076,2738.4882450010164,2426.8940805200536,2744.8320785648498,2642.8285598317138,2751.1901870471997,2648.9338224063285,2757.5626010849182,2760.7541822775602,2658.1173720324359,2767.1481122244977,2664.2568848073488,2773.556424583232,2776.765983804823,2460.5175392912183,2783.1959276412458,2679.6658921889366,2789.6403311246881,2685.8536622922784,2796.0992252556498,2799.3341160182695,2695.1613027242361,2805.8148043798033,2701.3837628754532,2812.3100611569862,2815.5631624535104,2494.5908953033772,2822.0803304000656,2717.0009117932186,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":462503.81775874714},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,-5527.2727272727243,607.39211840714211,585.46618178241329,608.81554542342565,609.52848126868798,587.52100336466492,610.95680213613673,588.89479484456319,612.38839458732559,613.1054199157827,545.23756300575121,614.54193330456428,592.34301022975092,615.98173638167418,593.72780918507215,617.42483641531953,618.14762506628927,595.81093583738038,619.59568419569041,597.2036492180805,621.04705851831841,621.77399116437982,552.89252965924879,623.23035200888626,600.69935146816169,624.69004637819421,602.10321823968343,626.15308163159921,626.88585439379494,604.21502517452814,628.35391480545536,605.62691124147091,629.82533456636065,630.56230651870965,560.65209823802684,632.038779207468,609.17072958010021,633.51862980655551,610.59391676375662,635.00186576736792,635.74475559120583,612.7347838491803,{"$f":"EJ193-EJ152","v":637.23308359977386},614.16609649852194,638.7248156662065,639.47196056601183,592.41841112587167,640.968812797081,617.75866795071693,642.46908787915436,619.20143127283359,643.97279335674602,644.72593485579227,621.37174308304157,646.23480010680419,622.82273935543913,647.74711468302189,648.50456784225344,576.49053093153339,650.02207065989637,626.46470883222628,651.54304183050272,627.92730718345524,653.06748899273543,653.83101846211162,630.12745304979171,655.36069396883067,631.59839316444027,656.89386463298729,657.66176305287786,584.57218150996846,659.20019088452,635.29041354813126,660.74213313856012,636.77310901763235,662.2875975488455,663.06165298377255,639.00348307993431,664.61241516432256,640.49463046885353,666.16671890564862,666.94520129530474,592.76400728235194,668.50483198878987,644.23736269894471,670.06802374781932,645.74042060881857,671.63478440246968,672.41950551696345,648.00142186714243,673.9916342317515,649.51304320971281,675.56735148802704,676.3565582831809,626.42718427998921,677.93767314431557,653.30715636940567,679.52239629413907,654.83084530937435,681.110735660008,681.90626390571924,657.122877676092,683.50004249515086,658.65524293383874,685.0974571904685,685.89753057237886,{"$f":"GV193-GV152","v":609.48394400103666},687.50041440276732,662.50141433717681,689.10695433132105,664.04600619950952,690.71715838373757,691.52363696893417,666.36947855177641,693.13935229141748,667.92286100339675,694.75875187423389,695.56983578873042,618.0149780469992,697.19477692390069,671.82177628301588,698.82342255942626,673.38754629770142,700.45578082041402,701.27335472911068,675.74287253028774,702.91129719934861,677.31754880692415,704.55297268082631,705.3752128574979,626.66203383519633,707.02250320531311,681.26990200241062,708.67354705481762,682.85712877256924,710.32835263160496,711.15716864283445,685.24472785105718,712.81763227040619,686.84097797181153,714.48187826304093,715.31542223456631,662.33438297238899,716.98535731392508,690.84747161866017,718.6590955019285,692.45643715619917,720.33664512574023,721.17685183296999,694.8767331705385,722.86013426119598,696.49484057822497,724.54724901773034,725.39224613935517,644.31025115262469,727.08512511917502,700.55618579740053,728.78185742674214,702.18717555890612,730.48245149188278,731.33419932257016,704.64059777732587,733.04060186766355,706.28084937446374,734.75088732028485,735.60748878943582,653.31447800014485,737.32361452792338,710.3977659625491,739.04364443198006,{"$f":"JH193-JH152","v":712.05106888541536},740.76758703519317,741.63102827048647,714.53805180869199,743.36085596098474,716.20073799372994,745.09461776080548,745.96297663684936,662.440857582543,747.70265572104995,720.37395451366274,749.44629043397867,722.0498630524537,751.19388941409352,752.0691782086717,724.57084646852627,753.82273982515176,726.25626117230331,755.58028738197004,756.46055860611068,700.24125547488325,758.22410139173826,730.48651504469058,759.99165190125768,732.18532520773419,761.76321887911104,762.65051128116011,734.74075424666466,764.42811939623152,736.44919496909733,766.20976591856947,767.10210633388579,681.06640771226648,768.88982698543327,740.73723256410494,770.68160809475012,742.45924395031261,772.47745851338777,773.37691248472174,745.04956913959199,775.17888350329645,746.78133698659053,776.98494603871745,777.88951441033714,690.56879149262113,779.70173094145889,751.12791371639469,781.51806130970158,752.87342955231088,783.33851447485404,784.25028991116824,755.4991068724953,786.0769441110042,757.25450659310354,787.90774358670183,788.82470062211542,700.19975483634107,790.66173493628685,761.66038700490299,792.50293711920517,763.4297141819718,794.34831624003709,795.27257499129973,766.09120512265758,{"$f":"LT193-LT152","v":797.12423656381861},767.87054514641318,798.98009782747863,799.90960619698444,740.25402399163181,801.77178412843114,772.33650301598959,803.63818461937376,774.12995212804208,805.50881684950218,806.44572274048051,776.8277237441639,808.32271983185319,778.63131621867615,810.20397169278453,811.14619605007329,719.85405675493871,813.03384740496767,783.15813464449479,814.9257766761225,784.97602002545523,816.82199315490288,817.7717120058237,787.71054499390652,819.67437675832298,789.53870582264767,821.58135202885433,822.53645903172355,729.88076227532201,824.44991762964855,794.12717732049146,826.36771017354977,795.96981708228918,828.28984606762879,829.25254571496976,798.74157375885966,831.18121430858696,800.59462263916794,833.11424984572795,834.08240817692672,740.04278161799039,836.02201189260154,805.24554923729261,837.96600626389932,807.11326530798397,839.91440080902498,840.89025112643799,809.92273778461026,842.84526382076115,811.80099824589593,844.80470056812169,845.7860809563299,782.48408882427452,847.75217176159481,816.51519158069891,849.72271061908327,818.40830974279629,851.69770716217772,852.68688008153867,821.25598790510981,854.66858125788622,823.15978734726741,856.65476428785382,857.64953952878545,{"$f":"OF193-OF152","v":760.77971381123393},859.64246353484327,827.93806875945666,2461.5857750226551,2370.7862197678201,2467.3050574447011,2470.1695453549783,2379.0322062643618,2475.9082320435718,2384.5450052858978,2481.6598898896864,2484.5405917599819,2203.6633532131418,2490.3117589520361,2398.3813583457727,2496.0959675296158,2403.9377118512216,2501.893245682204,2504.796794673729,2412.2956960854558,2510.613730167287,2417.8833607225852,2516.4438059560771,2519.3637803298948,2234.2912122541984,2525.2136198047597,2431.9075817293351,2531.0766706484496,2437.539364809581,2536.952961389678,2539.8960806526406,2446.0107969671708,2545.7922848559465,2451.6742963922939,2551.7018005275982,2554.6615591393765,2362.762204827904,2560.591095896762,2465.8888166364477,2566.5340160502419,2471.5970051596846,2572.4903484711963,2575.4735533199873,2480.1833526440687,2581.4500584016787,2485.923667531461,2587.4400481808279,2590.4401089149624,2296.7878973921015,2596.4503802699674,2500.3309471400821,2602.4742091129542,2506.1165285418956,2608.5116246614216,2611.5354365965413,2514.8192761427608,2617.5932871129889,2520.6373987809893,2623.6647976327231,2626.7056845856073,2328.6672712990276,2632.7977402928832,2535.2399269990874,2638.9035296654083,{"$f":"QR193-QR152","v":2541.103900395161},2645.023082270267,2648.088029040558,2549.9245504576575,2654.2282820604273,2555.8214848624934,2660.382372486948,2663.4646160293469,2360.9744654929113,2669.6395184079306,2570.6217803356576,2675.8283327352733,2576.5651566349675,2682.0310889315383,2685.1377045967488,2585.5052292296446,2691.3614298262005,2591.4819912574553,2697.5991719841377,2700.7233088238841,2497.0935910443714,2706.9821328826665,2606.4826023156593,2713.2550493009376,2612.5064043341299,2719.5420883554439,2722.6909133491099,2621.5674374275677,2728.9991932576486,2627.6250548891599,2735.3216717560076,2738.4882450010164,2426.8940805200536,2744.8320785648498,2642.8285598317138,2751.1901870471997,2648.9338224063285,2757.5626010849182,2760.7541822775602,2658.1173720324359,2767.1481122244977,2664.2568848073488,2773.556424583232,2776.765983804823,2460.5175392912183,2783.1959276412458,2679.6658921889366,2789.6403311246881,2685.8536622922784,2796.0992252556498,2799.3341160182695,2695.1613027242361,2805.8148043798033,2701.3837628754532,2812.3100611569862,2815.5631624535104,2494.5908953033772,2822.0803304000656,2717.0009117932186,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.0914097371152121E-2},{"$f":"(1+F198)^months-1","v":0.13912408589058134},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.2135588034092333E-3},{"$f":"(1+F200)^months-1","v":3.925163905989737E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,-22109.090909090912,1127.8429948833095,1087.1295689447143,1130.4861016020029,1131.8099246719976,1090.9450878772861,1134.4621185941414,1093.4960282831266,1137.1203873939337,1138.4518040675234,1012.4305985331877,1141.1192103665085,1099.8988864190396,1143.7927251608535,1102.470266181386,1146.4723619466108,1147.8144803114574,1106.3383437066955,1150.5033254508289,1108.9244194602334,1153.1983264446226,1154.5481396341027,1026.6448108263171,1157.2523999080202,1115.4154541237899,1159.962850075553,1118.0222401785095,1162.6795038018922,1164.0401612777437,1121.9435730141361,1166.7661460266056,1124.5652497891836,1169.498368621495,1170.8668234115607,1041.0532543995428,1173.608428593267,1131.1456293615158,1176.356306086363,1133.7882907442547,1179.1104697270573,1180.4899131844118,1137.7635842525135,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":1183.2535320521613},1140.4213334990484,1186.0234717836495,1187.4108163274316,1100.0388954345019,1190.1902634951264,1147.0922408473386,1192.9760664228158,1149.7712524064466,1195.7682391196183,1197.1667185172157,1153.8012206883443,1199.9684721982471,1156.495519695248,1202.7766307981974,1204.1831163512727,1070.4630291100673,1207.0009087965921,1163.2581523299045,1209.8251414927399,1165.973994789447,1212.6558286236543,1214.073597042647,1170.0593607793389,1216.9139924847577,1172.7906927375964,1219.7608779498908,1221.1867589045648,1085.4695343243361,1224.0434062012093,1179.6462629705989,1226.9065792932381,1182.3994229938262,1229.776292541334,1231.2136062197255,1186.5409185547726,1234.0931566930672,1189.3097726211397,1236.9792833540002,1238.4248172738608,1100.6806196063055,1241.3208353467742,1196.2595077255437,1244.2234658249313,1199.0504779788305,1247.1327232476981,1248.5898416150551,1203.2488439986435,1251.5090667816221,1206.0557153597751,1254.4349553724514,1255.9004030271933,1163.1884744363426,1258.8363142222761,1213.100857730368,1261.7789255094378,1215.9301369476082,1264.7282516086807,1266.205437321117,1220.1861234355915,1269.1648633047787,1223.0315133726297,1272.1310410331994,1273.6166664337175,{"$f":"GV188+GV189-GV191+GV192-GV151","v":1131.7272251376942},1276.5929995880829,1230.1733206877318,1279.5761216100996,1233.0414137351922,1282.5660474023757,1284.0635663777994,1237.3557799195632,1287.0637258348681,1240.2401958731796,1290.0707264528317,1291.5767968865844,1147.5681731781169,1294.594087399352,1247.4799412575849,1297.6182566559301,1250.3873591992144,1300.6493197435168,1302.1674411971521,1254.7608736252062,1305.208873387488,1257.6848292610989,1308.2572372623963,1309.7840233290353,1163.6245575162257,1312.842813232656,1265.0238014501417,1315.9085728687739,1267.9710616133279,1318.9813175111767,1320.5203139913481,1272.4045022419691,1323.6035648499969,1275.3685175168062,1326.6938390364285,1328.2416146836949,1229.8631665895919,1331.3424527158115,1282.8080210215485,1334.4503525936677,1285.7956470633233,1337.5653297796525,1339.1254772038369,1290.2898013708818,1342.251099413199,1293.2944025986915,1345.3838377251673,1346.9528802850548,1196.3948514835531,1350.0963219608905,1300.8357578722209,1353.2469187323804,1303.8642798459082,1356.4046862525429,1357.9862639436844,1308.4199449240007,1361.1548170062129,1311.4656648430037,1364.3305800899491,1365.9211703151275,1213.1144529840597,1369.1077780004034,1319.1102084478296,1372.3016351801232,{"$f":"JH188+JH189-JH191+JH192-JH151","v":1322.1801628701303},1375.5027576999769,1377.1060484230654,1326.7981455264869,1380.3180987344849,1329.8855233663614,1383.5374541417498,1385.149876242253,1230.0608751859929,1388.3802192266269,1337.6346081428987,1391.6179072654002,1340.7465380614119,1394.8629563989921,1396.4882463979036,1345.4276549212927,1399.7443673209575,1348.5572364708746,1403.0078895828694,1404.6424312630415,1300.250975904587,1407.9170858340676,1356.412231707003,1411.1991821929923,1359.5666867681746,1414.4887365770339,1416.1363156116267,1364.311764376421,1419.437087550335,1367.4841020518297,1422.7453582517176,1424.4023107474218,1264.6459407524435,1427.7218602650275,1375.446393653519,1431.0489494900357,1378.6439301710111,1434.3835948585506,1436.0537562420227,1383.4538050947419,1439.3997667164624,1386.6694580079268,1442.7533745707058,1444.4330326867839,1282.2905506454254,1447.7980676582572,1394.7404486709083,1451.1707414551913,1397.9816296943936,1454.5510707146732,1456.2441113511736,1402.8571486263154,1459.6359550727589,1406.1166826540211,1463.0354959971894,1464.73815814518,1300.1739149697403,1468.1492763006681,1414.297792036496,1471.5681336108585,1417.5831874208586,1474.9947469159379,1476.7109673384293,1422.5252072832002,{"$f":"LT188+LT189-LT191+LT192-LT151","v":1480.149246285705},1425.8291951363374,1483.595323477459,1485.3212917135666,1374.5491422947746,1488.7790980820723,1434.1218600327059,1492.2447451584233,1437.4520465076516,1495.7182499880319,1497.457954396406,1442.4614345567052,1500.9432778913383,1445.8104558501277,1504.4365019037389,1506.1860819670483,1336.6692300494681,1509.691188952932,1454.2161303657228,1513.2042394365021,1457.5916916057897,1516.7252506705354,1518.4887469699747,1462.6693255370449,1522.0217317547381,1466.0639668597266,1525.5627205741598,1527.3362219251076,1355.2874327561121,1530.8892493850758,1474.5841225865345,1534.4503243821478,1478.0056492814922,1538.0194643786231,1539.807064218209,1483.1524173353639,1543.3883345324618,1486.593272320958,1546.9777136556913,1548.7754495147672,1374.1568944797077,1552.3770248353528,1495.2293985143099,1555.9867529949981,1498.6974884399492,1559.6046516676904,1561.4166704792535,1503.9142895080793,1565.0468581378989,1507.4019589058692,1568.6852606499745,1570.5075480366786,1452.9645206830694,1574.1583062122006,1516.1555626620823,1577.8173238043153,1519.6708207513827,1581.4846187008793,1583.3213757380881,1524.9585644835045,1587.0011202095129,1528.4936562297248,1590.6891868620403,1592.5363466340671,{"$f":"OF188+OF189-OF191+OF192-OF151","v":1412.6625039546118},1596.2369303450671,1537.3662626646774,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,{"$f":"QR188+QR189-QR191+QR192-QR151","v":-2.3718863909986493E-11},-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,-2.3718863909986493E-11,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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"},{"$error":"#N/A"},"2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$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","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",{"$f":"IF(QQ7,QQ5,NA())","v":"2062-05-31"},"2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30",{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 7 - Solar 3'!E1)","v":"Project 7 - Solar 3"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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"},"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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"LT220","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",{"$f":"OF220","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31",{"$f":"QR220","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"EI238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"GU238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"JG238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"LS238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"OE238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"QQ238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"TC238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"VO238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"YA238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"AAM238","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,160.84702261980186,322.63019461967679,485.35496450372221,649.02681248699707,813.65125068008342,979.23382327472245,1145.7801067305304,1313.2957099628015,1481.7862745314048,1651.2574748307788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":304000.00000000006},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,27636.363636363636,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,27636.363636363636,55433.574295347076,83392.568126330385,111514.28672719774,139799.67717604837,168249.69206309211,196865.28952273048,225647.43326582466,254597.09261215111,283715.24252304615,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(EJ235:EJ237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(GV235:GV237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(JH235:JH237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(LT235:LT237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(OF235:OF237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(QR235:QR237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(TD235:TD237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(VP235:VP237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(YB235:YB237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,{"$f":"SUM(AAN235:AAN237)","v":313002.86363424058},313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058,313002.86363424058]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"EI240+EJ6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"GU240+GV6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"JG240+JH6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"LS240+LT6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"OE240+OF6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"QQ240+QR6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"TC240+TD6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"VO240+VP6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"YA240+YB6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"AAM240+AAN6","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":11},{"$f":"LOOKUP(F241,240:240,238:238)","v":313002.86363424058}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,3417.9301449935633,5177.1245642584372,6948.5944695110338,8667.5022319699128,10463.367077710689,12206.655979296622,14027.208994746812,15860.406293819518,17510.383963348304,19367.957687216007,21172.923470740996,23055.926941180503,24886.313336364441,26795.051927639248,28716.964518406934,30586.250050109255,32534.364782750228,34429.846840867525,36404.478153099226,38392.678807353273,40195.666242714404,42210.092697298933,44171.875414349866,46213.614038051121,48202.708392678964,50272.086647187789,52355.602366934763,54386.476985978908,56498.133006790325,58557.151224580579,60697.284722845026,62851.979487040218,64819.491061482928,67002.395649529295,69132.674160888113,71344.909731155247,73504.528055119445,75746.445750331433,{"$f":"EH247","v":78003.534014510689},80208.022508272319,82495.329642731682,84730.04999932069,87047.937559655387,89381.449999043281,91594.11829641831,93958.366364131944,96270.066477794477,98665.815214872753,101009.03503252687,103436.66102542919,105880.56771996146,108271.97856130374,110748.33801529348,113172.22517147695,115681.42513433642,118207.39288714182,120542.32795762093,123100.9220557224,125607.10736668245,128199.52430539379,130739.56254698437,133366.20613801284,136010.31841446951,138602.10194667996,141281.05784924101,143907.72000285322,146621.9353087226,149354.1414596168,151893.44257896059,154660.7246232084,157375.80566745906,160179.4008519765,162930.83712356925,165771.17844947212,168630.26227902927,171437.25546922634,174333.74687395114,177178.19504478824,180112.5398516767,183066.18692119312,185825.09918688104,188816.44970044895,191755.88144362194,194786.21565885411,197764.68619953768,200834.46841277956,203924.35897412174,206962.47399586593,210092.52165444146,213170.85463146764,216341.53743189617,219532.9286491737,222600.25285177975,225832.58758573141,229013.36893062262,232287.55612038285,235510.25914122383,238826.79669353238,242164.90961472556,245451.64806202063,248832.87163448796,252162.79619295159,{"$f":"GT247","v":255587.64306227502},259034.7086588034,262283.53357160173,265774.14928831998,269213.66213724524,272749.20171330782,276233.72290690255,279814.72022665036,283418.86338713573,286972.12115755182,290622.5371432238,294222.15897596453,297919.39747028041,301640.47150000039,305161.63915506267,308929.5061504207,312646.81544658204,316462.89990000002,320228.52765879949,324093.40202762076,327983.10613419017,331822.5117454906,335761.87959231873,339651.05725018342,343640.67823042913,347655.86831986747,351469.5546627685,355535.01585255895,359550.5669116255,363667.77738634835,367735.19660097407,371904.77017356263,376100.97898772877,380247.58199880953,384497.09071452124,388697.12039001472,393000.56097465585,397331.42943041469,401536.14458388678,405921.46195521939,410257.63009359222,414698.48921729217,419090.33732135,423587.39641018811,428113.02928807487,432589.86610933678,437172.7033685738,441706.8913116926,446347.6106277759,451017.753538583,455483.43722957076,460211.58809125971,464891.46786688891,469679.22194872278,474418.8640251974,479266.92708164029,484145.63978462189,488976.48727275373,493916.58576135797,498808.98732381483,503811.19821601908,508844.96978022618,513672.93878359965,518769.00961968314,{"$f":"JF247","v":523817.81679433119},528977.84595056274,534090.79306088027,539315.53726284369,544573.15684820374,549783.97554440307,555107.46460125095,560384.34432335617,565774.48194255726,571198.47160412697,576415.41843001242,581906.30966783105,587351.08425315609,592910.6037287534,598424.21249231556,604053.17157915782,609717.39247638977,615336.02091005829,621070.91905541194,626760.44140115997,632566.85214341339,638409.57172054483,644125.68588302808,650040.71748617315,655910.93285753741,661899.60568897717,667843.69450796361,673906.87859568011,680007.88602913974,686064.66776514275,692241.51340130426,698374.37712598534,704627.9566961471,710920.48215856322,717003.83882157085,723373.50070453051,729699.80673908454,736148.47958128282,742554.05710610875,749082.67375624878,755651.85737059242,762178.34714399453,768828.89716354758,775437.0263438744,782169.90317133325,788944.55039338826,795509.16368740739,802366.62429161498,809182.36472056434,816124.59403431369,823025.39422977529,830053.39245386561,837124.89930482663,844155.4250463614,851314.22595284006,858432.35024781863,865679.47494870739,872971.39842252177,880052.57259546465,887433.39741117414,894774.32669948065,902246.09398741054,909678.28970733716,917242.07187856652,{"$f":"LR247","v":924852.51666798885},932423.88804866199,940127.98280892684,947793.34260210476,955592.19140953012,963439.08594920544,971161.2226449498,979104.05083837314,987009.01474594732,995049.41107878007,1003052.3025723095,1011191.4169431194,1019380.5785671443,1027532.787596395,1035822.4203205003,1044075.475497126,1052466.763167646,1060909.5809650053,1069140.7280052223,1077685.9830793212,1086195.6218136454,1094845.5434391834,1103460.246363967,1112216.0674475178,1121025.5616977673,1129800.447695527,1138717.7208429538,1147600.8001768927,1156627.1215209104,1165708.7057694905,1174578.4414652293,1183769.9710815004,1192928.3686592595,1202232.1759677394,1211503.2900065491,1220920.6969091273,1230395.6645732711,1239838.6120913397,1249429.194278745,1258988.2131757247,1268695.7708024832,1278462.593498277,1288017.6021172854,1297902.4214178524,1307756.8474889493,1317762.1053387404,1327737.4530096406,1337864.5667249837,1348053.4093521445,1358213.082397511,1368525.941079522,1378810.1326978798,1389248.4665756347,1399750.3565033316,1410132.5236977083,1420761.5782457392,1431363.2554698761,1442121.5050346511,1452852.9080261616,1463741.8722933596,1474697.0375967631,1485626.169601127,1496714.3656419709,1507777.0800845076,{"$f":"OD247","v":1518999.8713881762},1530290.8226473625,1541370.7449579493,1552797.5909501098,1564200.367523609,1575765.7910975353,1587307.7272985068,1599013.3578200666,1610789.9810334516,1622544.0082978259,1634463.3214668673,1646360.6432722565,1658424.3238329238,1670561.0971944754,1682487.630825551,1694770.2267494446,1707032.3784859835,1719463.6120572819,1731875.0386754738,1744456.6568511741,1757114.4051352618,1769753.3219667159,1782564.1168768448,1795356.7418135998,1808322.3818401881,1821366.4034547717,1834201.2703053476,1847401.7600611879,1860585.7722467748,1873945.6860876246,1887289.8189581665,1900811.0299136383,1914413.8790928745,1928002.0132373918,1941769.0134754595,1955522.0213533062,1969455.1009262796,1983472.2324881856,1997379.0461189758,2011564.6280001542,2025738.0694267659,2040094.647218552,2054439.8450412927,2068969.4270163763,2083586.5561436987,2098193.4685528888,2112986.6616878281,2127770.4266285379,2142741.7512732926,2157803.2109226347,2172658.6779010789,2187900.2680004411,2203134.4465885889,2218559.4332247213,2233977.837492513,2249588.3738584644,2265292.7892707447,2280991.8901445172,2296885.1357199405,2312773.9260436641,2328858.2184727611,2345039.1643415405,2361016.2468846249,2377390.4484747602,{"$f":"QP247","v":2393762.3921111706},2410333.2860682495,2426902.8250293038,2443672.7199192354,2460543.2825989951,2477413.8705421016,2494486.9511057762,2511560.9922930808,2528838.9673797851,2546220.5846420899,2563400.8748960774,2580989.8215973419,2598582.1203854913,2616382.0150605543,2634186.2441275292,2652199.5619215048,2670320.826047861,2688447.9256764455,2706786.3834465607,2725131.6938493224,2743689.8933871873,2762359.22805712,2780933.5908245868,2799825.9472010974,2818727.7598760137,2837846.3558637034,2856975.4757776577,2876322.9651974044,2895786.208201196,2915261.6061881604,2934957.7851335397,2954667.2241153661,2974599.0710639115,2994650.090377172,3014506.2149151862,3034795.8425290077,3055101.554742876,3075633.8103170833,3096183.3097698889,3116961.0386060979,3137862.8879512008,3158783.7518103295,3179935.4084007232,3201107.2789967475,3222511.672013585,3244043.8507796605,3265385.1010199576,3287173.2383399257,3308984.6552533223,3331032.991724622,3353105.8655469134,3375417.4517623805,3397862.1290342011,3420333.2642645738,3443045.8377570086,3465786.170168614,3488769.7803994864,3511890.4111593585,3534824.6345560509,3558219.8273781161,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"TB247","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"VN247","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"XZ247","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"AAL247","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.8201225290059888E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.099280975984017,19.892772239445744,30.131499311910844,40.441671216927588,50.445925010497781,60.898078458243539,71.044233468929932,81.640075089401364,92.309507989847361,101.91258019662864,112.72388687620061,123.22900889697934,134.18831981748079,144.84139291287687,155.95048538993854,167.13625215824581,178.01572299445144,189.35398943898363,200.38592726875876,211.87852345555913,223.45009487556757,233.9437026676276,245.66791145898068,257.08572724750343,268.96889620964873,280.54566907533689,292.58970407543882,304.7160208554763,316.53595997936156,328.82605675959724,340.80979507659208,353.26563426492135,365.80622180514507,377.25738024563913,389.9621524171983,402.36063437421512,415.23611645619525,427.80535971755342,440.8535954036339,{"$f":"EI244*$F$245*EI7","v":453.9901256599386},466.82051880741517,480.13292659143821,493.13927288485024,506.62966249445691,520.21099081465411,533.08899142142388,546.84920486448289,560.30358277631581,574.24713397482276,587.88496042596478,602.01404115925607,616.2378775708919,630.15618168469734,644.56889713277997,658.67621737825164,673.280068611871,687.98151043751636,701.57111864497801,716.46244979792016,731.04875538810268,746.13693961767319,760.92027341209132,776.20766095190538,791.59671838133215,806.68121610745686,822.27306771016606,837.56056328649186,853.35762893675508,869.25940350946314,884.03844716208607,900.14436773192642,915.94647208564686,932.26373958126953,948.27743581269067,964.80857035364477,981.44878856236699,997.78583286739934,1014.6437677471104,1031.1988046287893,1048.2770509472325,1065.4676387992577,1081.5248462323389,1098.934872748509,1116.0427256594255,1133.6796420959158,1151.0147055917291,1168.8812142101599,1186.8647558783905,1204.5469575621555,1222.7642184566932,1240.6804935680655,1259.1342559671714,1277.7085438897202,1295.5607465850728,1314.3733307914335,1332.8858679566767,1351.9420385839833,1370.6985650398753,1390.0012199663608,1409.4294461833633,1428.5586666674153,1448.2378021571387,1467.6183710997432,{"$f":"GU244*$F$245*GU7","v":1487.551399522288},1507.6137436596043,1526.5223027273778,1546.838113900352,1566.8565001211875,1587.4337736600216,1607.7141139616613,1628.5559571386354,1649.5325119447393,1670.2129075457035,1691.4587758641567,1712.4090159887928,1733.9273970446689,1755.5845038371413,1776.0781310347763,1798.0075786207576,1819.6427742026297,1841.8528533025572,1863.7692682573963,1886.2633106431508,1908.9018651449626,1931.2476762412841,1954.1752797966503,1976.8107703024955,2000.0308532518184,2023.3997515496001,2045.5958733524808,2069.2573556139796,2092.6283547992266,2116.5910242398209,2140.2639024457758,2164.5313315319463,2188.9537809876883,2213.0875185913233,2237.8201800048446,2262.2648673416779,2287.3114188405862,2312.5176039101098,2336.9895613028857,2362.5126457326196,2387.7496756043215,2413.5960198383091,2439.1571139327084,2465.3305488499263,2491.6702867205254,2517.7260255626352,2544.3986999418885,2570.7882293403818,2597.7977843827116,2624.9785883515774,2650.96941460891,2678.487831959565,2705.725305674744,2733.5906210697658,2761.17591869848,2789.3922397153251,2817.786945430496,2845.9030697303642,2874.6550482393982,2903.1294247939973,2932.2429051025547,2961.5400723892658,2989.6394435551424,3019.2992002376423,{"$f":"JG244*$F$245*JG7","v":3048.6838766194187},3078.7158785619295,3108.4738572283045,3138.8825086664456,3169.4824988641426,3199.8101021524581,3230.7934607451352,3261.5055472986146,3292.8768086905693,3324.4450931169667,3354.8083628709292,3386.7660226684789,3418.4552778978887,3450.81236244826,3482.9022410291927,3515.6634726253765,3548.6299322786226,3581.3310382075306,3614.7088481048581,3647.822565288629,3681.6165872622805,3715.6219311038076,3748.8904159192466,3783.3166246124933,3817.4819973454878,3852.3368070105967,3886.9321322603923,3922.2206065668215,3957.7292173799328,3992.9804292149161,4028.930427660132,4064.6244459914719,4101.0210453347017,4137.6443145428539,4173.0501957092038,4210.1224083363677,4246.9422846134621,4284.4743507045296,4321.7555967680628,4359.7529456167867,4397.9863991678048,4435.9713693333097,4474.6783853323914,4513.1385068493937,4552.3246749579093,4591.7539518810599,4629.9608056077923,4669.8720665621122,4709.5405109844969,4749.9451362149757,4790.1086389007505,4831.0124496985927,4872.1694860358912,4913.088007294954,4954.7531057314191,4996.1814613048891,5038.3606150470478,5080.800503136782,5122.0138044725427,5164.9711092650996,5207.6962171998121,5251.1828183237831,5294.4391080733094,5338.4612470925758,{"$f":"LS244*$F$245*LS7","v":5382.7549682672488},5426.8212774153753,5471.6600528951903,5516.2733861204015,5561.6636417648097,5607.3335294579074,5652.2773112128734,5698.5055445254402,5744.5134030548925,5791.3094948937496,5837.8873039724303,5885.2579468881368,5932.9198709497959,5980.3667263821044,6028.6134045568542,6076.6471969234635,6125.4855193420271,6174.6237534127304,6222.5300377410585,6272.2644693139246,6321.791609425266,6372.1352131521962,6422.2738397254225,6473.2337912737421,6524.5061272287685,6575.5770389137888,6627.4766612564281,6679.1772714148328,6731.7115676231979,6784.5675007074251,6836.1904492565227,6889.6862778522081,6942.9892739241177,6997.1385724457323,7051.0975921319923,7105.9080542105039,7161.0535269741904,7216.0126385643225,7271.831002019524,7327.4656632570295,7383.9648381021507,7440.8089429107476,7496.4202638390843,7553.9511233454677,7611.3050905322825,7669.5369171523662,7727.5946628664396,7786.5357055549139,7845.8360180737482,7904.9665600524213,7964.9886612060482,8024.8439165366672,8085.5962987038747,8146.7185848692043,8207.1440700571038,8269.0064698941314,8330.7095303515798,8393.323861016197,8455.7819413349298,8519.157047583989,8582.9174519753124,8646.5263393763908,8711.0609989597415,8775.4473525187095,{"$f":"OE244*$F$245*OE7","v":8840.7653730235234},8906.4800928210225,8970.9665982805054,9037.4722420749604,9103.8377989036035,9171.1499812037091,9238.3254641153344,9306.4536680300844,9374.995058109922,9443.4049369978566,9512.7768001032728,9582.0206707776524,9652.2327697915225,9722.8702778625302,9792.2841649417005,9863.7703781930304,9935.1376037689497,10007.488906340601,10079.724930018243,10152.951489413988,10226.621135368694,10300.181179961672,10374.741576032589,10449.19622063212,10524.657834253849,10600.575638321729,10675.276136035558,10752.104603857435,10828.837170201459,10906.593505732169,10984.25799408206,11062.953098583443,11142.123347550187,11221.207953211846,11301.333581454255,11381.377772445709,11462.470002766802,11544.051425962294,11624.990785281543,11707.552609975248,11790.043775735818,11873.600817581219,11957.0916266124,12041.655574002623,12126.729056545943,12211.743076537887,12297.841273178485,12383.884596573438,12471.019540427436,12558.679081052287,12645.139719092436,12733.847641007607,12822.512427019388,12912.287739249958,13002.024741290255,13092.879975683596,13184.281597629477,13275.652288310059,13368.152924942604,13460.62763146436,13554.240184194068,13648.415271785578,13741.403849842371,13836.703709411602,{"$f":"QQ244*$F$245*QQ7","v":13931.990427413491},14028.435060658856,14124.87180766133,14222.474650719283,14320.663392648761,14418.852281614012,14518.219702442189,14617.592714217597,14718.152646275328,14819.315788494228,14919.307182856322,15021.677007813838,15124.066342327751,15227.663910340018,15331.286705044302,15436.126421759163,15541.594399355037,15647.096340288899,15753.828411503971,15860.600365880693,15968.611361108808,16077.269176422837,16185.374243627701,16295.330072600638,16405.34093838897,16516.613509619885,16627.947331391148,16740.552090442721,16853.830549536608,16967.179752121898,17081.813926937233,17196.525276789431,17312.531068259359,17429.230457493999,17544.795535256446,17662.883654036788,17781.065387160237,17900.565630398989,18020.166235124059,18141.095162825255,18262.746487096578,18384.508478169362,18507.613711216909,18630.836592254029,18755.412782271025,18880.732701006043,19004.941392326753,19131.751021207772,19258.696140174976,19387.02015999869,19515.486990211717,19645.343155802217,19775.973927648207,19906.758688054841,20038.948648729864,20171.300169715734,20305.067597418329,20439.632501388689,20573.112491665033,20709.275380479176,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"EI70","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"GU70","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"JG70","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"LS70","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"OE70","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"QQ70","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1735.2351132904516,3417.9301449935633,5177.1245642584372,6948.5944695110338,8667.5022319699128,10463.367077710689,12206.655979296622,14027.208994746812,15860.406293819518,17510.383963348304,19367.957687216007,21172.923470740996,23055.926941180503,24886.313336364441,26795.051927639248,28716.964518406934,30586.250050109255,32534.364782750228,34429.846840867525,36404.478153099226,38392.678807353273,40195.666242714404,42210.092697298933,44171.875414349866,46213.614038051121,48202.708392678964,50272.086647187789,52355.602366934763,54386.476985978908,56498.133006790325,58557.151224580579,60697.284722845026,62851.979487040218,64819.491061482928,67002.395649529295,69132.674160888113,71344.909731155247,73504.528055119445,75746.445750331433,78003.534014510689,{"$f":"SUM(EI244:EI246)","v":80208.022508272319},82495.329642731682,84730.04999932069,87047.937559655387,89381.449999043281,91594.11829641831,93958.366364131944,96270.066477794477,98665.815214872753,101009.03503252687,103436.66102542919,105880.56771996146,108271.97856130374,110748.33801529348,113172.22517147695,115681.42513433642,118207.39288714182,120542.32795762093,123100.9220557224,125607.10736668245,128199.52430539379,130739.56254698437,133366.20613801284,136010.31841446951,138602.10194667996,141281.05784924101,143907.72000285322,146621.9353087226,149354.1414596168,151893.44257896059,154660.7246232084,157375.80566745906,160179.4008519765,162930.83712356925,165771.17844947212,168630.26227902927,171437.25546922634,174333.74687395114,177178.19504478824,180112.5398516767,183066.18692119312,185825.09918688104,188816.44970044895,191755.88144362194,194786.21565885411,197764.68619953768,200834.46841277956,203924.35897412174,206962.47399586593,210092.52165444146,213170.85463146764,216341.53743189617,219532.9286491737,222600.25285177975,225832.58758573141,229013.36893062262,232287.55612038285,235510.25914122383,238826.79669353238,242164.90961472556,245451.64806202063,248832.87163448796,252162.79619295159,255587.64306227502,{"$f":"SUM(GU244:GU246)","v":259034.7086588034},262283.53357160173,265774.14928831998,269213.66213724524,272749.20171330782,276233.72290690255,279814.72022665036,283418.86338713573,286972.12115755182,290622.5371432238,294222.15897596453,297919.39747028041,301640.47150000039,305161.63915506267,308929.5061504207,312646.81544658204,316462.89990000002,320228.52765879949,324093.40202762076,327983.10613419017,331822.5117454906,335761.87959231873,339651.05725018342,343640.67823042913,347655.86831986747,351469.5546627685,355535.01585255895,359550.5669116255,363667.77738634835,367735.19660097407,371904.77017356263,376100.97898772877,380247.58199880953,384497.09071452124,388697.12039001472,393000.56097465585,397331.42943041469,401536.14458388678,405921.46195521939,410257.63009359222,414698.48921729217,419090.33732135,423587.39641018811,428113.02928807487,432589.86610933678,437172.7033685738,441706.8913116926,446347.6106277759,451017.753538583,455483.43722957076,460211.58809125971,464891.46786688891,469679.22194872278,474418.8640251974,479266.92708164029,484145.63978462189,488976.48727275373,493916.58576135797,498808.98732381483,503811.19821601908,508844.96978022618,513672.93878359965,518769.00961968314,523817.81679433119,{"$f":"SUM(JG244:JG246)","v":528977.84595056274},534090.79306088027,539315.53726284369,544573.15684820374,549783.97554440307,555107.46460125095,560384.34432335617,565774.48194255726,571198.47160412697,576415.41843001242,581906.30966783105,587351.08425315609,592910.6037287534,598424.21249231556,604053.17157915782,609717.39247638977,615336.02091005829,621070.91905541194,626760.44140115997,632566.85214341339,638409.57172054483,644125.68588302808,650040.71748617315,655910.93285753741,661899.60568897717,667843.69450796361,673906.87859568011,680007.88602913974,686064.66776514275,692241.51340130426,698374.37712598534,704627.9566961471,710920.48215856322,717003.83882157085,723373.50070453051,729699.80673908454,736148.47958128282,742554.05710610875,749082.67375624878,755651.85737059242,762178.34714399453,768828.89716354758,775437.0263438744,782169.90317133325,788944.55039338826,795509.16368740739,802366.62429161498,809182.36472056434,816124.59403431369,823025.39422977529,830053.39245386561,837124.89930482663,844155.4250463614,851314.22595284006,858432.35024781863,865679.47494870739,872971.39842252177,880052.57259546465,887433.39741117414,894774.32669948065,902246.09398741054,909678.28970733716,917242.07187856652,924852.51666798885,{"$f":"SUM(LS244:LS246)","v":932423.88804866199},940127.98280892684,947793.34260210476,955592.19140953012,963439.08594920544,971161.2226449498,979104.05083837314,987009.01474594732,995049.41107878007,1003052.3025723095,1011191.4169431194,1019380.5785671443,1027532.787596395,1035822.4203205003,1044075.475497126,1052466.763167646,1060909.5809650053,1069140.7280052223,1077685.9830793212,1086195.6218136454,1094845.5434391834,1103460.246363967,1112216.0674475178,1121025.5616977673,1129800.447695527,1138717.7208429538,1147600.8001768927,1156627.1215209104,1165708.7057694905,1174578.4414652293,1183769.9710815004,1192928.3686592595,1202232.1759677394,1211503.2900065491,1220920.6969091273,1230395.6645732711,1239838.6120913397,1249429.194278745,1258988.2131757247,1268695.7708024832,1278462.593498277,1288017.6021172854,1297902.4214178524,1307756.8474889493,1317762.1053387404,1327737.4530096406,1337864.5667249837,1348053.4093521445,1358213.082397511,1368525.941079522,1378810.1326978798,1389248.4665756347,1399750.3565033316,1410132.5236977083,1420761.5782457392,1431363.2554698761,1442121.5050346511,1452852.9080261616,1463741.8722933596,1474697.0375967631,1485626.169601127,1496714.3656419709,1507777.0800845076,1518999.8713881762,{"$f":"SUM(OE244:OE246)","v":1530290.8226473625},1541370.7449579493,1552797.5909501098,1564200.367523609,1575765.7910975353,1587307.7272985068,1599013.3578200666,1610789.9810334516,1622544.0082978259,1634463.3214668673,1646360.6432722565,1658424.3238329238,1670561.0971944754,1682487.630825551,1694770.2267494446,1707032.3784859835,1719463.6120572819,1731875.0386754738,1744456.6568511741,1757114.4051352618,1769753.3219667159,1782564.1168768448,1795356.7418135998,1808322.3818401881,1821366.4034547717,1834201.2703053476,1847401.7600611879,1860585.7722467748,1873945.6860876246,1887289.8189581665,1900811.0299136383,1914413.8790928745,1928002.0132373918,1941769.0134754595,1955522.0213533062,1969455.1009262796,1983472.2324881856,1997379.0461189758,2011564.6280001542,2025738.0694267659,2040094.647218552,2054439.8450412927,2068969.4270163763,2083586.5561436987,2098193.4685528888,2112986.6616878281,2127770.4266285379,2142741.7512732926,2157803.2109226347,2172658.6779010789,2187900.2680004411,2203134.4465885889,2218559.4332247213,2233977.837492513,2249588.3738584644,2265292.7892707447,2280991.8901445172,2296885.1357199405,2312773.9260436641,2328858.2184727611,2345039.1643415405,2361016.2468846249,2377390.4484747602,2393762.3921111706,{"$f":"SUM(QQ244:QQ246)","v":2410333.2860682495},2426902.8250293038,2443672.7199192354,2460543.2825989951,2477413.8705421016,2494486.9511057762,2511560.9922930808,2528838.9673797851,2546220.5846420899,2563400.8748960774,2580989.8215973419,2598582.1203854913,2616382.0150605543,2634186.2441275292,2652199.5619215048,2670320.826047861,2688447.9256764455,2706786.3834465607,2725131.6938493224,2743689.8933871873,2762359.22805712,2780933.5908245868,2799825.9472010974,2818727.7598760137,2837846.3558637034,2856975.4757776577,2876322.9651974044,2895786.208201196,2915261.6061881604,2934957.7851335397,2954667.2241153661,2974599.0710639115,2994650.090377172,3014506.2149151862,3034795.8425290077,3055101.554742876,3075633.8103170833,3096183.3097698889,3116961.0386060979,3137862.8879512008,3158783.7518103295,3179935.4084007232,3201107.2789967475,3222511.672013585,3244043.8507796605,3265385.1010199576,3287173.2383399257,3308984.6552533223,3331032.991724622,3353105.8655469134,3375417.4517623805,3397862.1290342011,3420333.2642645738,3443045.8377570086,3465786.170168614,3488769.7803994864,3511890.4111593585,3534824.6345560509,3558219.8273781161,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(TC244:TC246)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(VO244:VO246)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(YA244:YA246)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,{"$f":"SUM(AAM244:AAM246)","v":3581646.1036703885},3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885,3581646.1036703885]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F250,8:8,247:247)","v":3581646.1036703885}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":313002.86363424058}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":11.442854107097627}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":420}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.8201225290059888E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":7.2121089147110906E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":3.867044744241932E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1735.2351132904516,1672.5957507271276,1739.3016470254286,1741.3384059406856,1678.4660912419511,1745.4189207302782,1682.3908231276898,1749.5087819812593,1751.5572239833061,1557.6681615389389,1755.6611436710728,1692.2418966487905,1759.7744615425277,1696.1980753664582,1763.8971983619304,1765.9621053777466,1702.1492795440759,1770.0990096465193,1706.1280686783139,1774.245384962941,1776.3221307984825,1579.5373404855659,1780.4827519169064,1716.1148055919516,1784.6528964537472,1720.1254584181929,1788.8325854334914,1790.9260156715386,1726.1585981886642,1795.120060832061,1730.1921610306545,1799.3237031878557,1801.4291299302704,1601.7053526375696,1805.647207800735,1740.316358941616,1809.8749358929185,1744.3822075080113,1814.1123354944252,1816.2346687756176,{"$f":"IF(EI7,EI70)","v":1750.4983681016938},1820.4866156519352,1754.5874299975703,1824.748287449856,1826.8827768934434,1692.4573065603736,1831.1590762922074,1764.8509087980556,1835.4451543019702,1768.9726836792802,1839.7410324763644,1841.892653373008,1775.1729637713859,1846.2032723050513,1779.3182590506872,1850.5237454812193,1852.6876841935261,1646.9535600416007,1857.0229794564884,1789.7228611621308,1861.3681833232426,1793.9013019729023,1865.7233176163897,1867.9046155047586,1800.1868138291306,1872.2746864535884,1804.3890859020366,1876.654742582878,1878.8485219574427,1670.0417158343046,1883.2435970857293,1814.9366765187301,1887.6487124317982,1819.1725320114585,1892.0638900901795,1894.2752592034981,1825.5444016347069,1898.7055718573897,1829.8044030899932,1903.1460022596489,1905.3700185691655,1693.4446268886575,1909.825667335564,1840.4968704244884,1914.2914895727506,1844.7908985876491,1918.7675076501678,1921.0093471320185,1851.2502658657859,1925.5007010133736,1855.568758569488,1930.0023068604785,1932.2569613103742,1789.6156587163318,1936.7739873665917,1866.4080140997737,1941.3013218035769,1870.7609822569825,1945.8389872686887,1948.1117012268362,1877.3090011116835,1952.6649057999296,1881.6867563064684,1957.2284982236679,{"$f":"IF(GU7,GU70)","v":1959.5141970060963},1741.2111691387308,1964.0934139908502,1892.6747350249086,1968.6830759414206,1897.0874199347018,1973.2832057861133,1975.5872033467335,1903.7252584713397,1980.2030781262856,1908.1630568765763,1984.8294783270655,1987.1466326753148,1765.5831512251161,1991.7888643232527,1919.3017175406007,1996.4416792153563,1923.7749054969158,2001.1051005639308,2003.4407959262628,1930.5037461554939,2008.1201705868366,1935.0023780680231,2012.8102099432226,2015.1592361865332,1790.286591351422,2019.8653164379691,1946.2937034525523,2024.5821199235916,1950.8281903858972,2029.3096701427817,2031.6774826341825,1957.6492300930263,2036.4211971204031,1962.2094954886177,2041.1757172994694,2043.5570369182612,1892.1975495619808,2048.3278100297366,1973.6554926402086,2053.1094480955962,1978.2520842195224,2057.9019749053928,2060.3023290368069,1985.1665345414203,2065.111233674395,1989.7892431769164,2069.9310867428976,2072.34512642441,1840.7051026361778,2077.1814470800655,2001.3919436696215,2082.0287761591226,2006.0514554048143,2086.8871377444257,2089.3204632662546,2013.0605427013265,2094.1954188738764,2017.7465142174674,2099.0814674102339,2101.5286591045633,1866.4289309842045,2106.4313925283268,2029.5079744103787,{"$f":"IF(JG7,JG70)","v":2111.3452796121032},2034.2312317555457,2116.2703447351701,2118.7370766935519,2041.3361973351789,2123.6789546954697,2046.0862613600914,2128.6320719025553,2131.1128528791023,1892.5017327685359,2136.0828749476768,2058.0085626565615,2141.0641976993788,2062.7964011138656,2146.0568458130856,2148.5574246065753,2069.998501389819,2153.5671071461093,2074.8134976431779,2158.5881769648395,2161.1029898691522,2000.4922313794702,2166.1411872258059,2086.8987467516936,2171.19083409425,2091.7520119759088,2176.251955456145,2178.7868268927868,2099.0525186230857,2183.8652069465666,2103.9332970209271,2188.955124170287,2191.5044170813076,1945.71234846471,2196.6116872504608,2116.1836262176239,2201.7305575847859,2121.1031741213237,2206.8610533719384,2209.4306687267444,2128.5033742343339,2214.5786502197589,2133.4507949945173,2219.7383206094232,2222.3225470971211,1972.8593421380465,2227.4997985997161,2145.868362387303,2232.6888027648929,2150.8550592467045,2237.8895851895272,2240.4944012623419,2158.3562554988107,2245.7128991837631,2163.3711892471247,2250.9432395838912,2253.5628587672954,2000.3736698060814,2258.811011236955,2175.958179041399,2264.0710707300636,2181.0129016028304,2269.343063155975,2271.9835423297291,{"$f":"IF(LS7,LS70)","v":2188.6164124058578},2277.2734828495236,2193.6997402827506,2282.5754213049377,2285.230897910551,2114.8031662864064,2290.5508822105035,2206.4583630486954,2295.882929777797,2211.5819986356937,2301.227066837534,2303.9036771368865,2219.2891583008691,2309.2659977231915,2224.4417720688039,2314.6404735965234,2317.3322780171216,2056.5232868044068,2322.7250363578996,2237.3742650102176,2328.1300161126246,2242.5677116312449,2333.5472438254383,2336.2604589757984,2250.3798705309514,2341.6961085130611,2255.6026726823743,2347.1440726030141,2349.8726809568311,2085.1681950314342,2355.3391670147244,2268.7112999070259,2360.8180345556975,2273.9754663637814,2366.3093104462519,2369.0596099331788,2281.8939910942236,2374.5695488410488,2287.187894960126,2380.0919635014193,2382.8578576916939,2114.1996760976981,2388.3990367279544,2300.4749477516025,2393.9527592588975,2305.8107537479332,2399.5190524767154,2402.3069216056915,2313.8370272926895,2407.89212195866,2319.2029571517651,2413.4899612180961,2416.2936289930085,2235.4486095073439,2421.9104779737954,2332.6707542427812,2427.5400344233985,2338.079130494179,2433.182325863057,2436.0082558196268,2346.2145523886143,2441.6697014673991,2351.6534435769922,2447.3439511498941,{"$f":"IF(OE7,OE70)","v":2450.1858861628525},2173.4422177658457,2455.8793938799104,2365.304331424134,2461.5857750226314,2370.7862197677964,2467.3050574446775,2470.1695453549546,2379.0322062643381,2475.9082320435482,2384.5450052858741,2481.6598898896627,2484.5405917599583,2203.6633532131182,2490.3117589520125,2398.381358345749,2496.0959675295921,2403.9377118511979,2501.8932456821803,2504.7967946737053,2412.2956960854322,2510.6137301672634,2417.8833607225615,2516.4438059560534,2519.3637803298711,2234.2912122541748,2525.213619804736,2431.9075817293115,2531.076670648426,2437.5393648095574,2536.9529613896543,2539.896080652617,2446.0107969671471,2545.7922848559228,2451.6742963922702,2551.7018005275745,2554.6615591393529,2362.7622048278804,2560.5910958967384,2465.8888166364241,2566.5340160502183,2471.597005159661,2572.4903484711726,2575.4735533199637,2480.183352644045,2581.450058401655,2485.9236675314373,2587.4400481808043,2590.4401089149387,2296.7878973920779,2596.4503802699437,2500.3309471400585,2602.4742091129306,2506.116528541872,2608.5116246613979,2611.5354365965177,2514.8192761427372,2617.5932871129653,2520.6373987809657,2623.6647976326994,2626.7056845855836,2328.6672712990039,2632.7977402928595,2535.2399269990638,{"$f":"IF(QQ7,QQ70)","v":2638.9035296653847},2541.1039003951373,2645.0230822702433,2648.0880290405344,2549.9245504576338,2654.2282820604037,2555.8214848624698,2660.3823724869244,2663.4646160293232,2360.9744654928877,2669.639518407907,2570.621780335634,2675.8283327352497,2576.5651566349438,2682.0310889315147,2685.1377045967251,2585.5052292296209,2691.3614298261768,2591.4819912574317,2697.599171984114,2700.7233088238604,2497.0935910443477,2706.9821328826429,2606.4826023156356,2713.2550493009139,2612.5064043341063,2719.5420883554202,2722.6909133490863,2621.5674374275441,2728.9991932576249,2627.6250548891362,2735.321671755984,2738.4882450009927,2426.89408052003,2744.8320785648261,2642.8285598316902,2751.1901870471761,2648.9338224063049,2757.5626010848946,2760.7541822775365,2658.1173720324123,2767.1481122244741,2664.2568848073252,2773.5564245832084,2776.7659838047994,2460.5175392911947,2783.1959276412222,2679.6658921889129,2789.6403311246645,2685.8536622922547,2796.0992252556262,2799.3341160182458,2695.1613027242124,2805.8148043797796,2701.3837628754295,2812.3100611569625,2815.5631624534867,2494.5908953033536,2822.0803304000419,2717.000911793195,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":186614.77809889434}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.4037921061419969}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":420}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-1.6560113184861517E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":1.2148874005904905E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":1.4676457164898293E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 8 - Wind  3","index":17,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,8,"PIRR",{"$f":"G73","v":6.6227050162672274E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2032-04-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"SUM(K6:XFD6)","v":17},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":1},1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2061-09-01"},{"$f":"SUM(K7:XFD7)","v":336},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,{"$f":"EI8+EJ7","v":26},27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":154},155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":282},283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,336,336,336,336,336,336,336,336,336,{"$f":"QQ8+QR7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"TC8+TD7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"VO8+VP7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"YA8+YB7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"AAM8+AAN7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":900},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,900,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","v":0.36},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"EJ15*EJ20*EJ24","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"GV15*GV20*GV24","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,{"$f":"JH15*JH20*JH24","v":233280},241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"LT15*LT20*LT24","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"OF15*OF20*OF24","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"SUM(EJ32:EJ34)","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"SUM(GV32:GV34)","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,{"$f":"SUM(JH32:JH34)","v":233280},241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,{"$f":"SUM(LT32:LT34)","v":241056},233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,{"$f":"SUM(OF32:OF34)","v":217728},241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":900},{"$f":"F41*F15","v":810000},null,null,null,{"$f":"$G41","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":810000},null,null,"USD",null,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,{"$f":"$F$44","v":810000},810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000,810000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.8823529411764705E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,5.8823529411764705E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":809999.99999999988},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,{"$f":"EH51*(1+EI50*EI7)","v":1.0421183051865186},1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,{"$f":"GT51*(1+GU50*GU7)","v":1.1582027912311399},1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,{"$f":"JF51*(1+JG50*JG7)","v":1.2872182543377482},1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,{"$f":"LR51*(1+LS50*LS7)","v":1.4306051123733219},1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,{"$f":"OD51*(1+OE50*OE7)","v":1.5899642353981702},1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"QP51*(1+QQ50*QQ7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"TB51*(1+TC50*TC7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"VN51*(1+VO50*VO7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"XZ51*(1+YA50*YA7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.7410242061739536},1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536,1.7410242061739536]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0.03},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0.03},{"$f":"$F55*L$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*BX$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*EJ$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*GV$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*JH$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*LT$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*OF$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*QR$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*TD$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*VP$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*YB$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"$F55*AAN$52","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,{"$f":"SUM(EI32:EI33)","v":233280},241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,{"$f":"SUM(GU32:GU33)","v":241056},217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,{"$f":"SUM(JG32:JG33)","v":241056},233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,{"$f":"SUM(LS32:LS33)","v":233280},241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,{"$f":"SUM(OE32:OE33)","v":241056},217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,225504,241056,233280,241056,233280,241056,241056,233280,241056,233280,241056,241056,217728,241056,233280,241056,233280,241056,241056,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2385754.5599999963},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,{"$f":"EJ55*EJ57+EJ56*EJ58","v":7231.6799999999994},6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,{"$f":"GV55*GV57+GV56*GV58","v":6531.84},7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,{"$f":"JH55*JH57+JH56*JH58","v":6998.4},7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,{"$f":"LT55*LT57+LT56*LT58","v":7231.6799999999994},6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,{"$f":"OF55*OF57+OF56*OF58","v":6531.84},7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6765.12,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,6531.84,7231.6799999999994,6998.4,7231.6799999999994,6998.4,7231.6799999999994,7231.6799999999994,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":18}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":18},{"$f":"F64/(months/Months_Period)","v":1.5},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(EI14+EI15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(GU14+GU15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(JG14+JG15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(LS14+LS15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"$G64*(OE14+OE15)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":453600},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(EJ64:EJ65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(GV64:GV65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(JH64:JH65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(LT64:LT65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,{"$f":"SUM(OF64:OF65)","v":1350},1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,1350,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":606712.42190506624},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1352.2296347575923,1354.4629519382602,1356.6999576238252,1358.9406579061526,1361.1850588871696,1363.433166678881,1365.6849874033855,1367.940527192894,1370.1997921897446,1372.4627885464201,1374.7295224255647,1377.0000000000002,1379.2742274527445,1381.5522109770261,1383.8339567763023,1386.1194710642762,1388.4087600649134,1390.7018300124589,1392.9986871514536,1395.2993377367525,1397.6037880335402,1399.9120443173492,1402.2241128740766,1404.5400000000011,1406.8597120018001,{"$f":"EJ66*EJ51","v":1409.1832551965672},1411.5106359118288,1413.8418604855622,1416.1769352662125,1418.5158666127088,1420.8586608944836,1423.2053244914882,1425.5558637942115,1427.9102852036967,1430.2685951315589,1432.630800000002,1434.9969062418372,1437.3669203004995,1439.7408486300665,1442.1186976952745,1444.5004739715375,1446.8861839449637,1449.275834112374,1451.669430981319,1454.066981070097,1456.4684909077716,1458.8739670341911,1461.2834160000029,1463.6968443666747,1466.1142587065101,1468.5356656026686,1470.9610716491809,1473.3904834509692,1475.823907623864,1478.2613507946223,1480.702819600946,1483.1483206914995,1485.5978607259281,1488.0514463748757,1490.5090843200039,1492.9707812540091,1495.4365438806415,1497.9063789147228,1500.3802930821653,1502.8582931199894,1505.3403857763421,1507.8265778105158,1510.3168759929661,1512.8112871053304,1515.3098179404474,1517.812475302374,1520.3192660064046,1522.8301968790897,1525.3452747582548,1527.8645064930179,1530.3878989438094,1532.91545898239,1535.4471934918697,1537.9831093667267,1540.523213512826,1543.0675128474379,1545.6160142992571,1548.1687248084224,1550.7256513265338,1553.2868008166727,1555.852180253421,1558.4217966228794,1560.9956569226865,1563.573768162039,{"$f":"GV66*GV51","v":1566.1561373617083},1568.7427715540625,1571.3336777830837,1573.928863104388,1576.5283345852438,1579.132099304592,1581.7401643530657,1584.3525368330074,1586.9692238584905,1589.5902325553382,1592.2155700611418,1594.8452435252809,1597.4792601089437,1600.1176269851451,1602.7603513387467,1605.4074403664767,1608.0589012769494,1610.7147412906847,1613.3749676401278,1616.0395875696684,1618.7086083356612,1621.3820372064456,1624.059881462365,1626.7421483957871,1629.4288453111233,1632.1199795248485,1634.8155583655223,1637.515589173807,1640.2200793024895,1642.9290361164994,1645.6424669929311,1648.3603793210625,1651.082780502375,1653.8096779505752,1656.541079091613,1659.2769913637035,1662.0174222173462,1664.7623791153458,1667.5118695328331,1670.2659009572835,1673.0244808885398,1675.7876168388302,1678.5553163327907,1681.3275869074848,1684.1044361124239,1686.8858715095882,1689.6719006734468,1692.462531190979,1695.2577706616946,1698.0576266976543,1700.8621069234912,1703.6712189764307,1706.4849705063116,1709.3033691756077,1712.1264226594476,1714.9541386456353,1717.7865248346732,1720.6235889397808,1723.4653386869165,1726.3117818147994,1729.1629260749294,1732.0187792316083,1734.8793490619619,1737.7446433559601,{"$f":"JH66*JH51","v":1740.6146699164387},1743.4894365591208,1746.3689511126372,1749.2532214185492,1752.1422553313676,1755.0360607185773,1757.9346454606557,1760.8380174510964,1763.746184596429,1766.6591548162414,1769.5769360432021,1772.4995362230802,1775.4269633147685,1778.3592252903043,1781.2963301348909,1784.2382858469209,1787.185100437996,1790.1367819329496,1793.0933383698696,1796.0547778001189,1799.0211082883582,1801.9923379125669,1804.968474764067,1807.9495269475428,1810.9355025810648,1813.9264097961113,1816.9222567375898,1819.9230515638601,1822.9288024467567,1825.9395175716095,1828.955205137268,1831.9758733561225,1835.0015304541264,1838.0321846708196,1841.0678442593494,1844.1085174864947,1847.1542126326874,1850.2049379920347,1853.2607018723427,1856.3215125951388,1859.3873784956932,1862.4583079230431,1865.5343092400149,1868.6153908232461,1871.7015610632102,1874.792828364237,1877.8892011445375,1880.9906878362258,1884.0972968853421,1887.2090367518765,1890.3259159097906,1893.4479428470422,1896.5751260656079,1899.7074740815049,1902.844995424816,1905.9876986397121,1909.1355922844755,1912.288684931523,1915.4469851674294,1918.6105015929516,1921.77924282305,1924.953217486915,1928.1324342279877,1931.3169017039845,{"$f":"LT66*LT51","v":1934.5066285869214},1937.7016235631361,1940.9018953333136,1944.1074526125076,1947.3183041301661,1950.5344586301544,1953.7559248707792,1956.9827116248118,1960.2148276795124,1963.4522818366545,1966.6950829125485,1969.9432397380654,1973.196761158661,1976.4556560344001,1979.7199332399812,1982.989601664759,1986.2646702127709,1989.5451478027589,1992.8310433681961,1996.122365857309,1999.4191242331037,2002.721327473389,2006.0289845708007,2009.3421045328278,2012.6606963818354,2015.9847691550895,2019.314331904782,2022.6493936980553,2025.9899636170271,2029.336050758815,2032.687664235561,2036.0448131744561,2039.4075067177666,2042.7757540228574,2046.1495642622176,2049.5289466234854,2052.9139103094731,2056.3044645381924,2059.7006185428786,2063.1023815720177,2066.5097628893691,2069.9227717739932,2073.3414175202738,2076.7657094379474,2080.1956568521241,2083.6312691033168,2087.0725555474642,2090.519525555957,2093.9721885156646,2097.4305538289582,2100.8946309137377,2104.3644292034596,2107.8399581471581,2111.3212272094738,2114.8082458706804,2118.3010236267069,2121.7995699891671,2125.3038944853838,2128.8140066584137,2132.3299160670767,2135.8516322859787,2139.3791649055379,2142.9125235320134,2146.45171778753,{"$f":"OF66*OF51","v":2149.9967573101021},2153.5476517536645,2157.1044107880953,2160.6670440992425,2164.2355613889522,2167.8099723750929,2171.390286791584,2174.9765143884197,2178.5686649316995,2182.1667482036496,2185.7707740026549,2189.3807521432814,2192.996692456305,2196.6186047887386,2200.2464990038579,2203.880384981228,2207.5202726167317,2211.1661718225955,2214.818092527416,2218.4760446761888,2222.1400382303341,2225.8100831677239,2229.4861894827091,2233.1683671861479,2236.8566263054327,2240.550976884515,2244.2514289839364,2247.9579926808542,2251.6706780690679,2255.389495259049,2259.114454377966,2262.8455655697139,2266.5828389949424,2270.3262848310796,2274.0759132723642,2277.8317345298719,2281.5937588315419,2285.3619964222062,2289.1364575636162,2292.9171525344718,2296.70409163045,2300.4972851642306,2304.2967434655261,2308.1024768811094,2311.9144957748417,2315.732810527702,2319.5574315378126,2323.3883692204704,2327.225634008174,2331.069236350651,2334.9191867148893,2338.7754955851624,2342.63817346306,2346.5072308675158,2350.3826783348372,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1779042.1380949325},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,5591.5402879981993,{"$f":"EJ59-EJ68","v":5822.4967448034322},5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,5668.1062318379609,{"$f":"GV59-GV68","v":4965.6838626382923},5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,5493.9353566440395,{"$f":"JH59-JH68","v":5257.7853300835613},5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,5067.0830982960151,{"$f":"LT59-LT68","v":5297.1733714130778},5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,5085.2282822124689,{"$f":"OF59-OF68","v":4381.843242689898},5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,-47647.058823529413,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70-EI46","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70-GU46","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70-JG46","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70-LS46","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70-OE46","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":5.3581618529663366E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.6227050162672274E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EI82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GU82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JG82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LS82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OE82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QQ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TC82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VO82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YA82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAM82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":5.3581618529663366E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":6.6227050162672274E-2},{"$f":"SUM(K80:XFD80)","v":35668.779748323745},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255.30065299427841,511.96924820846812,770.01311529838904,1029.4396231933429,1290.2561803065478,1552.4702347466987,1816.0892745306626,2081.1208277973124,2347.5724630225081,2615.4517892352278,2884.7664562348587,3155.5241548096515,3427.7326169563448,3701.3996161009668,3976.5329673208216,4253.1405275676616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":845668.77974832361},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EJ79+EJ80+EJ81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GV79+GV80+GV81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JH79+JH80+JH81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LT79+LT80+LT81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OF79+OF80+OF81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QR79+QR80+QR81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TD79+TD80+TD81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VP79+VP80+VP81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YB79+YB80+YB81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAN79+AAN80+AAN81","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EJ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GV82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JH82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LT82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OF82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QR82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TD82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VP82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YB82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAN82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.976190476190476E-3},null,{"$f":"SUM(K85:XFD85)","v":845668.7797483193},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*EI84*EI7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*GU84*GU7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*JG84*JG7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*LS84*LS7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,{"$f":"$F$85*OE84*OE7","v":2516.8713682985822},2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,2516.8713682985822,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":35668.779748319299},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3129.2989969438254,3360.3456797631566,3124.8286740775925,3355.8679737952648,3353.6235728142478,2651.5354650225368,3349.1236442980312,3113.5881045085239,3344.6088395116726,3109.0658431549978,3340.0791092758523,3337.8086317014172,3102.2544042486729,3333.2564207243909,3097.6946749251151,3328.6891606371405,3326.3998716365036,2624.2668016889588,3321.8099445499633,3086.2292939646645,3317.2048436678774,3081.6165873840687,3312.5845188273411,3310.2686317014163,3074.6689196996172,{"$f":"EJ70-EJ85","v":3305.62537650485},3070.0179957895884,3300.9667712158548,3298.631696435205,2829.7327650887087,3293.9499708069338,3058.3233072099297,3289.2527679072059,3053.6183464977207,3284.5400365698583,3282.1778317014155,3046.5317254595807,3277.4417114009179,3041.787783071351,3272.6899340061423,3270.3081577298794,2568.0824477564543,3265.5327975890427,3029.8592007200982,3260.7416506313198,3025.060140793646,3255.9346646672261,3253.5252157014143,3017.8317873347428,3248.6943729949066,3012.9929660987486,3243.8475600522365,3241.4181482504478,2539.1447240775537,3236.5472809067946,3000.8258121004715,3231.6603110099181,2995.9307709754898,3226.7571853265413,3224.299547381413,2988.5578504474083,3219.3720878207755,2983.6222527866944,3214.4283386192524,3211.9503385814273,2509.6282459250756,3206.9820538909012,2971.2117557084516,3201.9973445960873,2966.2188137609696,3196.9961563990432,3194.489365695013,2958.6984348223282,3189.4633569431621,2953.6641252083996,3184.4207327576073,3181.893172719027,2712.8014382095475,3176.825522334691,2941.0054181885912,3171.7411188539795,2935.9126174021599,3166.6399068929945,3164.0829803748834,2928.241830884745,3158.9564514479966,2923.1068350785386,3153.8129747787311,3151.2348635393787,{"$f":"GV70-GV85","v":2448.8124943397102},3146.0658601473547,2910.1949539183338,3140.8797685970289,2905.0002971161734,3135.6765323968252,3133.0684673483515,2897.17609486841,3127.8394078429269,2891.9383991460795,3122.5930616402752,3119.963388176136,2417.4893715924741,3114.6910047162723,2878.7682803626708,3109.40119133494,2873.4697304244678,3104.0938904107329,3101.4336640612896,2865.4890441317489,3096.1000233657555,2860.1465944949719,3090.7487502390518,3088.0664833056303,2385.5397863902949,3082.6886521765687,2846.7130733358949,3077.2930425276104,2841.308552398928,3071.8795955849178,3069.1661647084861,2833.1682523803552,3063.7258511990417,2827.7189537508425,3058.2675526098042,3055.5316403377142,2586.2312094840713,3050.0462525860717,2814.0167621685846,3044.5427307441337,2808.5041508128775,3039.021014862587,3036.2533153686268,2800.2010447939324,3030.7041955889931,2794.642760191829,3025.1367310279707,3022.3461005104377,2319.7108610397231,3016.7510050037631,2780.666524777926,3011.1374127249869,2775.0436611951059,3005.5052625258099,3002.6822090419696,2766.5744930557826,2997.0221068667438,2760.9050427616362,2991.3432930145004,2988.4968498866178,2285.8057056264884,2982.7898524698089,2746.6492826394556,2977.0639883454573,{"$f":"JH70-JH85","v":2740.9139617849792},2971.3191951422964,2968.4396805887804,2732.2754102828681,2962.6663763700494,2726.4925709828399,2956.8739862407615,2953.9706142503205,2251.222447104989,2948.1494768851758,2711.9516956582152,2942.309095478337,2706.1016683866487,2936.4494064111127,2933.5123015665263,2697.2903458544965,2927.6235312634212,2691.3918497684676,2921.7152933315479,2918.753853901298,2449.2275234130598,2912.8162937888505,2676.5601569373507,2906.8591047538744,2670.5931291203528,2900.8822219053059,2897.8863749638272,2661.6055801375574,2891.8798292546603,2655.5891141298084,2885.8534265641497,2882.8327583452951,2179.9671012472913,2876.7764470305979,2640.4607874420685,2870.7001142149225,2634.3744190687298,2864.6036937093827,2861.5479298290743,2625.2071191062782,2855.421253205724,2619.0703237783741,2849.2743224614019,2846.1932408781709,2143.2670706382082,2840.0158033371804,2603.6394305568797,2833.817943865191,2597.4313348160754,2827.5995949495405,2824.4827157916266,2588.0806888543752,2818.2335056358093,2581.8211576199124,2811.9636362766009,2808.8209330617051,2105.833039416942,2802.5199467698944,2566.0816465339881,2796.1981301084656,2559.7493888783679,2789.8554142145017,2786.6761974734295,2550.2117299974329,{"$f":"LT70-LT85","v":2780.3020031144956},2543.8270081382811,2773.9067363681038,2770.7011790889096,2300.9303275712514,2764.2741730712628,2527.7727068306381,2757.8259200766056,2521.3138040219051,2751.3563498647632,2748.1135487888691,2511.5853919633523,2741.6118705427557,2505.0729756670175,2735.0886984614358,2731.8190300366582,2028.7039614886467,2725.2634838986583,2488.6975883332211,2718.6862658441082,2482.109507468314,2712.0873042280286,2708.7796471306169,2472.1865271685897,2702.1479353195823,2465.543862546328,2695.494299796635,2692.1592380033621,1988.9786680843913,2685.4725809426022,2448.8409674658565,2678.7638185269611,2442.121124983651,2672.0328776785595,2668.6590674391996,2431.9996850779321,2661.8947213919441,2425.224167163225,2655.1080131585381,2651.7062501293999,1948.4588688120489,2644.885859927424,2408.1872141811432,2638.0429222634698,2401.3329748492938,2631.1773625981,2627.7360761539526,2391.00910614546,2620.8364431857531,2384.0980778724593,2613.914000787679,2610.4442024979576,2140.4086735542601,2603.4874044919429,2366.7203858307371,2596.5076080747108,2359.7290617122503,2589.5047372160329,2585.9946250430035,2349.1987156343407,2578.9569994154385,2342.1494667958791,2571.8961081694038,2568.3569139138867,{"$f":"OF70-OF85","v":1864.9718743913159},2561.2609799477527,2324.4242209133222,2554.1415876021742,2317.2930703124653,2546.9986593263243,2543.4183449098332,2306.5521173129978,2536.2399667697177,2299.3618834977674,2529.0378576987619,2525.4278795581354,1821.9719392451129,2518.1900269126786,2281.2821326975595,2510.9282467201897,2274.0083590846857,2503.6424598788212,2499.9905391740008,2263.0525870252291,2492.6685934710836,2255.7185485336936,2485.3224422187081,2481.6402645152698,1778.1120053959853,2474.2576548169022,2237.277202717481,2466.8506390205634,2229.85795363235,2459.4191364423682,2455.6941773234516,2218.6830661317031,2448.2257927064743,2211.2023468703378,2440.732718429053,2436.9768971715453,1966.6548728698758,2429.446635279211,2192.3921741378012,2421.8914791669454,2184.824540070967,2414.3113465371866,2410.5118882358906,2173.4261548203081,2402.894135926575,2165.7958211737155,2395.2512001636046,2391.4202624809473,1687.742997693244,2383.7393953507667,2146.6094449865282,2376.0331361162548,2138.890458238358,2368.301400833901,2364.4259533665804,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EK82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GW82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JI82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LU82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OG82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QS82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TE82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VQ82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YC82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAO82","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2516.8713682985822,5033.7427365971644,7550.614104895747,10067.485473194329,12584.35684149291,15101.228209791492,17618.099578090074,20134.970946388657,22651.842314687241,25168.713682985825,27685.585051284408,30202.456419582992,32719.327787881575,35236.199156180155,37753.070524478739,40269.941892777322,42786.813261075906,45303.684629374489,47820.555997673073,50337.427365971656,52854.29873427024,55371.170102568823,57888.041470867407,60404.912839165991,62921.784207464574,{"$f":"EI89+EJ85","v":65438.655575763158},67955.526944061741,70472.398312360325,72989.269680658908,75506.141048957492,78023.012417256075,80539.883785554659,83056.755153853243,85573.626522151826,88090.49789045041,90607.369258748993,93124.240627047577,95641.11199534616,98157.983363644744,100674.85473194333,103191.72610024191,105708.59746854049,108225.46883683908,110742.34020513766,113259.21157343625,115776.08294173483,118292.95431003341,120809.825678332,123326.69704663058,125843.56841492916,128360.43978322775,130877.31115152633,133394.18251982491,135911.05388812348,138427.92525642205,140944.79662472062,143461.66799301919,145978.53936131776,148495.41072961633,151012.2820979149,153529.15346621347,156046.02483451203,158562.8962028106,161079.76757110917,163596.63893940774,166113.51030770631,168630.38167600488,171147.25304430345,173664.12441260202,176180.99578090059,178697.86714919916,181214.73851749772,183731.60988579629,186248.48125409486,188765.35262239343,191282.223990692,193799.09535899057,196315.96672728914,198832.83809558771,201349.70946388628,203866.58083218485,206383.45220048341,208900.32356878198,211417.19493708055,213934.06630537912,216450.93767367769,218967.80904197626,221484.68041027483,224001.5517785734,{"$f":"GU89+GV85","v":226518.42314687197},229035.29451517054,231552.1658834691,234069.03725176767,236585.90862006624,239102.77998836481,241619.65135666338,244136.52272496195,246653.39409326052,249170.26546155909,251687.13682985766,254204.00819815623,256720.87956645479,259237.75093475336,261754.62230305193,264271.49367135053,266788.36503964913,269305.23640794773,271822.10777624632,274338.97914454492,276855.85051284352,279372.72188114212,281889.59324944072,284406.46461773932,286923.33598603791,289440.20735433651,291957.07872263511,294473.95009093371,296990.82145923231,299507.6928275309,302024.5641958295,304541.4355641281,307058.3069324267,309575.1783007253,312092.04966902389,314608.92103732249,317125.79240562109,319642.66377391969,322159.53514221829,324676.40651051688,327193.27787881548,329710.14924711408,332227.02061541268,334743.89198371128,337260.76335200988,339777.63472030847,342294.50608860707,344811.37745690567,347328.24882520427,349845.12019350287,352361.99156180146,354878.86293010006,357395.73429839866,359912.60566669726,362429.47703499586,364946.34840329445,367463.21977159305,369980.09113989165,372496.96250819025,375013.83387648885,377530.70524478744,380047.57661308604,382564.44798138464,385081.31934968324,{"$f":"JG89+JH85","v":387598.19071798184},390115.06208628044,392631.93345457903,395148.80482287763,397665.67619117623,400182.54755947483,402699.41892777343,405216.29029607202,407733.16166437062,410250.03303266922,412766.90440096782,415283.77576926642,417800.64713756501,420317.51850586361,422834.38987416221,425351.26124246081,427868.13261075941,430385.003979058,432901.8753473566,435418.7467156552,437935.6180839538,440452.4894522524,442969.360820551,445486.23218884959,448003.10355714819,450519.97492544679,453036.84629374539,455553.71766204399,458070.58903034258,460587.46039864118,463104.33176693978,465621.20313523838,468138.07450353698,470654.94587183557,473171.81724013417,475688.68860843277,478205.55997673137,480722.43134502997,483239.30271332857,485756.17408162716,488273.04544992576,490789.91681822436,493306.78818652296,495823.65955482156,498340.53092312015,500857.40229141875,503374.27365971735,505891.14502801595,508408.01639631455,510924.88776461314,513441.75913291174,515958.63050121034,518475.50186950894,520992.37323780754,523509.24460610613,526026.11597440473,528542.98734270327,531059.85871100181,533576.73007930035,536093.60144759889,538610.47281589743,541127.34418419597,543644.21555249451,546161.08692079305,{"$f":"LS89+LT85","v":548677.95828909159},551194.82965739013,553711.70102568867,556228.57239398721,558745.44376228575,561262.31513058429,563779.18649888283,566296.05786718137,568812.92923547991,571329.80060377845,573846.67197207699,576363.54334037553,578880.41470867407,581397.28607697261,583914.15744527115,586431.02881356969,588947.90018186823,591464.77155016677,593981.64291846531,596498.51428676385,599015.38565506239,601532.25702336093,604049.12839165947,606565.99975995801,609082.87112825655,611599.74249655509,614116.61386485363,616633.48523315217,619150.35660145071,621667.22796974925,624184.09933804779,626700.97070634633,629217.84207464487,631734.71344294341,634251.58481124195,636768.45617954049,639285.32754783903,641802.19891613757,644319.07028443611,646835.94165273465,649352.81302103319,651869.68438933173,654386.55575763027,656903.42712592881,659420.29849422735,661937.16986252589,664454.04123082443,666970.91259912297,669487.78396742151,672004.65533572005,674521.52670401859,677038.39807231713,679555.26944061567,682072.14080891421,684589.01217721275,687105.88354551129,689622.75491380983,692139.62628210837,694656.49765040691,697173.36901870545,699690.24038700399,702207.11175530253,704723.98312360107,707240.8544918996,{"$f":"OE89+OF85","v":709757.72586019814},712274.59722849668,714791.46859679522,717308.33996509376,719825.2113333923,722342.08270169084,724858.95406998938,727375.82543828792,729892.69680658646,732409.568174885,734926.43954318354,737443.31091148208,739960.18227978062,742477.05364807916,744993.9250163777,747510.79638467624,750027.66775297478,752544.53912127332,755061.41048957186,757578.2818578704,760095.15322616894,762612.02459446748,765128.89596276602,767645.76733106456,770162.6386993631,772679.51006766164,775196.38143596018,777713.25280425872,780230.12417255726,782746.9955408558,785263.86690915434,787780.73827745288,790297.60964575142,792814.48101404996,795331.3523823485,797848.22375064704,800365.09511894558,802881.96648724412,805398.83785554266,807915.7092238412,810432.58059213974,812949.45196043828,815466.32332873682,817983.19469703536,820500.0660653339,823016.93743363244,825533.80880193098,828050.68017022952,830567.55153852806,833084.4229068266,835601.29427512514,838118.16564342368,840635.03701172222,843151.90838002076,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"QQ89+QR85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"TC89+TD85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"VO89+VP85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"YA89+YB85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,{"$f":"AAM89+AAN85","v":845668.7797483193},845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193,845668.7797483193]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,843151.90838002507,840635.03701172641,838118.16564342787,835601.29427512933,833084.42290683067,830567.55153853213,828050.68017023348,825533.80880193494,823016.9374336364,820500.06606533774,817983.1946970392,815466.32332874066,812949.45196044201,810432.58059214347,807915.70922384481,805398.83785554627,802881.96648724773,800365.09511894907,797848.22375065053,795331.35238235199,792814.48101405334,790297.6096457548,787780.73827745626,785263.8669091576,782746.99554085906,{"$f":"EJ88-EJ89","v":780230.1241725604},777713.25280426187,775196.38143596333,772679.51006766467,770162.63869936613,767645.76733106747,765128.89596276893,762612.02459447039,760095.15322617174,757578.2818578732,755061.41048957466,752544.539121276,750027.66775297746,747510.79638467892,744993.92501638026,742477.05364808172,739960.18227978307,737443.31091148453,734926.43954318599,732409.56817488733,729892.69680658879,727375.82543829014,724858.9540699916,722342.08270169306,719825.2113333944,717308.33996509586,714791.46859679732,712274.59722849866,709757.72586020012,707240.85449190158,704723.98312360304,702207.11175530439,699690.24038700585,697173.36901870731,694656.49765040865,692139.62628211011,689622.75491381157,687105.88354551303,684589.01217721449,682072.14080891584,679555.2694406173,677038.39807231876,674521.5267040201,672004.65533572156,669487.78396742302,666970.91259912448,664454.04123082594,661937.16986252728,659420.29849422874,656903.4271259302,654386.55575763155,651869.68438933301,649352.81302103447,646835.94165273593,644319.07028443739,641802.19891613873,639285.32754784019,636768.45617954165,634251.584811243,631734.71344294446,629217.84207464592,626700.97070634738,624184.09933804884,621667.22796975018,{"$f":"GV88-GV89","v":619150.35660145164},616633.4852331531,614116.61386485444,611599.7424965559,609082.87112825736,606565.99975995882,604049.12839166028,601532.25702336163,599015.38565506309,596498.51428676455,593981.64291846589,591464.77155016735,588947.90018186881,586431.02881357027,583914.15744527173,581397.28607697308,578880.41470867442,576363.54334037588,573846.67197207734,571329.80060377868,568812.92923548003,566296.05786718149,563779.18649888295,561262.31513058429,558745.44376228563,556228.57239398709,553711.70102568856,551194.8296573899,548677.95828909124,546161.0869207927,543644.21555249416,541127.34418419551,538610.47281589685,536093.60144759831,533576.73007929977,531059.85871100111,528542.98734270246,526026.11597440392,523509.24460610532,520992.37323780672,518475.50186950812,515958.63050120953,513441.75913291093,510924.88776461233,508408.01639631373,505891.14502801513,503374.27365971653,500857.40229141794,498340.53092311934,495823.65955482074,493306.78818652214,490789.91681822354,488273.04544992495,485756.17408162635,483239.30271332775,480722.43134502915,478205.55997673055,475688.68860843196,473171.81724013336,470654.94587183476,468138.07450353616,465621.20313523756,463104.33176693897,460587.46039864037,{"$f":"JH88-JH89","v":458070.58903034177},455553.71766204317,453036.84629374457,450519.97492544597,448003.10355714738,445486.23218884878,442969.36082055018,440452.48945225158,437935.61808395298,435418.74671565439,432901.87534735579,430385.00397905719,427868.13261075859,425351.26124245999,422834.3898741614,420317.5185058628,417800.6471375642,415283.7757692656,412766.904400967,410250.03303266841,407733.16166436981,405216.29029607121,402699.41892777261,400182.54755947401,397665.67619117541,395148.80482287682,392631.93345457822,390115.06208627962,387598.19071798102,385081.31934968242,382564.44798138383,380047.57661308523,377530.70524478663,375013.83387648803,372496.96250818943,369980.09113989084,367463.21977159224,364946.34840329364,362429.47703499504,359912.60566669644,357395.73429839785,354878.86293009925,352361.99156180065,349845.12019350205,347328.24882520345,344811.37745690485,342294.50608860626,339777.63472030766,337260.76335200906,334743.89198371046,332227.02061541186,329710.14924711327,327193.27787881467,324676.40651051607,322159.53514221747,319642.66377391887,317125.79240562033,314608.92103732179,312092.04966902325,309575.17830072471,307058.30693242617,304541.43556412763,302024.56419582909,299507.69282753055,{"$f":"LT88-LT89","v":296990.82145923201},294473.95009093347,291957.07872263493,289440.20735433639,286923.33598603786,284406.46461773932,281889.59324944078,279372.72188114224,276855.8505128437,274338.97914454516,271822.10777624662,269305.23640794808,266788.36503964954,264271.493671351,261754.62230305246,259237.75093475392,256720.87956645538,254204.00819815684,251687.1368298583,249170.26546155976,246653.39409326122,244136.52272496268,241619.65135666414,239102.7799883656,236585.90862006706,234069.03725176852,231552.16588346998,229035.29451517144,226518.4231468729,224001.55177857436,221484.68041027582,218967.80904197728,216450.93767367874,213934.0663053802,211417.19493708166,208900.32356878312,206383.45220048458,203866.58083218604,201349.7094638875,198832.83809558896,196315.96672729042,193799.09535899188,191282.22399069334,188765.3526223948,186248.48125409626,183731.60988579772,181214.73851749918,178697.86714920064,176180.9957809021,173664.12441260356,171147.25304430502,168630.38167600648,166113.51030770794,163596.6389394094,161079.76757111086,158562.89620281232,156046.02483451378,153529.15346621524,151012.2820979167,148495.41072961816,145978.53936131962,143461.66799302108,140944.79662472254,138427.925256424,{"$f":"OF88-OF89","v":135911.05388812546},133394.18251982692,130877.31115152838,128360.43978322984,125843.5684149313,123326.69704663276,120809.82567833422,118292.95431003568,115776.08294173714,113259.2115734386,110742.34020514006,108225.46883684152,105708.59746854298,103191.72610024444,100674.8547319459,98157.983363647363,95641.111995348823,93124.240627050283,90607.369258751743,88090.497890453204,85573.626522154664,83056.755153856124,80539.883785557584,78023.012417259044,75506.141048960504,72989.269680661964,70472.398312363424,67955.526944064884,65438.655575766345,62921.784207467805,60404.912839169265,57888.041470870725,55371.170102572185,52854.298734273645,50337.427365975105,47820.555997676565,45303.684629378025,42786.813261079486,40269.941892780946,37753.070524482406,35236.199156183866,32719.327787885326,30202.456419586786,27685.585051288246,25168.713682989706,22651.842314691166,20134.970946392627,17618.099578094087,15101.228209795547,12584.356841497007,10067.485473198467,7550.614104899927,5033.7427366013872,2516.8713683028473,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"QR88-QR89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"TD88-TD89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"VP88-VP89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"YB88-YB89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,{"$f":"AAN88-AAN89","v":4.3073669075965881E-9},4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9,4.3073669075965881E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7003837340135988E-3,3.9854570052738148E-3,3.7172239277411924E-3,4.0040511127914123E-3,4.0134255365454671E-3,3.1827932345328169E-3,4.0323314317952342E-3,3.7601419563696534E-3,4.051449866560369E-3,3.7776450298213893E-3,4.0707846926728661E-3,4.0805344820533376E-3,3.8042704100706985E-3,4.1002013257849966E-3,3.8222731280889289E-3,4.1200946121408791E-3,4.1301274788195256E-3,3.2685586564742456E-3,4.1503683316627907E-3,3.868190969275374E-3,4.1708463192497739E-3,3.8869327707568E-3,4.1915659093441811E-3,4.2020177326746724E-3,{"$f":"IF(EH90,EI86/EH90)","v":3.9154595662241349E-3},4.2231083547254545E-3,3.9347596313912695E-3,4.2444522570668549E-3,4.2552207097830671E-3,3.6622334722463453E-3,4.2769537306687391E-3,3.984029401794314E-3,4.298952484036442E-3,4.0041570917027239E-3,4.3212221820239918E-3,4.3324603018611539E-3,4.0348131729897813E-3,4.3551464943561878E-3,4.0555674328445809E-3,4.3781172791542838E-3,4.3897111747024983E-3,3.4588037908221611E-3,4.4131196188531216E-3,4.108599475904356E-3,4.4368272458099678E-3,4.1302848464034696E-3,4.4608401740591774E-3,4.4729630844425692E-3,4.1633365641549963E-3,4.4974458096698295E-3,4.1857285889133023E-3,4.5222498879771587E-3,4.5347745330727796E-3,3.5648396474583142E-3,4.5600733362700903E-3,4.243004053062425E-3,4.5857107014947588E-3,4.266448916312701E-3,4.6116938597596966E-3,4.6248174280089224E-3,4.3022095964780332E-3,4.6513332939972247E-3,4.3264556332100511E-3,4.6782139632287585E-3,4.6917935892169613E-3,3.6794176096222554E-3,4.7192365332267387E-3,4.3885424581060137E-3,4.7470647234081871E-3,4.4139855136555561E-3,4.775286768420867E-3,4.7895482476835172E-3,4.4528263073570504E-3,4.8183777889456757E-3,4.4791829004248492E-3,4.8476238686864775E-3,4.8624060881494041E-3,4.1615701775591556E-3,4.8922950030121518E-3,4.5467563392875224E-3,4.9226249309271587E-3,4.5744820169832138E-3,4.9534062028914975E-3,4.9689694105744878E-3,4.6168459031225078E-3,5.0004477895978401E-3,4.645619751405209E-3,5.0324048026032337E-3,{"$f":"IF(GT90,GU86/GT90)","v":5.0485663875149706E-3},3.9391050133639463E-3,5.081263099671416E-3,4.7194890053983531E-3,5.1144679979106163E-3,4.7498389800785966E-3,5.1481935891389257E-3,5.1652556664703022E-3,4.7962590436682259E-3,5.1997866636792041E-3,4.8278198997903079E-3,5.2348714822432899E-3,5.2526259445435488E-3,4.0872922410179853E-3,5.2885679764788137E-3,4.90896309867302E-3,5.3250998484762266E-3,4.9423514681560445E-3,5.3622368481284505E-3,5.3810371941407026E-3,4.9934750589111718E-3,5.4191117286264629E-3,5.0282728248445176E-3,5.4578320073065964E-3,5.4774396736473859E-3,4.250311702889354E-3,5.5171611448308778E-3,5.1178835727257732E-3,5.5575727166813915E-3,5.1548171345602431E-3,5.5986932756762657E-3,5.6195255176676355E-3,5.2114382372321685E-3,5.6617465077798274E-3,5.2500259398360954E-3,5.7047268319406373E-3,5.7265084252898424E-3,4.8699429396931301E-3,5.7706682817237898E-3,5.349576145959857E-3,5.8156427266817124E-3,5.3906818891779383E-3,5.8614553704168246E-3,5.8846836468636398E-3,5.4537851567095941E-3,5.9317998949882152E-3,5.4968503053920217E-3,5.9798175175816634E-3,6.0041727570558333E-3,4.6314796395682039E-3,6.0535935124834692E-3,5.6081763570430864E-3,6.1039853592820591E-3,5.6542393519117742E-3,6.1553782059715206E-3,6.1814596895631005E-3,5.7250610153640556E-3,6.2344128575013164E-3,5.7734691392880956E-3,6.2884473914343077E-3,6.3158809147121379E-3,4.8566486460527745E-3,6.3716027704712533E-3,5.8988921985189402E-3,{"$f":"IF(JF90,JG86/JF90)","v":6.4284952312726133E-3},5.9509087794372573E-3,6.4865967523304174E-3,6.5161133923419007E-3,6.0310224932814578E-3,6.5761043710888169E-3,6.0858787569426911E-3,6.6374082352949016E-3,6.6685664416573356E-3,5.11115841325955E-3,6.7319244088522865E-3,6.2283760543484969E-3,6.7967113635566028E-3,6.2876300135176859E-3,6.8629775919359431E-3,6.8966817989387762E-3,6.3790704125490597E-3,6.965266500598131E-3,6.4418087147727785E-3,7.0354669837977783E-3,7.0711915678830289E-3,5.9700848902016455E-3,7.1439278617876278E-3,6.6052629695161624E-3,7.2184338196803876E-3,6.6734372735818941E-3,7.2947764808112929E-3,7.3336584587742537E-3,6.7788820861293146E-3,7.4128894531508222E-3,6.851397085240866E-3,7.4941402803899212E-3,7.5355479934339801E-3,5.7360373684651831E-3,7.6199800627218617E-3,7.0409690227900027E-3,7.7066403303941286E-3,7.1203139902807988E-3,7.7956201861235606E-3,7.8410098973420734E-3,7.2433598408795999E-3,7.9336516927946618E-3,7.328208124587331E-3,8.0288645509513645E-3,8.0774695030606837E-3,6.1263311875059184E-3,8.1767486892966416E-3,7.5509092819371574E-3,8.2788881897263925E-3,7.6445035499590327E-3,8.3840158779403904E-3,8.4377423559652987E-3,7.7900969164406229E-3,8.5476092018131403E-3,7.8908135715922718E-3,8.660819141428815E-3,8.7187266762777937E-3,6.5880850026527864E-3,8.8372501193006905E-3,8.156417300797315E-3,8.9595301548817466E-3,8.2685873038302812E-3,9.0857513092080615E-3,9.1504008060887855E-3,{"$f":"IF(LR90,LS86/LR90)","v":8.4437229030944194E-3},9.2829068157374954E-3,8.5653388062279651E-3,9.4198713859460978E-3,9.4900976239768835E-3,7.9495877528667717E-3,9.6341908320966146E-3,8.8878876583488638E-3,9.7833548528208272E-3,9.0249104745973932E-3,9.9378660222212787E-3,1.0017218688201535E-2,9.2398128044492676E-3,1.0180314007670152E-2,9.3897384741449229E-3,1.0349541149764727E-2,1.0436564619186864E-2,7.8256502155785168E-3,1.0615667445908661E-2,9.7901587231985516E-3,1.0801848279127405E-2,9.9614996310674817E-3,1.0995540175711391E-2,1.1095347868873564E-2,1.0231727896665571E-2,1.1301198319195892E-2,1.042134705708843E-2,1.151580888888485E-2,1.1626577655759038E-2,8.6841579255054081E-3,1.1855426784431399E-2,1.0932250013546946E-2,1.2094578340880499E-2,1.1152877382608709E-2,1.2344750761518595E-2,1.2474212796151045E-2,1.1503320180753045E-2,1.2742415501886387E-2,1.1751059211895142E-2,1.3023753095384014E-2,1.3169655209286453E-2,9.7994822559205573E-3,1.3472596773555001E-2,1.2426204620409794E-2,1.379136475531475E-2,1.2721259179659454E-2,1.412724197739052E-2,1.4302035876065516E-2,1.3194341286509485E-2,1.4666299519946323E-2,1.3532095600352453E-2,1.5051548554595862E-2,1.5252621097121494E-2,1.269290060474795E-2,1.5672941951977621E-2,1.4466803237365343E-2,1.6119390083726357E-2,1.4881975028344603E-2,1.6594493451289084E-2,1.6843671489480745E-2,1.5556342060383638E-2,1.7367250521372862E-2,1.6044478024257351E-2,1.792740976840251E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.8222431586122009E-2},1.3472511929487063E-2,1.8845126328400356E-2,1.7425229324133634E-2,1.9515541426771948E-2,1.8053015977709492E-2,2.0239402707720133E-2,2.0623420604121961E-2,1.9092421534109123E-2,2.1440329912823467E-2,1.9860422162104867E-2,2.2329643854697892E-2,2.2804537766494829E-2,1.68349646236403E-2,2.3821998278447006E-2,2.2107219434254193E-2,2.4940967170061661E-2,2.3166820274415505E-2,2.6177471253163359E-2,2.6845754900553954E-2,2.497647382921496E-2,2.829667958706391E-2,2.6359973746697497E-2,2.9923182498700355E-2,3.0812563265211437E-2,2.2789584127908637E-2,3.2768959192504853E-2,3.0652138492491769E-2,3.5004493930892486E-2,3.2813489261407335E-2,3.75835828961186E-2,3.9027726378935076E-2,3.6730175772938273E-2,4.2292427425419499E-2,3.9934181321691443E-2,4.617850916346275E-2,4.8412821725148124E-2,4.1125721603183132E-2,5.3625806712061359E-2,5.1239903302919845E-2,6.0141419762046129E-2,5.7871439586725401E-2,6.8517927709393162E-2,7.367241478379051E-2,7.1961900205269588E-2,8.6792246993341579E-2,8.6051112840044353E-2,0.10574200397864024,0.11876949158992421,9.5795973351844504E-2,0.15785069679329347,0.17057760456283855,0.23601058501069611,0.28327370840609339,0.47048518860796967,0.93943058955807413,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4404604808163189E-2,4.7825484063285781E-2,4.4606687132894313E-2,4.8048613353496944E-2,4.8161106438545605E-2,3.8193518814393805E-2,4.8387977181542807E-2,4.5121703476435841E-2,4.8617398398724428E-2,4.533174035785667E-2,4.8849416312074394E-2,4.8966413784640048E-2,4.5651244920848384E-2,4.9202415909419955E-2,4.5867277537067146E-2,4.944113534569055E-2,4.9561529745834304E-2,3.9222703877690945E-2,4.9804419979953489E-2,4.6418291631304488E-2,5.0050155830997284E-2,4.6643193249081602E-2,5.0298790912130173E-2,5.0424212792096065E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":4.6985514794689619E-2},5.0677300256705457E-2,4.7217115576695237E-2,5.0933427084802259E-2,5.1062648517396808E-2,4.3946801666956144E-2,5.1323444768024869E-2,4.7808352821531772E-2,5.1587429808437307E-2,4.804988510043269E-2,5.1854666184287898E-2,5.1989523622333847E-2,4.8417758075877379E-2,5.226175793227425E-2,4.866680919413497E-2,5.2537407349851406E-2,5.2676534096429979E-2,4.1505645489865933E-2,5.2957435426237459E-2,4.9303193710852275E-2,5.3241926949719617E-2,4.9563418156841635E-2,5.3530082088710129E-2,5.367555701331083E-2,4.9960038769859952E-2,5.3969349716037951E-2,5.0228743066959625E-2,5.4266998655725901E-2,5.4417294396873359E-2,4.2778075769499768E-2,5.4720880035241087E-2,5.0916048636749103E-2,5.5028528417937109E-2,5.1197386995752409E-2,5.5340326317116356E-2,5.5497809136107065E-2,5.1626515157736398E-2,5.5815999527966696E-2,5.1917467598520617E-2,5.6138567558745106E-2,5.6301523070603536E-2,4.4153011315467061E-2,5.6630838398720865E-2,5.2662509497272164E-2,5.6964776680898249E-2,5.2967826163866673E-2,5.7303441221050404E-2,5.7474578972202206E-2,5.3433915688284608E-2,5.7820533467348112E-2,5.3750194805098191E-2,5.817148642423773E-2,5.8348873057792849E-2,4.9938842130709871E-2,5.8707540036145825E-2,5.4561076071450269E-2,5.9071499171125905E-2,5.4893784203798562E-2,5.944087443469797E-2,5.9627632926893853E-2,5.5402150837470091E-2,6.0005373475174081E-2,5.5747437016862508E-2,6.0388857631238801E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":6.0582796650179647E-2},4.7269260160367352E-2,6.0975157196056992E-2,5.6633868064780241E-2,6.1373615974927395E-2,5.6998067760943155E-2,6.1778323069667108E-2,6.1983067997643623E-2,5.7555108524018711E-2,6.2397439964150453E-2,5.7933838797483692E-2,6.2818457786919482E-2,6.3031511334522589E-2,4.904750689221582E-2,6.3462815717745757E-2,5.890755718407624E-2,6.3901198181714719E-2,5.9308217617872534E-2,6.4346842177541413E-2,6.4572446329688435E-2,5.9921700706934061E-2,6.5029340743517558E-2,6.0339273898134212E-2,6.5493984087679161E-2,6.5729276083768634E-2,5.1003740434672248E-2,6.620593373797054E-2,6.1414602872709279E-2,6.6690872600176698E-2,6.1857805614722913E-2,6.7184319308115192E-2,6.743430621201163E-2,6.2537258846786015E-2,6.7940958093357928E-2,6.3000311278033141E-2,6.8456721983287644E-2,6.8718101103478105E-2,5.8439315276317558E-2,6.9248019380685477E-2,6.4194913751518284E-2,6.9787712720180556E-2,6.4688182670135264E-2,7.0337464445001899E-2,7.0616203762363675E-2,6.5445421880515137E-2,7.1181598739858576E-2,6.5962203664704261E-2,7.1757810210979961E-2,7.2050073084669999E-2,5.5577755674818444E-2,7.2643122149801634E-2,6.729811628451704E-2,7.3247824311384713E-2,6.7850872222941283E-2,7.3864538471658248E-2,7.4177516274757202E-2,6.8700732184368674E-2,7.4812954290015804E-2,6.9281629671457151E-2,7.5461368697211692E-2,7.5790570976545651E-2,5.8279783752633291E-2,7.6459233245655039E-2,7.0786706382227282E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":7.7141942775271366E-2},7.1410905353247095E-2,7.7839161027965009E-2,7.8193360708102816E-2,7.2372269919377494E-2,7.8913252453065796E-2,7.303054508331229E-2,7.9648898823538816E-2,8.0022797299888024E-2,6.1333900959114604E-2,8.0783092906227441E-2,7.4740512652181956E-2,8.1560536362679237E-2,7.5451560162212231E-2,8.2355731103231314E-2,8.2760181587265308E-2,7.6548844950588724E-2,8.3583198007177575E-2,7.7301704577273339E-2,8.4425603805573346E-2,8.4854298814596343E-2,7.1641018682419746E-2,8.572713434145153E-2,7.9263155634193949E-2,8.6621205836164644E-2,8.0081247282982729E-2,8.7537317769735515E-2,8.8003901505291041E-2,8.1346585033551772E-2,8.895467343780987E-2,8.2216765022890395E-2,8.9929683364679047E-2,9.0426575921207758E-2,6.8832448421582204E-2,9.1439760752662344E-2,8.4491628273480029E-2,9.2479683964729539E-2,8.544376788336959E-2,9.3547442233482728E-2,9.4092118768104888E-2,8.6920318090555199E-2,9.5203820313535942E-2,8.7938497495047979E-2,9.6346374611416374E-2,9.6929634036728204E-2,7.3515974250071017E-2,9.81209842715597E-2,9.0610911383245896E-2,9.9346658276716709E-2,9.1734042599508389E-2,0.10060819053528469,0.10125290827158359,9.3481162997287481E-2,0.10257131042175768,9.4689762859107268E-2,0.10392982969714579,0.10462472011533352,7.905702003183343E-2,0.10604700143160828,9.7877007609567773E-2,0.10751436185858096,9.9223047645963375E-2,0.10902901571049674,0.10980480967306543,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.10132467483713303},0.11139488178884994,0.10278406567473558,0.11303845663135317,0.1138811714877226,9.5395053034401267E-2,0.11561028998515938,0.10665465190018636,0.11740025823384992,0.10829892569516872,0.11925439226665535,0.12020662425841842,0.11087775365339121,0.12216376809204182,0.11267686168973907,0.12419449379717673,0.12523877543024237,9.3907802586942202E-2,0.12738800935090394,0.11748190467838263,0.12962217934952885,0.11953799557280978,0.13194648210853671,0.13314417442648277,0.12278073475998685,0.13561437983035071,0.12505616468506117,0.1381897066666182,0.13951893186910846,0.1042098951060649,0.14226512141317679,0.13118700016256335,0.14513494009056599,0.13383452859130451,0.14813700913822314,0.14969055355381253,0.13803984216903653,0.15290898602263664,0.1410127105427417,0.15628503714460817,0.15803586251143745,0.11759378707104669,0.16167116128266001,0.14911445544491753,0.16549637706377701,0.15265511015591346,0.16952690372868623,0.1716244305127862,0.15833209543811383,0.17599559423935587,0.16238514720422942,0.18061858265515035,0.18303145316545794,0.15231480725697538,0.18807530342373147,0.17360163884838412,0.19343268100471628,0.17858370034013524,0.19913392141546901,0.20212405787376894,0.18667610472460366,0.20840700625647435,0.19253373629108822,0.21512891722083011,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.21866917903346411},0.16167014315384476,0.22614151594080428,0.20910275188960359,0.23418649712126338,0.21663619173251392,0.24287283249264158,0.24748104724946351,0.22910905840930948,0.25728395895388162,0.2383250659452584,0.2679557262563747,0.27365445319793796,0.2020195754836836,0.28586397934136409,0.26528663321105028,0.2992916060407399,0.27800184329298605,0.31412965503796031,0.32214905880664746,0.29971768595057952,0.33956015504476689,0.31631968496037,0.35907818998440427,0.36975075918253725,0.27347500953490367,0.3932275103100582,0.36782566190990124,0.42005392717070983,0.39376187113688799,0.4510029947534232,0.46833271654722092,0.44076210927525927,0.50750912910503398,0.47921017586029735,0.554142109961553,0.58095386070177746,0.49350865923819759,0.64350968054473634,0.6148788396350382,0.72169703714455358,0.69445727504070476,0.82221513251271794,0.88406897740548618,0.863542802463235,1.0415069639200989,1.0326133540805322,1.2689040477436828,1.4252338990790905,1.1495516802221339,1.8942083615195218,2.0469312547540626,2.832127020128353,3.3992845008731205,5.6458222632956359,11.27316707469689,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":5.3581618529663366E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":6.6227050162672274E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99467039503305887,0.98936919475522145,0.98409624778071558,0.97885140353059519,0.97363451222844133,0.96844542489608332,0.96328399334934578,0.95815007019381604,0.95304350882063604,0.94796416340231471,0.9429118888885637,0.93788654100215507,0.93288797623480291,0.92791605184306214,0.92297062584425515,0.9180515570124147,0.91315870487425321,0.90829192970515005,0.90345109252516109,0.8986360550950504,0.89384667991234346,0.88908283020739876,0.88434436993950349,0.87963116379298723,{"$f":"1/(1+$F$95)^EI8","v":0.87494307717335984},0.87027997620346609,0.86564172771966286,0.86102819926801633,0.85643925910052132,0.85187477617133578,0.84733462013304117,0.84281866133291883,0.83832677080924822,0.83385882028762348,0.8294146821772912,0.8249942295675049,0.82059733622390429,0.81622387658490669,0.81187372575812389,0.80754675951679422,0.80324285429623632,0.79896188719031913,0.79470373594795318,0.79046827896959804,0.78625539530379229,0.7820649646436969,0.77789686732366137,0.77375098431580502,0.76962719722661987,0.76552538829358807,0.76144544038181916,0.75738723698070554,0.75335066220059521,0.74933560076948258,0.74534193802971582,0.74136955993472287,0.73741835304575576,0.73348820452864971,0.72957900215060123,0.72569063427696323,0.72182298986805826,0.71797595847600504,0.71414943024156707,0.71034329589101319,0.70655744673299914,0.70279177465546183,0.69904617212253273,0.69532053217146716,0.69161474840959003,0.68792871501125663,0.68426232671483112,0.68061547881968099,0.6769880671831866,0.67337998821776723,0.66979113888792319,0.66622141670729274,0.66267071973572711,0.65913894657637706,0.65562599637279939,0.65213176880607504,0.64865616409194604,0.6451990829779648,0.6417604267406597,0.63834009718271634,0.63493799663017358,0.63155402792963378,0.6281880944454884,0.62484010005715818,{"$f":"1/(1+$F$95)^GU8","v":0.62150994915634961},0.61819754664432269,0.61490279792917635,0.61162560892314677,0.60836588603992181,0.60512353619196591,0.60189846678786418,0.59869058572967726,0.59549980141031145,0.59232602271090262,0.58916915899821432,0.58602912012204866,0.58290581641267414,0.57979915867826237,0.57670905820234231,0.57363542674126711,0.5705781765216934,0.56753722023807518,0.56451247105017055,0.56150384258056119,0.5585112489121874,0.55553460458589243,0.55257382459798388,0.54962882439780469,0.54669951988532006,0.54378582740871506,0.54088766376200548,0.53800494618266226,0.53513759234924818,0.53228552037906673,0.52944864882582365,0.52662689667730112,0.52382018335304492,0.52102842870206267,0.51825155300053471,0.51548947694953795,0.51274212167278188,0.51000940871435463,0.50729126003648406,0.50458759801730757,0.50189834544865775,0.49922342553385501,0.4965627618855164,0.49391627852337339,0.49128389987210214,0.48866555075916551,0.48606115641266651,0.48347064245921229,0.4808939349217915,0.47833096021766047,0.47578164515624283,0.47324591693703855,0.47072370314754636,0.46821493176119422,0.4657195311352838,0.46323743000894363,0.46076855750109497,0.4583128431084269,0.45587021670338329,0.45344060853216039,0.4510239492127146,0.44862016973278107,0.44622920144790335,0.44385097607947233,{"$f":"1/(1+$F$95)^JG8","v":0.44148542571277749},0.43913248279506656,0.43679208013361687,0.43446415089381607,0.43214862859725461,0.42984544711982581,0.42755454068983906,0.42527584388614015,0.42300929163624446,0.42075481921447772,0.41851236224012794,0.41628185667560658,0.41406323882462087,0.41185644533035343,0.40966141317365401,0.4074780796712395,0.40530638247390405,0.40314625956473821,0.40099764925735831,0.39886049019414449,0.39673472134448928,0.3946202820030536,0.3925171117880345,0.39042515063943956,0.38834433881737279,0.38627461690032833,0.38421592578349317,0.38216820667705953,0.38013140110454646,0.37810545090112935,0.37609029821197926,0.37408588549061023,0.3720921554972369,0.370109051297139,0.36813651625903598,0.3661744940534693,0.36422292865119488,0.3622817643215816,0.3603509456310211,0.35843041744134402,0.35652012490824581,0.35462001347972044,0.35273002889450217,0.35085011718051673,0.34898022465333961,0.34712029791466287,0.34527028385077085,0.34343012963102254,0.34159978270634378,0.33977919080772606,0.33796830194473404,0.33616706440402061,0.33437542674785103,0.33259333781263256,0.33082074670745487,0.32905760281263557,0.32730385577827559,0.32555945552282078,0.32382435223163175,0.32209849635556154,0.32038183860954061,0.31867432997116951,0.3169759216793186,0.31528656523273563,{"$f":"1/(1+$F$95)^LS8","v":0.31360621238866143},0.31193481516145127,0.31027232582120495,0.30861869689240379,0.30697388115255525,0.30533783163084338,0.30371050160678859,0.30209184460891281,0.30048181441341276,0.29888036504283955,0.29728745076478613,0.29570302609058075,0.29412704577398896,0.29255946480992018,0.29100023843314354,0.28944932211700919,0.28790667157217659,0.28637224274535006,0.28484599181802045,0.28332787520521374,0.28181784955424721,0.28031587174349021,0.27882189888113368,0.27733588830396483,0.27585779757614898,0.2743875844880177,0.27292520705486345,0.27147062351574042,0.27002379233227225,0.2685846721874659,0.2671532219845314,0.26572940084570823,0.26431316811109862,0.26290448333750582,0.26150330629727919,0.26010959697716562,0.2587233155771671,0.25734442250940354,0.25597287839698285,0.25460864407287603,0.2532516805787991,0.25190194916410014,0.25055941128465303,0.24922402860175644,0.24789576298103944,0.24657457649137207,0.24526043140378226,0.24395329019037851,0.24265311552327823,0.24135987027354164,0.24007351751011155,0.23879402049875856,0.23752134270103256,0.23625544777321855,0.23499629956529955,0.23374386211992354,0.23249809967137716,0.23125897664456424,0.23002645765398969,0.22880050750274908,0.22758109118152378,0.22636817386758085,0.22516172092377884,0.22396169789757839,{"$f":"1/(1+$F$95)^OE8","v":0.22276807052005887},0.22158080470493929,0.2203998665476051,0.21922522232413974,0.21805683849036228,0.21689468168086853,0.21573871870807906,0.21458891656129098,0.2134452424057354,0.2123076635816398,0.21117614760329551,0.21005066215812945,0.20893117510578224,0.20781765447718958,0.20671006847366991,0.20560838546601587,0.20451257399359143,0.2034226027634333,0.20233844064935724,0.20126005669106925,0.20018742009328169,0.19912050022483338,0.19805926661781537,0.19700368896670029,0.1959537371274776,0.19490938111679237,0.19387059111108892,0.19283733744575945,0.19180959061429681,0.1907873212674519,0.18977050021239553,0.1887590984118846,0.18775308698343326,0.18675243719848786,0.18575712048160647,0.18476710840964294,0.18378237271093562,0.18280288526449917,0.18182861809922238,0.18085954339306864,0.17989563347228224,0.17893686081059737,0.17798319802845236,0.17703461789220781,0.17609109331336903,0.17515259734781199,0.17421910319501446,0.17329058419729021,0.17236701383902822,0.17144836574593494,0.17053461368428149,0.16962573156015429,0.16872169341871032,0.16782247344343523,0.16692804595540681,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^QQ8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^TC8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^VO8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^YA8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,{"$f":"1/(1+$F$95)^AAM8","v":0.16603838541256105},0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105,0.16603838541256105]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":84718379.995007649},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841161.69921938994,834188.52465027361,827265.7856762429,820393.14276455727,813570.25856901985,806796.79791631398,800072.42779242585,793396.81732914632,786769.63779066014,780190.56256021233,773659.26712685893,767175.42907229846,760738.72805778438,754348.84581111441,748005.46611370542,741708.27478773997,735456.9596833993,729251.2106661679,723090.71960421896,716975.18035587773,710904.28875715937,704877.74260938459,698895.24166687066,692956.4876246975,687061.18410655006,{"$f":"EJ95*EI90*EJ7","v":681209.03665263345},675399.75270766229,669633.04160892509,663908.61457442155,658226.18469106918,652585.46690298803,646986.17799985153,641428.0366053133,635910.76316550118,630434.0799375847,624997.71097841021,619601.38213320891,614244.82102436991,608927.75704028609,603649.92132426566,598411.04676351359,593210.86797817925,588049.12131047202,582925.54481384333,577839.87824223633,572791.86303939857,567781.2423282644,562807.76090039813,557871.16520550684,552971.2033410127,548107.62504169252,543280.18166938052,538488.62620273326,533732.7132270583,529012.19892420527,524326.84106251842,519676.39898685232,515060.6336086471,510479.30739606603,505932.18436419306,501419.03006529174,496939.61157912196,492493.69750331837,488081.05794382642,483701.4645053987,479354.69028214802,475040.50984815985,470758.69924816233,466509.03598825342,462291.29902668536,458105.26876470511,453950.72703745269,449827.45710491424,445735.24364293081,441673.87273426371,437643.13185971306,433642.80988929322,429672.69707346032,425732.5850343958,421822.26675734186,417941.53658199211,414090.19019393408,410268.02461614431,406474.83820053685,402710.43061956327,398974.60285786452,395267.15720397409,391587.89724207227,387936.62784379261,{"$f":"GV95*GU90*GV7","v":384313.15516007645},380717.28661307989,377148.83088812948,373607.59792572871,370093.39891361166,366606.04627884837,363145.35367999703,359711.13599930541,356303.20933496021,352921.39099338453,349565.49948158191,346235.35449952987,342930.77693261771,339651.58884413267,336397.61346779269,333168.67520032416,329964.59959408629,326785.2133497413,323630.34430896887,320499.82144722727,317393.47486655694,314311.13578843157,311252.63654665014,308217.8105802756,305206.49242661573,302218.51771424769,299253.72315608611,296311.94654249371,293393.02673443482,290496.80365667096,287623.1182909988,284771.81266952975,281942.72986801167,279135.71399919083,276350.61020621652,273587.2646560854,270845.52453312639,268125.23803252698,265426.25435389811,262748.42369488091,260091.59724479061,257455.62717830218,254840.36664917369,252245.66978400899,249671.39167605911,247117.38837906218,244583.51690112101,242069.6351986198,239575.60217017701,237101.27765063723,234646.52240509918,232211.19812298196,229795.16741212673,227398.29379293617,225020.44169254962,222661.476439055,220321.26425573588,217999.6722553549,215696.56843447275,213411.82166780179,211145.3017025954,208896.87915307202,206666.42549487346,204453.81305955839,{"$f":"JH95*JG90*JH7","v":202258.91502912933},200081.60543059412,197921.75913056079,195779.25182986696,193653.96005824103,191545.76116899855,189454.53333376962,187380.1555372609,185322.50757204878,183281.47003340567,181256.92431415827,179248.75259957844,177256.8378623045,175281.06385729575,173321.31511681731,171377.47694545673,169449.43541517123,167537.0773603663,165640.29037300445,163758.9627977451,161892.98372711366,160042.24299670217,158206.63118039846,156386.03958564607,154580.36024873325,152789.48593011129,151013.31010974225,149251.72698247587,147504.63145345481,145771.91913354909,144053.48633481842,142349.23006600366,140659.04802804571,138982.83860963272,137320.5008827748,135671.9345984071,134037.04018201921,132415.718729313,130807.87200188672,129213.40242294663,127632.2130730452,126064.20768584569,124509.29064391386,122967.36697453534,121438.34234555947,119922.12306126916,118418.61605827628,116927.72890144316,115449.36977982927,113983.44750266329,112529.87149534051,111088.55179544544,109659.39904879864,108242.32450552925,106837.2400161712,105444.05802778466,104062.69158010111,102693.05430169293,101335.06040616694,99988.624688381737,98653.662520688784,97330.089849196884,96017.823190060284,94716.779625790092,{"$f":"LT95*LS90*LT7","v":93426.876801588471},92148.032921706137,90880.166745822644,89623.19758544935,88377.045300354759,87141.630295012685,85916.873515072366,84702.696443850873,83499.021098847472,82305.770028280007,81122.866307642718,79950.23353628625,78787.795834018325,77635.477837726547,76493.204698022033,75360.902075904058,74238.496139445953,73125.913560501562,72023.081511432509,70929.927661856244,69846.380175413986,68772.3677065597,67707.819397368614,66652.664874366339,65606.834245377569,64570.258096394806,63542.867488466669,62524.593954605953,61515.36949671703,60515.126582542551,59523.79814262945,58541.317567314181,57567.618703726672,56602.635852813299,55646.303766378674,54698.557644146036,53759.333130836036,52828.566313264164,51906.19371745627,50992.152305782438,50086.379474108806,49188.813048967422,48299.391284743913,47418.052860883014,46544.736879111508,45679.382860678903,44821.930743615427,43972.320880007384,43130.494033289644,42296.391375555293,41469.954484882212,40651.125342676714,39839.846331033659,39036.06023011361,38239.710215536223,37450.739855790402,36669.093109660636,35894.714323669708,35127.548229537497,34367.539941655974,33614.634954580033,32868.779140534316,32129.918746935677,31398.000393931547,{"$f":"OF95*OE90*OF7","v":30672.97107195362},29954.778139287217,29243.369319655932,28538.692699821713,27840.696727199931,27149.330207489766,26464.542302319489,25786.282526906685,25114.500747733342,24449.147180235665,23790.172386508457,23137.527273024229,22491.163088366582,21851.031420978128,21217.084196922591,20589.273677661156,19967.552457842932,19351.873463109416,18742.189947912913,18138.455493348833,17540.624005001671,16948.649710804788,16362.487158913653,15782.091215592747,15207.417063115767,14638.420197679228,14075.056427329351,13517.28186990209,12965.052950976291,12418.326401839844,11877.059257468782,11341.208854519251,10810.732829332246,10285.589115951028,9765.7359441511926,9251.1318374832863,8741.7356113278274,8237.5063709627884,7738.4035096433299,7244.3867066938246,6755.4159256119747,6271.4514121850589,5792.4536926181754,5318.3835716744179,4849.2021308268932,4384.8707264225559,3925.3509878577306,3470.604815765289,3020.594380213377,2575.2821189156575,2134.6307354529622,1698.6031975063115,1267.1627351011955,840.27283886309158,417.89725828410803,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999789},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.9289162430745079E-3,9.8466061874581557E-3,9.7648914642252688E-3,9.6837680655945269E-3,9.6032320095941707E-3,9.5232793399007108E-3,9.4439061256786673E-3,9.3651084614212437E-3,9.286882466792018E-3,9.2092242864675652E-3,9.1321300899810613E-3,9.0555960715668453E-3,8.9796184500059353E-3,8.904193468472453E-3,8.8293173943810588E-3,8.754986519235234E-3,8.6811971584765772E-3,8.60794565133495E-3,8.5352283606795806E-3,8.4630416728710845E-3,8.3913819976143555E-3,8.3202457678123939E-3,8.2496294394210044E-3,8.1795294913043961E-3,8.1099424250916721E-3,{"$f":"EJ96/$H$96","v":8.0408647650341784E-3},7.9722930578637451E-3,7.9042238726517878E-3,7.8366538006692868E-3,7.7695794552475822E-3,7.7029974716400869E-3,7.6369045068847823E-3,7.5712972396676124E-3,7.5061723701866662E-3,7.4415266200172315E-3,7.3773567319776485E-3,7.3136594699960179E-3,7.2504316189776832E-3,7.1876699846735673E-3,7.1253713935492862E-3,7.0635326926550912E-3,7.0021507494965841E-3,6.9412224519062454E-3,6.8807447079157367E-3,6.8207144456290088E-3,6.7611286130961484E-3,6.7019841781880514E-3,6.6432781284718112E-3,6.5850074710869294E-3,6.5271692326222316E-3,6.4697604589935721E-3,6.412778215322287E-3,6.3562195858143855E-3,6.3000816736404845E-3,6.2443616008164855E-3,6.1890565080849795E-3,6.134163554797391E-3,6.0796799187968304E-3,6.0256027963016753E-3,5.9719294017898713E-3,5.9186569678839436E-3,5.8657827452367004E-3,5.8133040024176625E-3,5.7612180258001678E-3,5.7095221194491995E-3,5.6582136050098665E-3,5.6072898215966055E-3,5.5567481256830406E-3,5.5065858909925363E-3,5.4568005083894151E-3,5.4073893857708409E-3,5.3583499479593856E-3,5.3096796365962387E-3,5.2613759100350764E-3,5.2134362432366037E-3,5.1658581276637118E-3,5.1186390711773205E-3,5.0717765979328266E-3,5.0252682482772176E-3,4.9791115786467985E-3,4.9333041614655626E-3,4.8878435850441887E-3,4.8427274534796451E-3,4.7979533865554315E-3,4.753519019642426E-3,4.7094220036003479E-3,4.6656600046798193E-3,4.622230704425038E-3,4.5791317995770601E-3,{"$f":"GV96/$H$96","v":4.5363610019776533E-3},4.4939160384737655E-3,4.4517946508225775E-3,4.4099945955971415E-3,4.3685136440925901E-3,4.3273495822329462E-3,4.2865002104784909E-3,4.2459633437337066E-3,4.205736811255795E-3,4.1658184565637555E-3,4.1262061373480152E-3,4.0868977253806444E-3,4.0478911064260933E-3,4.0091841801524995E-3,3.9707748600435492E-3,3.9326610733108613E-3,3.894840760806931E-3,3.8573118769386094E-3,3.8200723895811038E-3,3.7831202799925344E-3,3.746453542728987E-3,3.7100701855601291E-3,3.6739682293853103E-3,3.6381457081502088E-3,3.6026006687639822E-3,3.5673311710169276E-3,3.5323352874986605E-3,3.4976111035167931E-3,3.4631567170161199E-3,3.4289702384982996E-3,3.3950497909420374E-3,3.3613935097237578E-3,3.3279995425387764E-3,3.2948660493229446E-3,3.2619912021748E-3,3.2293731852781836E-3,3.1970101948253374E-3,3.1649004389404903E-3,3.1330421376038983E-3,3.1014335225763804E-3,3.0700728373242911E-3,3.0389583369449902E-3,3.0080882880927505E-3,2.9774609689051362E-3,2.9470746689298347E-3,2.916927689051945E-3,2.8870183414217081E-3,2.8573449493827039E-3,2.8279058474004687E-3,2.7986993809915785E-3,2.7697239066531562E-3,2.7409777917928304E-3,2.7124594146591126E-3,2.6841671642722211E-3,2.6560994403553254E-3,2.6282546532662237E-3,2.600631223929437E-3,2.573227583768733E-3,2.546042174640066E-3,2.5190734487649303E-3,2.4923198686641309E-3,2.4657799070919684E-3,2.4394520469708234E-3,2.4133347813261609E-3,{"$f":"JH96/$H$96","v":2.3874266132219266E-3},2.3617260556963518E-3,2.3362316316981519E-3,2.3109418740231338E-3,2.2858553252511774E-3,2.2609705376836304E-3,2.2362860732810749E-3,2.2118005036014968E-3,2.1875124097388266E-3,2.1634203822618685E-3,2.1395230211536092E-3,2.1158189357509119E-3,2.0923067446845657E-3,2.0689850758197318E-3,2.0458525661967439E-3,2.0229078619722874E-3,2.000149618360935E-3,1.9775764995770581E-3,1.9551871787770896E-3,1.9329803380021575E-3,1.9109546681210596E-3,1.8891088687736151E-3,1.8674416483143491E-3,1.8459517237565414E-3,1.8246378207166199E-3,1.8034986733588979E-3,1.7825330243406599E-3,1.761739624757592E-3,1.7411172340895456E-3,1.7206646201466465E-3,1.7003805590157333E-3,1.6802638350071392E-3,1.6603132406017983E-3,1.6405275763986848E-3,1.6209056510625784E-3,1.6014462812721641E-3,1.5821482916684414E-3,1.5630105148034712E-3,1.5440317910894313E-3,1.525210968747998E-3,1.5065469037600391E-3,1.4880384598156208E-3,1.4696845082643347E-3,1.4514839280659244E-3,1.4334356057412298E-3,1.4155384353234329E-3,1.3977913183096107E-3,1.3801931636125899E-3,1.3627428875131059E-3,1.345439413612255E-3,1.3282816727842501E-3,1.3112686031294715E-3,1.2943991499278049E-3,1.2776722655922816E-3,1.2610869096230002E-3,1.2446420485613435E-3,1.2283366559444763E-3,1.2121697122601319E-3,1.1961402049016812E-3,1.1802471281234833E-3,1.1644894829965153E-3,1.1488662773642795E-3,1.1333765257989883E-3,1.1180192495580255E-3,{"$f":"LT96/$H$96","v":1.1027934765406751E-3},1.0876982412451265E-3,1.0727325847257479E-3,1.0578955545506269E-3,1.043186204759377E-3,1.0286035958212117E-3,1.0141467945932788E-3,9.9981487427925676E-4,9.856069143882114E-4,9.7152200069371239E-4,9.5755922519320119E-4,9.4371768606762334E-4,9.2999648764130276E-4,9.1639474034207818E-4,9.02911560661685E-4,8.8954607111638563E-4,8.7629740020785031E-4,8.6316468238428052E-4,8.5014705800177883E-4,8.37243673285963E-4,8.2445368029381515E-4,8.1177623687578033E-4,7.9921050663809385E-4,7.8675565890535322E-4,7.7441086868332114E-4,7.6217531662196392E-4,7.500481889787219E-4,7.3802867758201291E-4,7.2611597979496375E-4,7.1430929847936936E-4,7.0260784195988067E-4,6.9101082398841844E-4,6.7951746370880869E-4,6.6812698562164225E-4,6.5683861954935689E-4,6.4565160060153835E-4,6.3456516914043931E-4,6.2357857074671742E-4,6.1269105618538789E-4,6.0190188137199205E-4,5.9121030733897805E-4,5.8061560020229448E-4,5.7011703112819364E-4,5.5971387630024676E-4,5.4940541688656389E-4,5.3919093900722294E-4,5.290697337019042E-4,5.1904109689772892E-4,5.0910432937730009E-4,4.9925873674694636E-4,4.8950362940516554E-4,4.7983832251126895E-4,4.7026213595422118E-4,4.6077439432168035E-4,4.5137442686923006E-4,4.4206156748980953E-4,4.3283515468333435E-4,4.2369453152651102E-4,4.1463904564284065E-4,4.0566804917281483E-4,3.9678089874429731E-4,3.8797695544309552E-4,3.7925558478371581E-4,3.7061615668030707E-4,{"$f":"OF96/$H$96","v":3.6205804541778467E-4},3.535806296231398E-4,3.4518329223692909E-4,3.3686542048494628E-4,3.2862640585007115E-4,3.2046564404429882E-4,3.1238253498094522E-4,3.043764827470289E-4,2.9644689557582792E-4,2.8859318581961107E-4,2.8081476992254081E-4,2.731110683937499E-4,2.6548150578058693E-4,2.5792551064203283E-4,2.5044251552228558E-4,2.430319569245122E-4,2.3569327528476813E-4,2.2842591494608134E-4,2.212293241327014E-4,2.1410295492451235E-4,2.0704626323160709E-4,2.0005870876902451E-4,1.9313975503164573E-4,1.8628886926925144E-4,1.7950552246173641E-4,1.7278918929448193E-4,1.6613934813388521E-4,1.5955548100304382E-4,1.5303707355759526E-4,1.4658361506170964E-4,1.401945983642355E-4,1.338695198749973E-4,1.276078795412437E-4,1.2140918082424553E-4,1.152729306760431E-4,1.0919863951634161E-4,1.0318582120955296E-4,9.7233993041984684E-5,9.1342675699173487E-5,8.5511393243363804E-5,7.9739673091129264E-5,7.4027045991137075E-5,6.8373046002054302E-5,6.2777210470594741E-5,5.7239080009705694E-5,5.1758198476894284E-5,4.6334112952691573E-5,4.0966373719254403E-5,3.5654534239103451E-5,3.0398151133997318E-5,2.5196784163941206E-5,2.0049996206329821E-5,1.4957353235223192E-5,9.9184243007551352E-6,4.93278150867302E-6,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":5.3581618529662291E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":6.6227050162672274E-2},{"$f":"SUM(K98:XFD98)","v":5.3581618529662291E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6740800162256323E-5,3.9243225607977595E-5,3.6298288202613898E-5,3.8774302299057706E-5,3.8541856580676089E-5,3.0310629053602132E-5,3.8080959509497641E-5,3.5214137251742468E-5,3.762533873084635E-5,3.478918035428463E-5,3.7174935381792191E-5,3.6951672025575256E-5,3.4160896763082491E-5,3.6508985864476857E-5,3.3748062615910879E-5,3.6071372787267114E-5,3.5854450933274098E-5,2.813557527313069E-5,3.5424341491674644E-5,3.273666137160108E-5,3.4999164718168651E-5,3.2340235935660568E-5,3.4578865522999232E-5,3.4370527967396518E-5,3.1754151649852148E-5,{"$f":"EJ92*EJ97","v":3.3957443168433368E-5},3.1369056893703125E-5,3.3549100856638599E-5,3.334669154800813E-5,2.845401394628522E-5,3.2945363773662937E-5,3.0425652094124481E-5,3.2548647075847339E-5,3.0055893327625983E-5,3.2156489898540485E-5,3.19621051739613E-5,2.9509249572301395E-5,3.1576691847959914E-5,2.9150080307876628E-5,3.119571161848977E-5,3.1006868393824481E-5,2.4219065556267022E-5,3.0632444981331222E-5,2.8270224100774266E-5,3.0262331688256416E-5,2.792538705525593E-5,2.9896480267970239E-5,2.9715137828339131E-5,2.7415602379610037E-5,2.9355589914262691E-5,2.7080661316630243E-5,2.9000185565863575E-5,2.8824022704369486E-5,2.2458780932419131E-5,2.8474746837912072E-5,2.6260191848436947E-5,2.8129499457953526E-5,2.5938643801078828E-5,2.7788235417055295E-5,2.7619083176236695E-5,2.5463302805491879E-5,2.7283710578273904E-5,2.5151001848822433E-5,2.6952210613503568E-5,2.6787899277524191E-5,2.0818930777277528E-5,2.6462126978469143E-5,2.4386025078561034E-5,2.614011962954791E-5,2.4086238394939151E-5,2.5821834985570936E-5,2.5664075603723941E-5,2.3643081169473754E-5,2.5351296824206854E-5,2.3351934473160562E-5,2.5042137161910646E-5,2.4888901782732014E-5,2.1106554237199684E-5,2.4585094739842262E-5,2.2638807134232235E-5,2.4284806057077079E-5,2.2359352581611402E-5,2.398799620697902E-5,2.384088361115621E-5,2.1946264811251055E-5,2.354921884818679E-5,2.1674882271081889E-5,2.3260935995688688E-5,2.3118050887345686E-5,{"$f":"GV92*GV97","v":1.786920236531887E-5},2.2834769739318297E-5,2.1010195908848355E-5,2.255477623014035E-5,2.0749736391716181E-5,2.227803337721466E-5,2.214086950150017E-5,2.0364740086466571E-5,2.1868934182112585E-5,2.0111821243512245E-5,2.1600158838260365E-5,2.1466945025030389E-5,1.6544913911781078E-5,2.1202843066959974E-5,1.949238726109231E-5,2.0941812885596022E-5,1.9249671952408142E-5,2.0683819881243726E-5,2.0555951612645873E-5,1.8890916763003768E-5,2.0302450334156816E-5,1.8655245092317854E-5,2.0051901396166691E-5,1.9927723640331916E-5,1.5312175783284567E-5,1.9681540927478628E-5,1.8078080741248965E-5,1.9438228042466823E-5,1.7851939584542093E-5,1.919775261677447E-5,1.9078568933950952E-5,1.7517694666958432E-5,1.8842289787861781E-5,1.7298132227230734E-5,1.8608768736600877E-5,1.8493032753900612E-5,1.5569257226416609E-5,1.8263590577807586E-5,1.6760447483612894E-5,1.8036829307858169E-5,1.6549786042621184E-5,1.7812718664559193E-5,1.770164795726145E-5,1.6238432436896997E-5,1.7481457211680423E-5,1.6033914858371629E-5,1.7263842851613089E-5,1.7155992702594708E-5,1.3097388354851139E-5,1.6942188416162123E-5,1.5533100128829244E-5,1.6730888311220704E-5,1.533689476282913E-5,1.6522064064145609E-5,1.6418571622027555E-5,1.504691825386363E-5,1.6213408740085068E-5,1.4856450043253653E-5,1.6010652271597053E-5,1.5910167917812506E-5,1.2104321915678081E-5,1.5710970087399537E-5,1.439006464853725E-5,1.5514111133219561E-5,{"$f":"JH92*JH97","v":1.4207357992884521E-5},1.5319564562774084E-5,1.5223150222921099E-5,1.3937342422899525E-5,1.5032023196060916E-5,1.37599925653621E-5,1.4843143599271104E-5,1.4749538613957736E-5,1.1180722457146275E-5,1.4563982477957216E-5,1.3325753952680492E-5,1.4380610603846461E-5,1.3155650685364161E-5,1.4199398213400708E-5,1.4109594156601272E-5,1.2904271689620295E-5,1.3931575132953558E-5,1.2739169529105339E-5,1.3755654843430938E-5,1.3668474266964543E-5,1.1408561590009838E-5,1.3495657481581937E-5,1.2334943167342994E-5,1.3324880352261526E-5,1.2176606043557529E-5,1.3156119705592856E-5,1.3072488392000334E-5,1.1942625182693421E-5,1.2906709581281524E-5,1.1788956563149816E-5,1.2742890439311738E-5,1.2661708770327732E-5,9.5236187914494398E-6,1.2500787424503394E-5,1.1412746477996876E-5,1.234177049821176E-5,1.1265392615865669E-5,1.2184636320325318E-5,1.210676855574304E-5,1.1047651879898319E-5,1.1952418393290391E-5,1.0904655530919251E-5,1.1799897849485904E-5,1.1724317163135231E-5,8.7817012567339333E-6,1.1574502045679899E-5,1.0554595439635214E-5,1.1426464881773376E-5,1.0417492841275361E-5,1.1280185406531955E-5,1.1207698531104107E-5,1.0214909501864298E-5,1.1064018084742011E-5,1.008187365338262E-5,1.092204564586819E-5,1.0851693831208827E-5,8.0923863012364806E-6,1.0712246934283534E-5,9.7562186614393184E-6,1.0574459734634929E-5,9.6286829545488744E-6,1.0438313283667494E-5,1.037084947527317E-5,9.4402447435935364E-6,{"$f":"LT92*LT97","v":1.0237129079730281E-5},9.3165039552027896E-6,1.0105002979630071E-5,1.0039532088656611E-5,8.2929002773147107E-6,9.9097633327223293E-6,9.0136227794196635E-6,9.781543702202411E-6,8.8950141654977852E-6,9.6548554805344811E-6,9.5920801656651173E-6,8.719774759512861E-6,9.4676562702187962E-6,8.6047069508940577E-6,9.3447203516663993E-6,9.2838050529499518E-6,6.8575969388474581E-6,9.1630692192448957E-6,8.3230746358977003E-6,9.0437791314942864E-6,8.2127950320790673E-6,8.9259182262554493E-6,8.8675185916083361E-6,8.0498698230814059E-6,8.751770807530979E-6,7.9428934928637461E-6,8.6374116017331491E-6,8.5807477320844227E-6,6.3057058407725589E-6,8.468441589560719E-6,7.6810845897840958E-6,8.3574845451243133E-6,7.5785749520856066E-6,8.2478611145438905E-6,8.1935447129887746E-6,7.4271370869351816E-6,8.0858930482122912E-6,7.3277087081136201E-6,7.9795370395085457E-6,7.9268402474899722E-6,5.7935549162856545E-6,7.8223998619611326E-6,7.0843908863794746E-6,7.7192182266678224E-6,6.9891287029228304E-6,7.6172808673714511E-6,7.5667743123450627E-6,6.8484053741928742E-6,7.4666765815488906E-6,6.7560169549708764E-6,7.3677876456427481E-6,7.3187921211427681E-6,5.9689905498433969E-6,7.2216903351613429E-6,6.5299450198957033E-6,7.1257628473917655E-6,6.4414419633870557E-6,7.0309961287636837E-6,6.9840438715198207E-6,6.3107109359008373E-6,6.8909932705876902E-6,6.2248877355250194E-6,6.7990702753727933E-6,6.7535275598183714E-6,{"$f":"OF92*OF97","v":4.877831336057873E-6},6.6632716325234069E-6,6.0148980260879263E-6,6.574111068720921E-6,5.9326977555085785E-6,6.4860332238014577E-6,6.4423964082938747E-6,5.8112841136757688E-6,6.3559192427780782E-6,5.7315825034842522E-6,6.2704938015092661E-6,6.2281716736330216E-6,4.4693717580469385E-6,6.1443010704820706E-6,5.5365876463177787E-6,6.0614520589300988E-6,5.4602637484105614E-6,5.9796128219785824E-6,5.9390682124817075E-6,5.3475368504296732E-6,5.8587217703636773E-6,5.2735423109496865E-6,5.7793561375662158E-6,5.740037569963513E-6,4.0908562055659353E-6,5.6621218928968747E-6,5.0925263080521536E-6,5.5851588664116783E-6,5.0216803697793567E-6,5.5091374478845035E-6,5.4714764247640822E-6,4.9170509956475043E-6,5.3968469844097224E-6,4.8483762411534448E-6,5.3231320855228626E-6,5.2866142675333611E-6,4.2435913564599049E-6,5.2142513167113901E-6,4.6803898702556159E-6,5.1427765954865375E-6,4.6146496739585202E-6,5.0721797857606527E-6,5.0372074050945343E-6,4.5175673550501435E-6,4.9679083698740174E-6,4.4538505775326419E-6,4.8994619561902782E-6,4.8655553789186777E-6,3.4155608118415817E-6,4.7983693377293205E-6,4.2980070853719554E-6,4.7320113341181387E-6,4.2370249188815523E-6,4.6664717278346499E-6,4.6340058408538618E-6,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":487704.84551977675},{"$f":"NPV($F$100,M70:ACA70)","v":490318.04701854772},492945.25047390297,495586.53091059317,498241.96375536313,500911.62483910355,503595.59039902361,506293.93708082184,509006.74194087688,511734.08244844648,514476.03648788552,517232.68236085976,520004.09878859267,522790.36491410818,525591.56030448945,528407.76495315402,531239.05928213662,534085.52414438827,536947.24082608009,539824.29104893014,542716.75697253319,545624.72119670862,548548.26676386094,551487.47716134542,554442.43632385985,557413.22863583628,560399.93893385178,563402.65250905207,566421.45510958612,569456.43294305529,572507.67267897667,575575.26145125623,578659.28686067613,581759.83697739698,584877.000343477,588010.86597539473,591161.52336659364,594329.06249003869,597513.57380078151,600715.14823855064,603933.87723034201,607169.85269303189,610423.16703600239,613693.91316378186,616982.18447869306,620288.07488352736,623611.67878421827,626953.09109254368,630312.40722883528,633689.7231246999,637085.13522576331,640498.74049442238,643930.6364126117,647380.92098459438,650849.6927397527,654337.05073540541,657843.09455963888,661367.92433414434,664911.64071708894,668474.34490597225,672056.13864053285,675657.12420564971,679277.40443425276,682917.08271027461,686576.26297159155,{"$f":"NPV($F$100,BY70:AEM70)","v":690255.04971299798},693953.54798918928,697671.86341775407,701410.10218220646,705168.37103500508,708946.77730060299,712745.42887851899,716564.43424641178,720403.90246318269,724263.94317208999,728144.6666038736,732046.18357991218,735968.60551537899,739912.04442243127,743876.6129134061,747862.42420403298,751869.59211666964,755898.23108355456,759948.45615007135,764020.38297803595,768114.12784899783,772229.80766756192,776367.53996472969,780527.44290125056,784709.63527099765,788914.23650436103,793141.36667166115,797391.14648657059,801663.69730956794,805959.14115140052,810277.60067656718,814619.19920682593,818984.06072470953,823372.30987707258,827784.071978644,832219.4730156149,836678.63964922109,841161.69921938132,845668.77974831488,844553.83957896428,843201.87869691127,842078.19079531869,840717.44269235863,839351.64788180345,838680.62302938709,837308.41453792877,836164.3890710678,834783.21299558633,833630.17935150175,832239.95430041,830844.550676057,829677.22448068764,828272.64154615172,827096.09437471686,825682.24858739588,824263.11647451401,823538.5134920273,822112.48482662113,820914.39591940213,819478.91190820234,818271.32459761668,816826.29890732537,815375.84642263071,814153.22189076431,{"$f":"NPV($F$100,EK70:AGY70)","v":812693.08988196554},811460.74163025268,809990.84148172161,808515.40044506686,807500.95268787991,806016.85214969993,804760.42622422951,803266.33870459336,801999.88004361687,800495.713802082,798985.85019924003,797703.54260907869,796183.4542213626,794890.87488236534,793360.4675431262,791824.24180993985,790982.0104406043,789437.81590944144,788121.02093091724,786566.2879018602,785238.90587143344,783673.53698937362,782102.19005644938,780758.1170206978,779175.97963841876,777821.06631486781,776228.03855247772,774628.90450130403,773723.47545523173,772115.79241695558,770735.21662155748,769116.408978689,767724.65704249463,766094.621459816,764458.3095206049,763048.9716541149,761401.26808985812,759980.48569825164,758321.28443880135,756655.6709104944,755683.45484797389,754008.67568646825,752560.69308533019,750874.16637016705,749414.38150272996,747715.99752906524,746011.02012988378,744532.69811671576,742815.69009280903,741325.28129374236,739596.13003555324,737860.24126509402,736584.14305615332,734837.18322234298,733316.6829991393,731557.29998897668,730024.31842133636,728252.39560084697,726473.53545761434,724920.98504330858,723129.40119203669,721564.06736088428,719759.64007801178,717948.12249294459,{"$f":"NPV($F$100,GW70:AJK70)","v":716829.32087265688},715007.27116639772,713411.32952913875,711576.1517636003,709967.02029004553,708118.59059433208,706262.8647781848,704633.08805523871,702763.915411853,701120.62844760937,699237.88182334637,697347.67681140604,696149.81779166055,694248.338816287,692572.59413315635,690657.23762781685,688967.54979322664,687038.18417775095,685101.14093538281,683389.66332173685,681438.40435479453,679712.64365536091,677747.03389503609,675773.57434640999,674492.06737902644,672506.54502411,670746.35949789418,668746.16264354531,666971.23290084221,664956.22175411345,662933.12728240143,661135.19065539539,659097.06279412122,657284.02121133707,655230.71645944729,653169.14568063687,651565.82910277403,649490.10665208381,647639.2916349594,645548.03368283808,643681.60901206301,641574.66687176586,639459.20309396135,637568.45658941416,635437.07600827888,633530.33658041665,631382.88656325254,629226.72079184209,627761.63717471808,625591.66325848084,623646.14675100939,621459.73496325663,619497.70177879825,617294.69410164503,615082.70540627872,613094.97223345155,610866.14085075248,608861.48409286793,606615.64780936169,604360.62441468111,602796.20938393008,600526.42781739472,598480.62496368599,596193.44566146145,{"$f":"NPV($F$100,JI70:ALW70)","v":594130.16130891035},591825.4163114914,589511.20163190062,587420.75128579896,585088.70900231088,582980.34506420721,580630.30275562056,578270.57191197225,576600.94541568065,574225.4457606076,572073.4155751277,569679.49706378172,567508.95897668076,565096.44305717631,562673.93759174703,560474.67390565656,558033.29302337009,555815.06250866561,553354.62291227339,550883.96132172493,548869.58785697806,546380.83228279953,544114.99769029336,541606.72344149149,539321.27542892727,536793.2925232196,534254.76012288313,531938.90664990328,529380.37021007016,527044.41543301044,524465.67991974019,521876.14779243176,519975.60618996061,517368.07183219161,514982.88154288492,512354.67169118527,509948.70516086277,507299.61779781745,504639.39195979817,502201.25301189639,499519.83598679223,497060.4024246998,494357.58682083181,491643.37017508311,489617.53648748243,486884.09932239691,484372.39233134693,481617.04869440274,479083.32808934106,476305.86313905311,473516.63296117919,470948.85966350371,468137.17500411632,465546.83723126003,462712.47753070673,459866.07357534289,457707.40602053213,454840.48506822321,452194.64098966762,449304.50356672762,446635.32906092785,443721.74666077609,440795.73203129333,438090.50380931783,{"$f":"NPV($F$100,LU70:AOI70)","v":435140.69026356243},432411.54613436968,429437.69908098201,426451.12323103612,423918.31567581702,420908.59308227518,418119.24537418521,415084.89867636521,412270.80557387468,409211.59155922907,406139.22858182591,403286.93154314405,400189.32495669724,397311.65978767874,394188.55990013212,391051.99560632935,388601.74016192654,385441.79632986092,382501.48690286285,379315.43414454604,376348.88675825362,373136.46633416181,369910.14089859475,366903.12140911579,363650.02841436624,360616.10889360134,357335.98270374507,354041.61612865829,351432.77837417851,348113.46813190397,345013.00410158763,341666.00443211669,338537.71369023796,335162.7493075463,331773.0751296833,328601.89791130816,325183.83397581836,321984.126054767,318537.38973479747,315075.58700678992,312298.48276078003,308810.0713496221,305539.66711125954,302021.88380958117,298721.96160302288,295174.5134914309,291611.498865136,288266.11999979737,284672.98871599865,281297.34321853571,277673.79454322375,274034.30010591715,270845.34019729594,267176.21459440433,263724.19624133466,260023.89419296593,256540.54387367971,252808.75352408827,249060.47774997537,245528.91401700393,241748.66931017608,238184.97697298479,234372.44315408316,230543.02035616545,{"$f":"NPV($F$100,OG70:AQU70)","v":227396.46393061554},223536.75864090162,219893.20918457516,216000.41963385357,212323.62040394938,208397.41469965663,204453.75206414875,200725.82487354305,196748.23499621739,192986.21063181615,188974.35275777479,184944.6086780538,181596.72851764067,177534.69178579611,173687.79789790473,169590.64561590835,165708.46001648405,161575.83893748085,157424.7265265641,153488.30973562857,149301.18497996058,145328.57497709061,141105.07519316155,136862.62739150765,133300.97612699898,129024.09530913038,124961.27872371319,120647.11947314936,116546.83694444972,112195.02325550844,107823.6168035867,103665.79875956227,99256.159726928003,95059.916580479825,90611.658912519881,86143.322581268818,82121.366205043101,77615.067773178627,73321.678326099893,68775.784898436745,64442.600777117819,59856.711947471958,55250.050641538415,50855.791832141469,46208.519891713695,41773.445430807209,37085.151744119343,32375.568358726625,28344.427528082633,23595.690794758422,19058.639511784171,14267.854282570817,9688.5419285744301,4855.2819352144998,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":845668.77974831464},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,1114.9401693505934,1351.960882053012,1123.6879015925806,1360.7481029600604,1365.7948105551768,671.02485241636168,1372.2084914583247,1144.0254668609705,1381.1760754814604,1153.0336440845858,1390.2250510917511,1395.403624352999,1167.3261953693582,1404.5829345359234,1176.5471714348532,1413.8457873209845,1419.1321128818672,724.60298248671461,1426.0286654061638,1198.0889072190039,1435.484011199791,1207.587310585659,1445.0256902913097,1450.4524846946588,{"$f":"IF(EI7,EH100-EI100)","v":1222.6245318664005},1460.1320087987697,1232.3482517128577,1469.9001485310728,1475.4410366547527,1014.4477571869502,1484.1005381799769,1256.425925470423,1494.0875196361449,1266.4586609764956,1504.1662415348692,1509.8636028419714,1282.3075901613338,1520.0883877160959,1292.5793389972532,1530.4073392391438,1536.2257331863511,842.23136933555361,1544.1945311628515,1316.794978524209,1554.7330290570389,1327.3820304267574,1565.3688820598181,1571.3469329242362,1344.0730357515858,1582.1373822790338,1354.9133235509507,1593.0277623900911,1599.1340511736926,905.42904607229866,1607.6830382761545,1380.5757953980938,1618.8076428684872,1391.7519361943705,1630.0355826786254,1636.3119392110966,1409.3378664900083,1647.7035642567789,1420.7823916064808,1659.2012594502885,1665.6135283069452,972.21606252051424,1674.779161505634,1447.9826011380646,1686.5267151631415,1459.7848674370907,1698.3839736647205,1704.9773991814582,1478.3220131680137,1717.008023906732,1490.408799066674,1729.1512581891147,1735.8887704592198,1276.0982089407044,1746.9598338103388,1520.5002232036786,1759.3830101626227,1532.9815676403232,1771.922820489388,1778.860143232625,1552.5504143057624,1791.583851271891,1565.333831152413,1804.4272828724934,{"$f":"IF(GU7,GT100-GU100)","v":1811.5175850671949},1118.8016202877043,1822.0497062591603,1595.9416372589767,1835.1777655384503,1609.1314735547639,1848.4296957134502,1855.7258161472855,1629.7767229460878,1869.1726433857111,1643.2869642436272,1882.7466242630035,1890.2050119403284,1197.8590197454905,1901.4789753735531,1675.7446831306443,1915.3565053394996,1689.6878345902078,1929.36561547569,1937.0432423681486,1711.477613645955,1951.2589669423178,1725.7606994336238,1965.6097603248199,1973.4595486260951,1281.5069673835533,1985.5223549164366,1760.1855262158206,2000.1968543488765,1774.9297427030979,2015.0111467287643,2023.0944717120146,1797.9366270060418,2038.1278612741735,1813.0415827841498,2053.3047518897802,2061.5707788104191,1603.3165778628318,2075.7224506902276,1850.8150171244051,2091.2579521213192,1866.4246707750717,2106.9421402971493,2115.4637778045144,1890.7465045471909,2131.3805811352795,1906.7394278622232,2147.4500171641121,2156.1657714104513,1465.083617124008,2169.9739162372425,1945.5165074714459,2186.4117877527606,1962.0331844583852,2203.0076771532185,2211.9886953663081,1987.7331728271674,2228.8313826990779,2004.6567578845425,2245.8362835062435,2255.023394680582,1564.4150307510281,2269.7815665353555,2045.8028537087375,{"$f":"IF(JG7,JF100-JG100)","v":2287.1793022245402},2063.284352551098,2304.7449974189512,2314.2146795907756,2090.4503461016575,2332.0422834880883,2108.3639381036628,2350.0423085866496,2359.7308436483145,1669.626496291603,2375.499655073043,2152.0301854799036,2393.9185113459826,2170.5380871009547,2412.5159195044544,2422.5054654292762,2199.2636860904749,2441.3808822864667,2218.2305147044826,2460.4395963922143,2470.661590548465,2014.3734647468664,2488.7555741785327,2265.8345925061731,2508.2742488018703,2285.4480125642149,2527.9829057076713,2538.5324003364658,2315.8534729798557,2558.5364398331149,2335.9547770597273,2578.7355132702505,2589.5321273084264,1900.5416024711449,2607.5343577690073,2385.1902893066872,2628.2098516996484,2405.9665303225047,2649.0873630453134,2660.2258380192798,2438.1389479017816,2681.4170251041651,2459.4335620924248,2702.8156038679881,2714.2166457487037,2025.8336876006797,2733.4371650855173,2511.7069910499849,2755.3436369441915,2533.7206050616805,2777.4649502879474,2789.2301778739202,2567.7732976754778,2811.6846593873925,2590.3377728562918,2834.3597005532938,2846.4039553638431,2158.6675548107596,2866.920952308923,2645.8440785555867,2890.1374229399953,2669.1745057997759,2913.5824001517612,2926.0146294827573,{"$f":"IF(LS7,LR100-LS100)","v":2705.2282219754998},2949.8135457554017,2729.1441291927476,2973.847053387668,2986.5758499458898,2532.8075552191003,3009.7225935418392,2789.3477080899756,3034.3466978200013,2814.0931024905294,3059.2140146456077,3072.3629774031579,2852.2970386818633,3097.606586446811,2877.6651690184954,3123.0998875466175,3136.564293802774,2450.2554444028065,3159.9438320656191,2940.3094269980793,3186.0527583168005,2966.5473862924264,3212.4204240918043,3226.3254355670651,3007.0194894789602,3253.0929947495461,3033.9195207649027,3280.1261898562661,3294.3665750867804,2608.8377544797841,3319.3102422745433,3100.4640303163324,3346.9996694709407,3128.2907418787363,3374.9643826916581,3389.6741778629948,3171.1772183751455,3418.0639354898012,3199.7079210513621,3446.7363199695246,3461.8027280075476,2777.1042460098979,3488.4114111579256,3270.4042383625638,3517.7833016783698,3299.9222065582871,3547.4481115919771,3563.0146262948983,3345.3788653386291,3593.1312837987207,3375.6454974629451,3623.5486753119621,3639.4944373065955,3188.9599086212111,3669.1256028916105,3452.0183530696668,3700.3020483687287,3483.3503192862263,3731.7903495914361,3748.2757741129026,3531.5637329714373,3780.2447068278561,3563.6923371912853,3812.5338189016329,{"$f":"IF(OE7,OD100-OE100)","v":3829.4227979177085},3146.5564255499048,3859.705289713922,3643.5494563264656,3892.7895507215871,3676.7992299041944,3926.2057042927481,3943.662635507877,3727.9271906056965,3977.5898773256631,3762.0243644012371,4011.857874041365,4029.7440797209856,3347.8801604131295,4062.0367318445642,3846.8938878913759,4097.1522819963866,3882.1855994242942,4132.6210790032055,4151.1124109167431,3936.416790935531,4187.1247556679882,3972.610002869973,4223.499783929059,4242.4478016539069,3561.6512645086623,4276.8808178686013,4062.8165854171966,4314.1592505638255,4100.2825286996376,4351.8136889412854,4371.4064519217354,4157.8180440244323,4409.6390326342662,4196.2431464481779,4448.2576679599442,4468.3363312510628,4021.9563762257167,4506.298431864474,4293.3894470787345,4545.893427663148,4333.1841213189255,4585.8888296458608,4606.6613059335432,4394.2588093969462,4647.2719404277741,4435.0744609064859,4688.2936866878663,4709.5833853927179,4031.1408306439916,4748.7367333242109,4537.0512829742511,4790.7852292133539,4579.3123539963872,4833.2599933599304,4855.2819352144998,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":933373.35834661743},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4531.2301958918142,4525.2561660087267,4518.0121407835941,4511.9912391337866,4504.7001305576532,4497.3819809047573,4493.7865211382887,4486.4340059461356,4480.3041323287944,4472.9035673689941,4466.7254264826834,4459.2763756470003,4451.7995771778969,4445.5448544870496,4438.0188717888441,4431.7147416147382,4424.1391270532185,4416.5351875008264,4412.6526474423817,4405.0117550442428,4398.5922007666686,4390.9006450969919,4384.4301968346135,4376.6875153053397,4368.9157561317988,{"$f":"EJ70-EJ101","v":4362.3647360046625},4354.5411123753129,4347.9379909833642,4340.0620280790345,4332.1563762003407,4326.7208009255392,4318.7687500380889,4312.0366165696432,4304.0310538198073,4297.2451633335713,4289.1855971580262,4281.0955035968291,4274.2246919834042,4266.07981237268,4259.1539630655807,4250.9537928421105,4242.7224467194828,4238.2096347247734,4229.9355904944714,4222.879989872863,4214.5494786654708,4207.4371509059902,4199.0496510757603,4190.6301198817391,4183.4283590144551,4174.9510108463801,4167.6911659607276,4159.1554653753374,4150.5870463038373,4145.7356109292223,4137.1213850009599,4129.7240364400132,4121.0502030797015,4113.5929709464981,4104.8589764688986,4096.0913522559822,4088.5398918625788,4079.7112294787958,4072.0984474675461,4063.2081785730643,4054.2835517031435,4049.0742606838494,4040.1005228689692,4032.341997731528,4023.3053146224611,4015.4835510329049,4006.383334812137,3997.2477899528967,3989.3267013350123,3980.1266944403078,3972.1408428670748,3962.8757705583894,3953.5745975674254,3946.7370568229344,3937.3765632834948,3929.229476989939,3919.8024180604189,3911.5884547021888,3902.0942054408406,3892.5627848775648,3884.2439684746878,3874.6443722247077,3866.2570602048199,3856.588646770766,{"$f":"GV70-GV101","v":3846.8822423505881},3840.8875221867766,3831.1246849579393,3822.5733713571608,3812.7401918599917,3804.1182049819572,3794.2140194996482,3784.2707402209044,3775.538132755798,3765.5228032010345,3756.7178056758539,3746.6297445343898,3736.5017201455657,3730.0833976413014,3719.8949655306087,3710.9160542940226,3700.6532641328422,3691.5996432336251,3681.2617899917232,3670.8827987843761,3661.7124247220199,3651.2572633599302,3642.010358212814,3631.4783029781174,3620.9041873053238,3614.0376655587143,3603.3989154186565,3593.9675564773161,3583.2501779944123,3573.7398171547356,3562.9430612950537,3552.1029936728955,3542.4693582234504,3531.5487392652749,3521.8341690186062,3510.8322298258772,3499.7859999198217,3491.1951701944263,3480.0731133427616,3470.1561469213966,3458.9508483363879,3448.9502428640199,3437.6609058626946,3426.3259085453237,3416.1949827522958,3404.7747006281879,3394.5580821624408,3383.0516973985686,3371.4986122142973,3363.6484570651028,3352.0213856050623,3341.5969932708085,3329.8818450353028,3319.3689536711736,3307.5648819742437,3295.7126885271973,3285.062092466248,3273.1196531756759,3262.3783778068391,3250.344823504618,3238.2620431740424,3229.8796542330356,3217.7177972293002,3206.7560544194994,{"$f":"JH70-JH101","v":3194.5009775324634},3183.4455660219273,3171.096369296587,3158.6964324797927,3147.4954611805433,3135.0000011777593,3123.7030459526941,3111.1111389005882,3098.4673191119682,3089.521190110715,3076.7928784768937,3065.2619524309366,3052.4349495842762,3040.8048552052405,3027.8782044358322,3014.8980280626038,3003.1140172755368,2990.0327033625672,2978.1470652379157,2964.9636316514152,2951.7254269647756,2940.9320879089,2927.5969327297598,2915.4562242505863,2902.0164848547201,2889.7706844962167,2876.2253429259436,2862.6234754562838,2850.2147577201276,2836.5057053686633,2823.9892815924813,2810.1719993354509,2796.2968670747287,2786.1134575601727,2772.1418664339635,2759.3616308138562,2745.2792570448073,2732.3876989626515,2718.1934601083767,2703.9395395030788,2690.8755964001411,2676.5081299845315,2663.330086891996,2648.8479634280493,2634.3047513361107,2623.4500065502452,2608.8038078054769,2595.3456752195816,2580.582098052977,2567.0060129601752,2552.1239062162886,2537.1787594774796,2523.420214546999,2508.3547530622027,2494.4753040218893,2479.2883459964441,2464.0368529047646,2452.4703627595536,2437.1089362769835,2422.9320754670525,2407.4462513771741,2393.1443823613226,2377.5329362892544,2361.8548763205154,{"$f":"LT70-LT101","v":2347.3598256576761},2331.5542472441157,2316.931051279018,2300.996697441602,2284.9941406507332,2271.4229478280058,2255.2963670392446,2240.3505905551865,2224.0920698299578,2209.0137035177377,2192.6219396842935,2176.1597215800712,2160.8766523945269,2144.2791749471044,2128.8601792134004,2112.1261045324663,2095.3198853844224,2082.1910201316214,2065.259529633724,2049.5048758258899,2032.4334894744698,2016.5382484348065,1999.325579862134,1982.0384059882117,1965.9263088686184,1948.4957100800075,1932.2394782389511,1914.664031215164,1897.0122819031894,1883.0337069666411,1865.2483054481063,1848.6355173546026,1830.7017514034969,1813.9398632854836,1795.8562578747869,1777.6938350013688,1760.7021542007251,1742.3876144104452,1725.2430614875957,1706.7748904204345,1688.2259911007332,1673.3458170680806,1654.6543441171616,1637.1309888836822,1618.2821365895888,1600.6006193047051,1581.5928181576364,1562.5016091054131,1544.5765276856146,1525.3239487080964,1507.2366937742991,1487.8211334899443,1468.3201332316312,1451.2331698989146,1431.5734010596525,1413.0769280045643,1393.2501107246062,1374.585755923179,1354.5902192286831,1334.5063509614856,1315.5836608861646,1295.328497903176,1276.233657566353,1255.8054842947604,{"$f":"OF70-OF101","v":1235.2868171399932},1218.427058532413,1197.7461328854388,1178.2234051791693,1157.3652087068531,1137.6643233321583,1116.6270777005384,1095.4962950058834,1075.5214577426368,1054.2088873951125,1034.051351955979,1012.5551681357319,990.96314713056563,973.02466336669659,951.25961310476578,930.64733302238528,908.6941279589737,887.89274917419789,865.74949655583987,843.50716438828022,822.41520610167754,799.97991396230282,778.69402658823128,756.06383115994504,733.33210918590521,714.24820524688312,691.33198559886659,669.56275675532015,646.44679323129458,624.47681579966502,601.1590937002984,577.73639040585294,555.45812837079029,531.83056872074212,509.34641876769092,485.51193421906464,461.56986494274133,440.01957171331924,415.87409535764891,392.86941980237953,368.51178705062375,345.293885189908,320.72195060092963,296.03871372194408,272.4935637973831,247.59272856581174,223.82888177432051,198.70824538681154,173.47353534783451,151.87403032513794,126.42953031085926,102.11927520148311,76.449472540552961,51.912775772552777,26.015386450662845,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162691592E-2,6.622705016266095E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016268049E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162651846E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162654511E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162677603E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":6.6227050162672274E-2},6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.622705016266095E-2,6.6227050162697143E-2,6.6227050162640966E-2,6.6227050162685819E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162663836E-2,6.622705016266095E-2,6.6227050162685819E-2,6.6227050162669165E-2,6.6227050162688927E-2,6.6227050162663836E-2,6.622705016266095E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162651846E-2,6.622705016268049E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162658285E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016266095E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162688927E-2,6.6227050162654511E-2,6.6227050162685819E-2,6.6227050162658285E-2,6.622705016268049E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":6.6227050162672274E-2},6.6227050162674939E-2,6.6227050162658285E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162685819E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162658285E-2,6.6227050162685819E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162666501E-2,6.6227050162691592E-2,6.6227050162658285E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162688927E-2,6.6227050162663836E-2,6.6227050162663836E-2,6.6227050162688927E-2,6.6227050162651846E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162672274E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":6.6227050162663836E-2},6.6227050162685819E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162683154E-2,6.6227050162651846E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162683154E-2,6.622705016266095E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162677603E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162658285E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162663836E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162677603E-2,6.6227050162663836E-2,6.6227050162683154E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":6.6227050162674939E-2},6.6227050162666501E-2,6.6227050162685819E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162658285E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162666501E-2,6.6227050162683154E-2,6.6227050162666501E-2,6.622705016268049E-2,6.622705016266095E-2,6.622705016268049E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162685819E-2,6.6227050162663836E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.622705016266095E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162666501E-2,6.622705016268049E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162663836E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.622705016266095E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":6.6227050162674939E-2},6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162672274E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.622705016268049E-2,6.6227050162663836E-2,6.6227050162677603E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162666501E-2,6.6227050162674939E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162669165E-2,6.6227050162672274E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162669165E-2,6.6227050162669165E-2,6.6227050162674939E-2,6.6227050162672274E-2,6.6227050162672274E-2,6.6227050162672274E-2,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,{"$f":"EH108+EI7","v":25},26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":153},154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":281},282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,336,336,336,336,336,336,336,336,{"$f":"QP108+QQ7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"TB108+TC7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"VN108+VO7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"XZ108+YA7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,{"$f":"AAL108+AAM7","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"ROUNDUP(EI108/$G$109,0)","v":3},3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,{"$f":"ROUNDUP(GU108/$G$109,0)","v":8},8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(JG108/$G$109,0)","v":13},13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"ROUNDUP(LS108/$G$109,0)","v":19},19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,{"$f":"ROUNDUP(OE108/$G$109,0)","v":24},24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(TC108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(VO108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(YA108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28,28]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":22},{"$f":"F110*G109","v":264},{"$f":"SUM(K110:XFD110)","v":264},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-09-01"},{"$f":"EDATE(F111,5)","v":"2034-02-01"},{"$f":"EDATE(G111,6)","v":"2034-08-01"}]
[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",{"$f":"MONTH(G111)","v":2},{"$f":"MONTH(H111)","v":8},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2033-08-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"JG113+JG114","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,{"$f":"LS113+LS114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OE113+OE114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,{"$f":"EI116+EI115","v":5},5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,{"$f":"GU116+GU115","v":15},16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,{"$f":"JG116+JG115","v":26},26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,{"$f":"LS116+LS115","v":37},37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,{"$f":"OE116+OE115","v":47},48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,57,57,57,{"$f":"QQ116+QQ115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"TC116+TC115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"VO116+VO115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"YA116+YA115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,{"$f":"AAM116+AAM115","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1779042.1380949325},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1270744.3843535238},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4032.9788323160055,4198.0121771869563,4029.7857445544109,4194.8138157813191,4193.2106722234503,3691.7191666579424,4189.9964375690097,4021.7567662907904,4186.7715770073255,4018.5265796097001,4183.5360554103108,4181.9142857142851,4013.6612661051827,4178.6627064449813,4010.4043165883554,4175.400377811231,4173.7651713822042,3672.2415499911008,4170.4866520346759,4002.2147587594623,4167.1972942617567,3998.9199683447509,4163.8970622328025,4162.2428571428563,{"$f":"EI119/$F$120","v":3993.9573485701426},4158.9262462881661,3990.6352600629793,4155.5986710817406,4153.9307605241338,3819.0029524194938,4150.5866707896548,3982.2819110775085,4147.2315258612771,3978.9212248545023,4143.8652891917436,4142.177999999999,3973.8593526844024,4138.7950569282148,3970.4708224070955,4135.400930217661,4133.6996614489017,3632.1098686107407,4130.288689919732,3961.9504064419148,4126.8664420927871,3958.5225064944489,4123.4328806898629,4121.7118457142833,3953.3593968809469,4118.261243781064,3949.9030959980937,4114.7992345362991,4113.0639403921641,3611.4400659829544,4109.5847494324125,3941.2122717136099,4106.0940566489289,3937.7158137671945,4102.5918240179453,4100.8363683428543,3932.4494419614221,4097.3167543709696,3928.9240150609121,4093.7855049413106,4092.0155049142927,3590.356867302613,4088.4667301353456,3920.0593742907386,4084.9062234961925,3916.4929871853942,4081.33394621259,4079.5433814239968,3911.1212879435075,4075.9533751726749,3907.525352504987,4072.3515007544215,4070.5461007268641,3735.4805760772356,4066.9263504523383,3898.4834189194098,4063.2946336804016,3894.8457040719591,4059.6509108511264,4057.8245347667612,3889.366570845234,4054.1627283904136,3885.6987166979438,4050.4888164837953,{"$f":"GU119/$F$120","v":4048.6473084556865},3546.9170447416377,4044.9551631756694,3876.4759444406545,4041.2508120682937,3872.7654752962544,4037.534214782434,4035.6713111763816,3867.1767594049948,4031.9362686725067,3863.4355481747584,4028.1888785277556,4026.3105403390846,3524.5433856364689,4022.544552153468,3854.0283204723237,4018.7661140239447,3850.243641945036,4014.9751847923681,4013.0750231141942,3844.5431517359511,4009.2652797602414,3840.7271162811103,4005.442941812596,4003.5270368601518,3501.7222533491981,3999.6857289108225,3831.1317440246266,3995.8317220187091,3827.2713719267931,3991.9649742025003,3990.0268092907631,3821.4568719135268,3986.1408710697315,3817.5645157495892,3982.2420863631332,3980.2878633116406,3645.0732698447528,3976.3697292033244,3807.7772360479767,3972.4386421733689,3803.8396565081857,3968.4945594008354,3966.517631190864,3797.9088664946535,3962.5539742054111,3793.938663207437,3958.5772138046809,3956.5839062921573,3454.7015923845038,3952.5874095016757,3783.9556379117917,3948.5777007311212,3779.9393067812061,3944.5547363031374,3942.5382695289659,3773.8899009674037,3938.4953394038043,3769.8402936144421,3934.4390437950592,3932.4058701322861,3430.4836242321935,3928.329443405994,3759.6576078128842,{"$f":"JG119/$F$120","v":3924.2395404600284},3755.560950059687,3920.1361167434848,3918.0793206338308,3749.3905561296074,3913.9555319061656,3745.2599566295876,3909.8181103852457,3907.7442732492163,3405.7812967168366,3903.5863179883986,3734.8736171119986,3899.414616983514,3730.6950262037367,3895.2291247926396,3893.1311927607921,3724.4012243950565,3888.9249282585743,3720.188012905036,3884.7047583072358,3882.5894444284863,3547.2134940797446,3878.3483300624521,3709.5939465970951,3874.0931950374693,3705.331783870668,3869.8239930027776,3867.6841023302927,3698.9121060258144,3863.3937125380307,3694.6146303059936,3859.0891391876658,3856.9315190313414,3354.8846211041955,3852.6055823779861,3683.8086826718936,3848.2653446525037,3679.4612766909372,3843.910758577118,3841.7280700911833,3672.9132052891864,3837.3518725030763,3668.5297800549693,3832.9612076857034,3830.7604351262526,3328.6703135262792,3826.3479797398309,3657.5077134681874,3821.9209372598384,3653.0733593676127,3817.4792594629448,3815.2529172072923,3646.3943265378271,3810.7891956674225,3641.9232327989248,3806.3107175537025,3804.0659295430628,3301.931719796803,3799.565225048912,3630.6807248804075,3795.0496417193203,3626.1576836978215,3790.5191303664888,3788.2482612657227,{"$f":"LS119/$F$120","v":3619.3450702114396},3783.6952652950558,3614.7845545977598,3779.1272176190619,3776.8375338482087,3441.2869256213098,3772.2468152641754,3603.3171965208717,3767.6409202679915,3598.7036945146342,3763.0197986881039,3760.7035122053226,3591.754828758525,3756.0594563152417,3587.1031028325715,3751.4000476857273,3749.0645702394577,3246.8395212765922,3744.3820372837436,3575.4063975941453,3739.6840243876363,3570.7006255477831,3734.970480376151,3732.6078681637141,3563.6127824765517,3727.8709311558318,3558.8680220320789,3723.1183343537268,3720.736147358532,3218.4643117021242,3715.9599637437036,3546.937382688885,3711.167990589674,3542.1374952015954,3706.3601756979588,3703.9503112412731,3534.9078952689388,3699.1186354932333,3530.0682396155767,3694.2709867550861,3691.8411560199875,3189.5215979361651,3686.969448732862,3517.8989874855183,3682.0816361157517,3513.0031022484832,3677.1776649262019,3674.7196031803824,3505.628910317173,3669.7912939173825,3500.6924615507442,3664.8466922044727,3662.3682648546715,3326.628601323459,3657.3991234218038,3488.2798243780853,3652.4135545523523,3483.2860214363091,3647.4115039390113,3644.9042809582756,3475.7643456663736,3639.8774055100153,3470.7291679246155,3634.8339117628475,{"$f":"OE119/$F$120","v":3632.3059158660494},3129.8880304927843,3627.2373916045253,3458.0682780085035,3622.1521113576832,3452.9745990078914,3617.0500197320762,3614.4926522917253,3445.3024897225573,3609.3652393345001,3440.1666084259641,3604.220875712389,3601.6423198976559,3099.1737911026394,3596.472425150901,3427.25250071153,3591.285439299123,3422.0569481309058,3586.0813058410026,3583.472791051845,3414.2313966598654,3578.2428298354757,3408.99279773734,3572.9955789409219,3570.3654520098944,3067.8452669246913,3565.0921593682033,3395.8204078686167,3559.80143379939,3390.5209442363803,3554.4932176721077,3551.8325325871674,3382.538881735918,3546.4979721464692,3377.195510834943,3541.1457762340251,3538.4630467643769,3202.5187436917558,3533.0842882698526,3363.7596731688454,3527.6877481896627,3358.3542202639637,3522.2733677398351,3519.5594689531949,3350.212516513493,3514.1182173036841,3344.7622781944983,3508.658977472991,3505.9225934139499,3003.2959757084473,3500.4362597495351,3331.057723775079,3494.931788867741,3325.5441618121004,3489.4091208089167,3486.640944046545,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1019560.5639837645},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4032.9788323160055,4198.0121771869563,4029.7857445544109,4194.8138157813191,4193.2106722234503,3691.7191666579424,4189.9964375690097,4021.7567662907904,4186.7715770073255,4018.5265796097001,4183.5360554103108,4181.9142857142851,4013.6612661051827,4178.6627064449813,4010.4043165883554,4175.400377811231,4173.7651713822042,3672.2415499911008,4170.4866520346759,4002.2147587594623,4167.1972942617567,3998.9199683447509,4163.8970622328025,4162.2428571428563,{"$f":"EI120*EI110","v":3993.9573485701426},4158.9262462881661,3990.6352600629793,4155.5986710817406,4153.9307605241338,3819.0029524194938,4150.5866707896548,3982.2819110775085,4147.2315258612771,3978.9212248545023,4143.8652891917436,4142.177999999999,3973.8593526844024,4138.7950569282148,3970.4708224070955,4135.400930217661,4133.6996614489017,3632.1098686107407,4130.288689919732,3961.9504064419148,4126.8664420927871,3958.5225064944489,4123.4328806898629,4121.7118457142833,3953.3593968809469,4118.261243781064,3949.9030959980937,4114.7992345362991,4113.0639403921641,3611.4400659829544,4109.5847494324125,3941.2122717136099,4106.0940566489289,3937.7158137671945,4102.5918240179453,4100.8363683428543,3932.4494419614221,4097.3167543709696,3928.9240150609121,4093.7855049413106,4092.0155049142927,3590.356867302613,4088.4667301353456,3920.0593742907386,4084.9062234961925,3916.4929871853942,4081.33394621259,4079.5433814239968,3911.1212879435075,4075.9533751726749,3907.525352504987,4072.3515007544215,4070.5461007268641,3735.4805760772356,4066.9263504523383,3898.4834189194098,4063.2946336804016,3894.8457040719591,4059.6509108511264,4057.8245347667612,3889.366570845234,4054.1627283904136,3885.6987166979438,4050.4888164837953,{"$f":"GU120*GU110","v":4048.6473084556865},3546.9170447416377,4044.9551631756694,3876.4759444406545,4041.2508120682937,3872.7654752962544,4037.534214782434,4035.6713111763816,3867.1767594049948,4031.9362686725067,3863.4355481747584,4028.1888785277556,4026.3105403390846,3524.5433856364689,4022.544552153468,3854.0283204723237,4018.7661140239447,3850.243641945036,4014.9751847923681,4013.0750231141942,3844.5431517359511,4009.2652797602414,3840.7271162811103,4005.442941812596,4003.5270368601518,3501.7222533491981,3999.6857289108225,3831.1317440246266,3995.8317220187091,3827.2713719267931,3991.9649742025003,3990.0268092907631,3821.4568719135268,3986.1408710697315,3817.5645157495892,3982.2420863631332,3980.2878633116406,3645.0732698447528,3976.3697292033244,3807.7772360479767,3972.4386421733689,3803.8396565081857,3968.4945594008354,3966.517631190864,3797.9088664946535,3962.5539742054111,3793.938663207437,3958.5772138046809,3956.5839062921573,3454.7015923845038,3952.5874095016757,3783.9556379117917,3948.5777007311212,3779.9393067812061,3944.5547363031374,3942.5382695289659,3773.8899009674037,3938.4953394038043,3769.8402936144421,3934.4390437950592,3932.4058701322861,3430.4836242321935,3928.329443405994,3759.6576078128842,{"$f":"JG120*JG110","v":3924.2395404600284},3755.560950059687,3920.1361167434848,3918.0793206338308,3749.3905561296074,3913.9555319061656,3745.2599566295876,3909.8181103852457,3907.7442732492163,3405.7812967168366,3903.5863179883986,3734.8736171119986,3899.414616983514,3730.6950262037367,3895.2291247926396,3893.1311927607921,3724.4012243950565,3888.9249282585743,3720.188012905036,3884.7047583072358,3882.5894444284863,3547.2134940797446,3878.3483300624521,3709.5939465970951,3874.0931950374693,3705.331783870668,3869.8239930027776,3867.6841023302927,3698.9121060258144,3863.3937125380307,3694.6146303059936,3859.0891391876658,3856.9315190313414,3354.8846211041955,3852.6055823779861,3683.8086826718936,3848.2653446525037,3679.4612766909372,3843.910758577118,3841.7280700911833,3672.9132052891864,3837.3518725030763,3668.5297800549693,3832.9612076857034,3830.7604351262526,3328.6703135262792,3826.3479797398309,3657.5077134681874,3821.9209372598384,3653.0733593676127,3817.4792594629448,3815.2529172072923,3646.3943265378271,3810.7891956674225,3641.9232327989248,3806.3107175537025,3804.0659295430628,3301.931719796803,3799.565225048912,3630.6807248804075,3795.0496417193203,3626.1576836978215,3790.5191303664888,3788.2482612657227,{"$f":"LS120*LS110","v":3619.3450702114396},3783.6952652950558,3614.7845545977598,3779.1272176190619,3776.8375338482087,3441.2869256213098,3772.2468152641754,3603.3171965208717,3767.6409202679915,3598.7036945146342,3763.0197986881039,3760.7035122053226,3591.754828758525,3756.0594563152417,3587.1031028325715,3751.4000476857273,3749.0645702394577,3246.8395212765922,3744.3820372837436,3575.4063975941453,3739.6840243876363,3570.7006255477831,3734.970480376151,3732.6078681637141,3563.6127824765517,3727.8709311558318,3558.8680220320789,3723.1183343537268,3720.736147358532,3218.4643117021242,3715.9599637437036,3546.937382688885,3711.167990589674,3542.1374952015954,3706.3601756979588,3703.9503112412731,3534.9078952689388,3699.1186354932333,3530.0682396155767,3694.2709867550861,3691.8411560199875,3189.5215979361651,3686.969448732862,3517.8989874855183,3682.0816361157517,3513.0031022484832,3677.1776649262019,3674.7196031803824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1427384.7895772685},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI119*EI110","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU119*GU110","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG119*JG110","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS119*LS110","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,{"$f":"EH126*(1+EI125*EI110)","v":1.0867534356895965},1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,{"$f":"GT126*(1+GU125*GU110)","v":1.3447031982387738},1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,{"$f":"JF126*(1+JG125*JG110)","v":1.6638794338903398},1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,1.9455758858873733,1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,{"$f":"LR126*(1+LS125*LS110)","v":2.058814743765967},2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2299906939229848,2.2374239962360614,2.2448820762235151,2.2523650164775937,2.2598728998658526,2.2674058095320722,2.2749638288971794,2.2825470416601701,2.2901555317990376,2.2977893835717014,2.3054486815169404,2.3131335104553306,2.3208439554901816,2.3285801020084822,2.3363420356818438,2.3441298424674502,2.3519436086090084,2.3597834206377053,2.3676493653731643,2.3755415299244085,2.3834600016908234,2.3914048683631264,2.399376217924337,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"OD126*(1+OE125*OE110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"QP126*(1+QQ125*QQ110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"TB126*(1+TC125*TC110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"VN126*(1+VO125*VO110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"XZ126*(1+YA125*YA110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.4073741386507517},2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517,2.4073741386507517]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,{"$f":"1/EJ126","v":0.91711487457258245},0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,{"$f":"1/GV126","v":0.74118790092057996},0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,{"$f":"1/JH126","v":0.59900839000902917},0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,0.5122790368103296,0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,{"$f":"1/LT126","v":0.48410268280897994},0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44843236463951636,0.44694255611911932,0.44545769712869027,0.44397777122460824,0.44250276201788191,0.44103265317396867,0.43956742841259328,0.43810707150756806,0.43665156628661261,0.43520089663117528,0.43375504647625446,0.43231399981022028,0.43087774067463819,0.42944625316409124,0.42801952142600452,0.4265975296604696,0.42518026212006937,0.42376770310970363,0.4223598369864156,0.42095664815921813,0.41955812108892171,0.41816424028796179,0.41677499032022769,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/OF126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/QR126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/TD126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/VP126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/YB126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,{"$f":"1/AAN126","v":0.41539035580089134},0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134,0.41539035580089134]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":683904.89419335313}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":957466.85187069396}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":809999.99999999988}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":648000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":648000}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.80000000000000016}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.4775723022695895}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4775723022695895}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":809999.99999999988},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":809999.99999999988},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.80000000000000016},null,{"$f":"SUM(K151:XFD151)","v":648000.00000000012},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":161999.99999999985},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,9529.4117647058738,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":809999.99999999988},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,5591.5402879981993,{"$f":"EJ123","v":5822.4967448034322},5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,5668.1062318379609,{"$f":"GV123","v":4965.6838626382923},5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,5493.9353566440395,{"$f":"JH123","v":5257.7853300835613},5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,5067.0830982960151,{"$f":"LT123","v":5297.1733714130778},5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4775723022695895},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3821.2481085153959,3977.6172299888003,3818.2226573348571,3974.5867820296621,3973.0678032442793,3497.9045190426968,3970.0223153792831,3810.6151991063816,3966.9667594654211,3807.5545966935047,3963.9011022188265,3962.3644751644702,3802.9447113458555,3959.2836032707332,3799.8587511417059,3956.1925463524117,3954.6431879913216,3479.4494740396926,3951.5367903690258,3792.09914374866,3948.4201233368863,3788.9773292875266,3945.2931529453599,3943.7257933499159,3784.275246232924,{"$f":"EJ158/$F$159","v":3940.5833040183047},3781.1275668246917,3937.4304259616169,3935.8500804333048,3618.5059270363745,3932.6815548585632,3773.2127672837855,3929.5025544857808,3770.0285165334285,3926.3130446864238,3924.7143378990709,3765.2323918177344,3921.5089987808274,3762.0217588213368,3918.2930631630056,3916.6811107241274,3441.4246993155025,3913.4492146378907,3753.9486632896123,3910.2066342576522,3750.7007275242486,3906.9533342623085,3905.3226533392085,3745.8086803142405,3902.0532074386006,3742.5338346579151,3898.7729531084228,3897.1287616207665,3421.8400579179533,3893.8322276128051,3734.2992772155562,3890.5247956249627,3730.9863827348854,3887.2064296297112,3885.5431350881495,3725.9964945806769,3882.208300269529,3722.656152011225,3878.8624408527485,3877.1853655353384,3401.8637236924542,3873.8229008472181,3714.2569034200192,3870.4493202196186,3710.8777510497339,3867.0645869044624,3865.3680264720697,3705.7880651324426,3861.9664949570765,3702.3809157116016,3858.5537183519591,3856.8431015282017,3539.3684616821906,3853.4133875463194,3693.8136821485709,3849.9723353061672,3690.36694673088,3846.5199073247081,3844.7894156836669,3685.1754670952423,3841.3198535383749,3681.7001746859851,3837.8388214011557,3836.0939922409229,{"$f":"GV158/$F$159","v":3360.7044846542349},3832.5956839794021,3672.9615964516938,3829.085810694447,3669.445926325649,3825.5643341533587,3823.799232679497,3664.1506170972984,3820.2602792912985,3660.6058188398561,3816.7096265113346,3814.9299007678969,3339.5054389634606,3811.3616263411463,3651.6924690408787,3807.7815555904922,3648.1064855123136,3804.1896495185829,3802.3892460152433,3642.7052700993959,3798.779513559281,3639.0895758768047,3795.1578477237181,3793.3425274654123,3317.8824123588715,3789.702887550126,3629.997959081848,3786.0512153844593,3626.3402558827115,3782.3874711911108,3780.5510596177051,3620.8310161615354,3776.8691325126233,3617.1430080544924,3773.1750333603495,3771.3234066968776,3453.7075241219368,3767.6109739832859,3607.8695589236372,3763.886268374305,3604.1387016605172,3760.1492492970897,3758.2761094922157,3598.5192771449174,3754.5205438450321,3594.757508875733,3750.7525627097125,3748.8639035129704,3273.3303283427749,3745.0772221451075,3585.2985907622606,3741.2780224239477,3581.4931163538795,3737.4662629651884,3735.5556603642162,3575.7613033479679,3731.7249834040895,3571.9242997133993,3727.881642646063,3725.955210265387,3250.3837995257718,3722.0927952701663,3562.2762032376577,3718.2176115545831,{"$f":"JH158/$F$159","v":3558.3946193411089},3714.3296169066484,3712.3808022536577,3552.5481700750779,3708.4735117543278,3548.6344263678188,3704.5533041811414,3702.5883431528509,3226.9783401324289,3698.6486798577262,3538.7933679625621,3694.6959924678313,3534.8341523880817,3690.7302379269377,3688.7424469808871,3528.8707741367316,3684.7570106715712,3524.8787555553267,3680.7583989469208,3678.7541386980647,3360.9853704509655,3674.7356821370377,3514.8408759819654,3670.7039409993445,3510.8024760959952,3666.6588713676329,3664.6313246026612,3504.7198302796178,3660.566179567159,3500.6479713265853,3656.4875956080159,3654.4432501541828,3178.7537315983845,3650.3444244619345,3490.4093341617559,3646.232048501488,3486.290166278066,3642.1060774771422,3640.037979776871,3480.085867545361,3635.8915318406584,3475.9325714132679,3631.7313762023318,3629.6461438394226,3153.9156708464939,3625.4653416333294,3465.489161505142,3621.2707181536734,3461.2876102637792,3617.0622277088414,3614.9527680545648,3454.9592255564203,3610.7233911596281,3450.7228635016845,3606.4800324085354,3604.3530953983677,3128.5808488795642,3600.0886771481528,3440.0705853953964,3595.8101611989036,3435.7850031292064,3591.5175009451746,3589.3658520978124,3429.3300507276995,{"$f":"LT158/$F$159","v":3585.0518876649771},3425.0089614318699,3580.7236617388626,3578.5541859884916,3260.6199293730433,3574.2044793732721,3414.1436377634554,3569.8403931050384,3409.7723438519415,3565.461879646235,3563.2671978219255,3403.1882924024053,3558.8669541004328,3398.7807813206587,3554.4521636557961,3552.2392983904174,3076.3809816989037,3547.8025976428935,3387.6981511788758,3543.3512296492954,3383.2394313891318,3538.8851459213161,3536.6465704605207,3376.5236989106043,3532.1583218645987,3372.0280376072228,3527.6552356110683,3525.3981130403827,3049.4954659490236,3520.8726782779081,3360.7237548626049,3516.332282924438,3356.1758606770659,3511.7768775218983,3509.493530551887,3349.3258135489677,3504.9155169840469,3344.7402390195189,3500.322369005446,3498.0201039833464,3022.0722398841449,3493.404160525622,3333.2098706200077,3488.7729572650824,3328.5710185507583,3484.1264437544919,3481.7974298450804,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38117.647058823539,76235.294117647078,114352.94117647062,152470.58823529416,190588.23529411771,228705.88235294126,266823.52941176482,304941.17647058837,343058.82352941192,381176.47058823548,419294.11764705903,457411.76470588258,495529.41176470614,533647.05882352963,571764.70588235313,609882.35294117662,648000.00000000012,646338.75189148472,644515.59716780088,642845.7598343587,641013.99225177686,639177.63775603846,637810.32536284917,635966.33746534609,634275.61005779088,632422.89533185144,630723.4170529308,628861.92734088842,626995.76929019357,625282.81047648168,623407.80290813255,621685.97016668459,619802.06418755441,617913.42788018822,616493.68983241578,614597.13200815476,612853.68997109996,610948.11548100004,609195.63186998246,607280.9908232704,605361.53499933134,{"$f":"EI165","v":603595.13153642952},601666.53200419934,599890.95954405528,597953.1656499072,596010.4927883069,594378.68850389821,592427.2692440527,590628.81404091581,588668.0741998998,586860.27259736601,584890.16046133742,582915.07999164285,581092.89786646387,579108.36519390461,577276.70465239626,575282.6672714079,573283.59505158849,571753.1156691116,569745.51017337071,567890.71321065899,565873.47562043683,564009.01981164736,561982.09654342383,559950.04754522932,558070.73902339919,556028.92161270522,554139.81751675636,552088.17728870374,550031.3424513787,548442.94020163198,546377.25110802462,544464.20933450246,542388.56523665914,540465.5407380464,538379.8861108768,536288.94259615825,534350.57591023145,532249.5361963294,530301.04516497266,528189.85287466983,526073.30035205011,524425.0142961978,522299.2747763379,520326.01545550569,518189.98618680442,516206.4083897107,514060.03183077194,511908.19724373578,509908.76983608247,507746.49924057903,505736.60665566934,503563.84162616963,501385.54466339533,499517.4613505911,497329.10616754676,495293.05617262336,493094.06069122592,491047.34061346581,488837.64517485263,486622.31457641849,484559.21349124465,482333.09101601044,480259.16781137785,478022.19288268127,{"$f":"GU165","v":475779.50620004931},474004.73340272857,471752.15349675826,469651.69907862908,467388.11893153004,465276.63340164284,463001.99117882829,460721.53191674489,458593.11973937007,456301.50319254334,454161.9023843453,451859.06576578179,449550.33275089983,447709.32842110604,445390.33122283523,443223.27319120383,440892.90254625067,438714.43906922586,436372.63088327134,434024.81707353366,431828.86119367939,429469.51121743239,427261.986678947,424891.03545348643,422513.99637753266,420604.49395309889,418216.80604539241,415980.86410646187,413581.41577143228,411333.68023478769,408922.4050310459,406504.92865486501,404239.11406755302,401809.70864859893,399531.93133603979,397090.52940713288,394642.84109845979,392504.60971133271,390045.34743638721,387737.62903558486,385266.20153066248,382946.28350077086,380462.62186314299,377972.55449319456,375633.94373102696,373131.53633295203,370780.55061185278,368265.73321784922,365744.42175839574,363690.23950258095,361157.46307877777,358776.02269827813,356230.66475151508,353836.60718433291,351278.59627864882,348713.96927254676,346300.58786677395,343723.19817625912,341297.01787046657,338706.79295405542,336109.86038697022,333979.84278873436,331371.0161360933,328913.30998664262,{"$f":"JG165","v":326291.4700750435},323820.71368928585,321185.78645134351,318544.02493726101,316053.29018364346,313398.32763916795,310894.35430493072,308226.11551509937,305550.94755699683,303342.47237538773,300654.96527011466,298118.35511971917,295417.3869776504,292867.27744852117,290152.77146875596,287431.20492667094,284860.43816895643,282125.21595218137,279540.75458313333,276791.79869946354,274035.68388976366,271588.15079894522,268818.70895280468,266199.93043999874,263416.55960046605,260783.81232303826,257986.43282608077,255181.75627756503,252527.64230154397,249708.83492964861,247040.54974142087,244207.53064495092,241367.11249694659,238992.9158070047,236139.21443523277,233435.93581585513,230567.82355340649,227850.09279897311,224967.48703082587,222077.34067448508,219337.51260918801,216432.74611937799,213678.25603502931,210758.78551227707,207831.66865347858,205370.52521147701,202429.62828721528,199638.9045533342,196683.0968503583,193877.41956292905,190906.61540042996,187928.01801704351,185099.48551821057,182105.76041211165,179262.05674998366,176253.11690674175,173236.27420103253,170685.14759948975,167654.0094143399,164772.78552699232,161726.21798421672,158829.52037436824,155767.43460800429,152697.29353793315,{"$f":"LS165","v":149776.95446566521},146691.15909288579,143755.12066176353,140653.58073556388,137543.87181869394,134741.73146204988,131616.66608755011,128641.24467007849,125500.20842587372,122508.77011010802,119351.67079749548,116186.24250233186,113170.34168493723,109988.70920311991,106956.55745247632,103758.62714699545,100552.24993909503,97811.043123859767,94589.277336629733,91516.876776572957,88278.581802845569,85189.604310799259,81934.684512580614,78671.153557162033,75556.867036775307,72276.564938366631,69145.458783887298,65848.288410889189,62542.384592551767,59701.363741911249,56379.495609439713,53206.703506608574,49867.726902039496,46677.776797702565,43321.592509506343,39956.504287319476,36740.366821394906,33357.919193815505,30124.372018775372,26724.464223165844,23315.52566659305,20371.17184559755,16945.67159122392,13668.94729257466,10225.737492951492,6931.2522660439045,3470.229996509559,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"OE165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"QQ165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"TC165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"VO165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"YA165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"AAM165","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":648000.00000000012},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,38117.647058823539,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":648000.00000001362},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1661.2481085153954,1823.154723683851,1669.8373334421872,1831.7675825817996,1836.3544957383565,1367.3123931892351,1843.9878975031193,1690.7274075552277,1852.7147259394515,1699.4782789206665,1861.4897120423902,1866.1580506948421,1712.9588137118767,1875.0075683491277,1721.8327414479304,1883.9059791301297,1888.63630736614,1419.7380477723987,1896.5578242609731,1743.4420370548105,1905.5744900998864,1752.4836110175263,1914.641046712085,1919.4558239390144,{"$f":"(EI159-EI167)*EI110","v":1766.4034629018195},1928.5995322302063,1775.5724601440272,1937.7938941480993,1942.6728616002806,1631.8042844086847,1951.4192598455691,1798.4552031369431,1960.7398410160613,1807.8016025337624,1970.112136028537,1975.0804696946127,1822.1821251789247,1984.5326725592811,1831.6605415083213,1994.0373809883513,1999.0722198194342,1530.479382476874,2007.6054957408519,1854.7969627117097,2017.2375902221222,1864.4558087894591,2026.9232682234838,2032.0489981944622,1879.3085218301426,2041.8174106939364,1889.1040959488976,2051.6402280525681,2056.8348373250874,1588.4022497466908,2065.6890936073651,1913.0417735221408,2075.6440978432875,1923.0244986126881,2085.6546271695565,2090.94351471856,1938.366685926816,2101.0397139020906,1948.4910313567937,2111.1922903028394,2116.5525226197724,1648.2860558522871,2125.739519859892,1973.259320832226,2136.0292687012661,1983.577797093719,2146.3765589387599,2151.8345870361632,1999.4274076533234,2162.270595503468,2009.8925849096713,2172.7650294997279,2178.2969627743028,1868.0833128042061,2188.3551830443489,2036.0499949234149,2198.9954813974227,2046.720077760127,2209.6954386131556,2215.3305984341578,2063.1010851738474,2226.1224752342259,2073.9232046326169,2236.9749286965625,{"$f":"(GU159-GU167)*GU110","v":2242.6866826319856},1774.772797320737,2252.5799059703068,2100.4544181291662,2263.5801470990164,2111.4855298872153,2274.6422228145493,2280.4592620834028,2128.4121773748157,2291.6165468267318,2139.6008081980449,2302.8366185635168,2308.7330148819574,1841.0043297937943,2318.997198270793,2167.0580316314281,2330.370644953146,2178.4634770248113,2341.8081859544964,2347.8138097376723,2195.9558798542835,2359.3499762470165,2207.5245384853633,2370.9512254605615,2377.0390759537909,1909.5024244337626,2387.6879077064632,2235.9419389305399,2399.4483350295864,2247.7355366446036,2411.2752037418186,2417.4763761808854,2265.8145873119856,2429.405418954113,2277.7773125591625,2441.4019289068838,2447.6883086731013,2138.2313871270708,2459.2622749455104,2307.7184008023464,2471.4275049223552,2319.9180298916422,2483.6616376278535,2490.0673699484059,2338.6107621676019,2502.4073980749422,2350.9857210992259,2514.8173940035367,2521.3114594534727,2054.1822558147887,2532.7764238031709,2381.4403804996682,2545.3579467630207,2394.0575671821625,2558.0109056840784,2564.6270061020532,2413.3814057728123,2577.3896905148431,2426.1803057925354,2590.2249164111745,2596.9325670852022,2130.017598235871,2608.8266526410516,2457.7061494506797,{"$f":"(JG159-JG167)*JG110","v":2621.8399115991078},2470.7563857576306,2634.9272379423619,2641.7615140825128,2490.7347536175412,2654.9625444755161,2503.9733342372592,2668.2387898313723,2675.1679581025196,2208.4751816091061,2687.5071052731005,2536.6101503955133,2700.9681420687675,2550.1095291292468,2714.5059797652002,2721.5665420850337,2570.7667577144948,2735.2222167750497,2584.4613690480555,2748.9558836698097,2756.1148096998527,2447.5330908184201,2769.4418461405535,2618.7785128059495,2783.3708395326821,2632.7472774277749,2797.3794969575051,2804.6765485157252,2654.1139760210676,2818.8073718953456,2668.2851882277564,2833.0190964699464,2840.4181480043462,2374.1966899418958,2853.7013717719187,2703.2786193776465,2868.1122624486375,2717.7307544333776,2882.6057681472316,2890.1463563407847,2739.8280652970775,2904.7664898100315,2754.4900843486744,2919.470522752234,2927.1168587984989,2461.1434420015653,2940.8969242617395,2790.723733881091,2955.8077029758929,2805.6772874292515,2970.8041624990778,2978.597383386465,2828.5324988329421,2993.7251060989261,2843.703662127979,3008.939843241923,3016.8427057092285,2551.1266015427891,3031.1381851498536,2881.2238873475967,3046.5675427755959,2896.6976098484838,3062.0857663639472,3070.1410700711313,{"$f":"(LS159-LS167)*LS110","v":2920.3390722679223},3085.7953727794265,2936.0384311222506,3101.5399261996508,3109.7089168699454,2802.1403566440636,3125.0653744997726,2975.4214174716217,3141.0362442047767,2991.4383157656957,3157.0993126125418,3165.4282951636073,3015.9008173946322,3181.6324818173089,3032.1517506435921,3197.9303054808752,3206.3772079004325,2741.2068152352535,3221.7657872300274,3072.4005600567766,3238.2949737273857,3088.9774920463133,3254.919798218652,3263.5309554185851,3114.2865203867309,3280.3020984086811,3131.1061544793342,3297.1703729981105,3305.9038183374187,2841.0208506405179,3321.8681324715371,3172.7921028311393,3338.9766045690762,3189.9501043369341,3356.184288196223,3365.088222186866,3216.1374659245694,3382.4476275793972,3233.5471750401339,3399.907795609528,3408.9385565727935,2944.3538209955013,3425.50025437363,3276.7242986492611,3443.2097996231669,3294.4852269075868,3461.0222695343455,3470.2299965233819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38117.647058823539,76235.294117647078,114352.94117647062,152470.58823529416,190588.23529411771,228705.88235294126,266823.52941176482,304941.17647058837,343058.82352941192,381176.47058823548,419294.11764705903,457411.76470588258,495529.41176470614,533647.05882352963,571764.70588235313,609882.35294117662,648000.00000000012,646338.75189148472,644515.59716780088,642845.7598343587,641013.99225177686,639177.63775603846,637810.32536284917,635966.33746534609,634275.61005779088,632422.89533185144,630723.4170529308,628861.92734088842,626995.76929019357,625282.81047648168,623407.80290813255,621685.97016668459,619802.06418755441,617913.42788018822,616493.68983241578,614597.13200815476,612853.68997109996,610948.11548100004,609195.63186998246,607280.9908232704,605361.53499933134,603595.13153642952,{"$f":"EJ162+EJ163-EJ164","v":601666.53200419934},599890.95954405528,597953.1656499072,596010.4927883069,594378.68850389821,592427.2692440527,590628.81404091581,588668.0741998998,586860.27259736601,584890.16046133742,582915.07999164285,581092.89786646387,579108.36519390461,577276.70465239626,575282.6672714079,573283.59505158849,571753.1156691116,569745.51017337071,567890.71321065899,565873.47562043683,564009.01981164736,561982.09654342383,559950.04754522932,558070.73902339919,556028.92161270522,554139.81751675636,552088.17728870374,550031.3424513787,548442.94020163198,546377.25110802462,544464.20933450246,542388.56523665914,540465.5407380464,538379.8861108768,536288.94259615825,534350.57591023145,532249.5361963294,530301.04516497266,528189.85287466983,526073.30035205011,524425.0142961978,522299.2747763379,520326.01545550569,518189.98618680442,516206.4083897107,514060.03183077194,511908.19724373578,509908.76983608247,507746.49924057903,505736.60665566934,503563.84162616963,501385.54466339533,499517.4613505911,497329.10616754676,495293.05617262336,493094.06069122592,491047.34061346581,488837.64517485263,486622.31457641849,484559.21349124465,482333.09101601044,480259.16781137785,478022.19288268127,475779.50620004931,{"$f":"GV162+GV163-GV164","v":474004.73340272857},471752.15349675826,469651.69907862908,467388.11893153004,465276.63340164284,463001.99117882829,460721.53191674489,458593.11973937007,456301.50319254334,454161.9023843453,451859.06576578179,449550.33275089983,447709.32842110604,445390.33122283523,443223.27319120383,440892.90254625067,438714.43906922586,436372.63088327134,434024.81707353366,431828.86119367939,429469.51121743239,427261.986678947,424891.03545348643,422513.99637753266,420604.49395309889,418216.80604539241,415980.86410646187,413581.41577143228,411333.68023478769,408922.4050310459,406504.92865486501,404239.11406755302,401809.70864859893,399531.93133603979,397090.52940713288,394642.84109845979,392504.60971133271,390045.34743638721,387737.62903558486,385266.20153066248,382946.28350077086,380462.62186314299,377972.55449319456,375633.94373102696,373131.53633295203,370780.55061185278,368265.73321784922,365744.42175839574,363690.23950258095,361157.46307877777,358776.02269827813,356230.66475151508,353836.60718433291,351278.59627864882,348713.96927254676,346300.58786677395,343723.19817625912,341297.01787046657,338706.79295405542,336109.86038697022,333979.84278873436,331371.0161360933,328913.30998664262,326291.4700750435,{"$f":"JH162+JH163-JH164","v":323820.71368928585},321185.78645134351,318544.02493726101,316053.29018364346,313398.32763916795,310894.35430493072,308226.11551509937,305550.94755699683,303342.47237538773,300654.96527011466,298118.35511971917,295417.3869776504,292867.27744852117,290152.77146875596,287431.20492667094,284860.43816895643,282125.21595218137,279540.75458313333,276791.79869946354,274035.68388976366,271588.15079894522,268818.70895280468,266199.93043999874,263416.55960046605,260783.81232303826,257986.43282608077,255181.75627756503,252527.64230154397,249708.83492964861,247040.54974142087,244207.53064495092,241367.11249694659,238992.9158070047,236139.21443523277,233435.93581585513,230567.82355340649,227850.09279897311,224967.48703082587,222077.34067448508,219337.51260918801,216432.74611937799,213678.25603502931,210758.78551227707,207831.66865347858,205370.52521147701,202429.62828721528,199638.9045533342,196683.0968503583,193877.41956292905,190906.61540042996,187928.01801704351,185099.48551821057,182105.76041211165,179262.05674998366,176253.11690674175,173236.27420103253,170685.14759948975,167654.0094143399,164772.78552699232,161726.21798421672,158829.52037436824,155767.43460800429,152697.29353793315,149776.95446566521,{"$f":"LT162+LT163-LT164","v":146691.15909288579},143755.12066176353,140653.58073556388,137543.87181869394,134741.73146204988,131616.66608755011,128641.24467007849,125500.20842587372,122508.77011010802,119351.67079749548,116186.24250233186,113170.34168493723,109988.70920311991,106956.55745247632,103758.62714699545,100552.24993909503,97811.043123859767,94589.277336629733,91516.876776572957,88278.581802845569,85189.604310799259,81934.684512580614,78671.153557162033,75556.867036775307,72276.564938366631,69145.458783887298,65848.288410889189,62542.384592551767,59701.363741911249,56379.495609439713,53206.703506608574,49867.726902039496,46677.776797702565,43321.592509506343,39956.504287319476,36740.366821394906,33357.919193815505,30124.372018775372,26724.464223165844,23315.52566659305,20371.17184559755,16945.67159122392,13668.94729257466,10225.737492951492,6931.2522660439045,3470.229996509559,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"OF162+OF163-OF164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"QR162+QR163-QR164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"TD162+TD163-TD164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"VP162+VP163-VP164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"YB162+YB163-YB164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,{"$f":"AAN162+AAN163-AAN164","v":-1.382295522489585E-8},-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8,-1.382295522489585E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":318033.80246417917},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2160.0000000000005,2154.4625063049493,2148.3853238926699,2142.8191994478625,2136.7133075059228,2130.5921258534618,2126.0344178761638,2119.8877915511539,2114.2520335259696,2108.0763177728381,2102.4113901764363,2096.206424469628,2089.9858976339788,2084.2760349216055,2078.0260096937754,2072.286567222282,2066.0068806251816,2059.711426267294,2054.9789661080526,2048.6571066938495,2042.8456332369999,2036.4937182700003,2030.6521062332749,2024.2699694109015,2017.8717833311046,2011.9837717880985,2005.5551066806645,1999.6365318135176,1993.1772188330242,1986.7016426276898,1981.2622950129942,1974.7575641468425,1968.7627134697195,1962.2269139996661,1956.2009086578869,1949.6338682044582,1943.0502666388097,1936.9763262215463,{"$f":"EW166*EW162*EW7","v":1930.3612173130155},1924.2556821746543,1917.6088909046932,1910.9453168386285,1905.8437188970388,1899.1517005779026,1892.96904403553,1886.2449187347895,1880.0300660388248,1873.2736551447463,1866.5001584840979,1860.2357967446642,1853.4297387090176,1847.1327250558547,1840.2939242956793,1833.4378081712625,1828.1431340054401,1821.2575036934154,1814.8806977816751,1807.9618841221973,1801.5518024601547,1794.5996203695895,1787.6298086538609,1781.1685863674384,1774.1651206544313,1767.6701505499091,1760.6328429155662,1753.5776678401671,1748.0833809873261,1740.9975825877932,1734.4200515183525,1727.2999539560149,1720.6880279657025,1713.5334394359065,1706.3606574791193,1699.6958994536083,1692.4883308019303,1685.7886888522312,1678.546138753899,1671.2851488779845,1665.0582045019705,1657.763687225156,1650.9768539087447,1643.6468689707531,1636.8244687115528,1629.4588172495089,1622.0743819213951,1615.197378304149,1607.7769700533681,1600.8638927045929,1593.4073096089376,1585.9316873334978,1580.0157780090954,1572.5071783225276,1565.5056635954304,1557.9603964384337,1550.9221113388096,1543.3399705960944,1535.738439722483,1528.6437324645669,1521.0050106418112,1513.8730079478178,1506.1968858859393,1498.5011091696663,{"$f":"HI166*HI162*HI7","v":1492.3644280703536},1484.6344374094508,1477.4109106373462,1469.6430084875024,1462.3814635640863,1454.5754362775713,1446.7493902451124,1439.4295373122648,1431.5650373914414,1424.2066222631568,1416.3034515116215,1408.3799879251089,1402.014979843663,1394.0560201513081,1386.6028803548729,1378.6047192381077,1371.1122674492924,1363.0746834368197,1355.01642884955,1347.4637135585101,1339.3656954953299,1331.773104453466,1323.6350980237764,1315.476136994866,1308.3486990377758,1300.1511581212908,1292.4587634519496,1284.220671768875,1276.4876116692362,1268.20873954381,1259.9085149773152,1252.1131457700899,1243.7717877765069,1235.935168706176,1227.5524440594975,1219.148072527986,1212.3007983419366,1203.8582102625926,1195.9200756609271,1187.435549171717,1179.4553572811099,1170.9286542621628,1162.3798975751558,1154.3352928892466,1145.7439939208639,1137.6567262348888,1129.0226431801848,1120.3662012899008,1113.2661426291145,1104.5700537869777,1096.3776999554755,1087.6382335834785,1079.4023789642863,1070.6192881711452,1061.8134164575367,1053.5109672788117,1044.6610921305598,1036.3145143497691,1027.4203850503313,1018.5031585233229,1011.1415745846258,1002.1832175670489,993.72785039906398,984.72462325883475,{"$f":"JU166*JU162*JU7","v":976.22425816173734},967.17590489585325,958.10401642223655,949.53479389652148,940.41738650727132,931.80251527711118,922.63932899821191,913.45227963254558,905.29383599648418,896.06236317601565,887.33310146666258,878.05519866822021,869.27937441012762,859.95477608693591,850.60585425855015,841.75880767181332,832.3627830988288,823.46849913806966,814.02510214983647,804.55704165648865,796.64305269001568,787.13071478410927,778.11978605285049,768.55941184468838,759.50030932991046,749.89162343608632,740.25780224828361,731.12504203062679,721.44248706459337,712.26085345009778,702.52928504092358,692.77222884492869,684.56841737159004,674.76542762405097,665.46301517778068,655.61032283452766,646.25806520976357,636.35538466809987,626.4267267234784,616.99828506070196,607.01920137370553,597.54018916661221,587.51038968913917,577.4542473367751,568.95049199829919,558.84669804779969,549.2426184233077,539.08739328072249,529.43173458122749,519.22478202668094,508.99097845977718,499.25651488555076,488.97053030961933,479.1837355392118,468.8452691185463,458.4795727289798,449.1391048734996,438.72222029183371,428.80414890026168,418.33402808624572,408.36256703369344,397.83890265831826,387.28747500777291,377.23447228312415,{"$f":"MG166*MG162*MG7","v":366.6290306770664},356.52185817492108,345.86209048998484,335.17416646365012,326.03681041286592,315.29759112209911,305.05625592190989,294.26193934281861,283.96534770266419,273.11561504193537,262.23717852387347,251.8562234559177,240.92188312788878,230.48486261295767,219.49429470296397,208.47461530850592,199.00454580637086,187.93165203146572,177.35567835536193,166.22575634013165,155.59258932567522,144.40530836502114,133.18834762439826,122.4678894046497,111.19306397938503,100.41457339591791,89.081547410552815,77.718418888643512,67.903906151991833,56.485571970746399,45.563157641915538,34.085791643171639,23.104174220146351,11.56743332169853,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,{"$f":"OS166*OS162*OS7","v":-4.6076517416319501E-11},-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,318033.80246417917,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2160.0000000000005,2154.4625063049493,2148.3853238926699,2142.8191994478625,2136.7133075059228,2130.5921258534618,2126.0344178761638,2119.8877915511539,2114.2520335259696,2108.0763177728381,2102.4113901764363,2096.206424469628,2089.9858976339788,2084.2760349216055,2078.0260096937754,2072.286567222282,2066.0068806251816,2059.711426267294,2054.9789661080526,2048.6571066938495,2042.8456332369999,2036.4937182700003,2030.6521062332749,2024.2699694109015,2017.8717833311046,{"$f":"EJ167-EJ168","v":2011.9837717880985},2005.5551066806645,1999.6365318135176,1993.1772188330242,1986.7016426276898,1981.2622950129942,1974.7575641468425,1968.7627134697195,1962.2269139996661,1956.2009086578869,1949.6338682044582,1943.0502666388097,1936.9763262215463,1930.3612173130155,1924.2556821746543,1917.6088909046932,1910.9453168386285,1905.8437188970388,1899.1517005779026,1892.96904403553,1886.2449187347895,1880.0300660388248,1873.2736551447463,1866.5001584840979,1860.2357967446642,1853.4297387090176,1847.1327250558547,1840.2939242956793,1833.4378081712625,1828.1431340054401,1821.2575036934154,1814.8806977816751,1807.9618841221973,1801.5518024601547,1794.5996203695895,1787.6298086538609,1781.1685863674384,1774.1651206544313,1767.6701505499091,1760.6328429155662,1753.5776678401671,1748.0833809873261,1740.9975825877932,1734.4200515183525,1727.2999539560149,1720.6880279657025,1713.5334394359065,1706.3606574791193,1699.6958994536083,1692.4883308019303,1685.7886888522312,1678.546138753899,1671.2851488779845,1665.0582045019705,1657.763687225156,1650.9768539087447,1643.6468689707531,1636.8244687115528,1629.4588172495089,1622.0743819213951,1615.197378304149,1607.7769700533681,1600.8638927045929,1593.4073096089376,{"$f":"GV167-GV168","v":1585.9316873334978},1580.0157780090954,1572.5071783225276,1565.5056635954304,1557.9603964384337,1550.9221113388096,1543.3399705960944,1535.738439722483,1528.6437324645669,1521.0050106418112,1513.8730079478178,1506.1968858859393,1498.5011091696663,1492.3644280703536,1484.6344374094508,1477.4109106373462,1469.6430084875024,1462.3814635640863,1454.5754362775713,1446.7493902451124,1439.4295373122648,1431.5650373914414,1424.2066222631568,1416.3034515116215,1408.3799879251089,1402.014979843663,1394.0560201513081,1386.6028803548729,1378.6047192381077,1371.1122674492924,1363.0746834368197,1355.01642884955,1347.4637135585101,1339.3656954953299,1331.773104453466,1323.6350980237764,1315.476136994866,1308.3486990377758,1300.1511581212908,1292.4587634519496,1284.220671768875,1276.4876116692362,1268.20873954381,1259.9085149773152,1252.1131457700899,1243.7717877765069,1235.935168706176,1227.5524440594975,1219.148072527986,1212.3007983419366,1203.8582102625926,1195.9200756609271,1187.435549171717,1179.4553572811099,1170.9286542621628,1162.3798975751558,1154.3352928892466,1145.7439939208639,1137.6567262348888,1129.0226431801848,1120.3662012899008,1113.2661426291145,1104.5700537869777,1096.3776999554755,{"$f":"JH167-JH168","v":1087.6382335834785},1079.4023789642863,1070.6192881711452,1061.8134164575367,1053.5109672788117,1044.6610921305598,1036.3145143497691,1027.4203850503313,1018.5031585233229,1011.1415745846258,1002.1832175670489,993.72785039906398,984.72462325883475,976.22425816173734,967.17590489585325,958.10401642223655,949.53479389652148,940.41738650727132,931.80251527711118,922.63932899821191,913.45227963254558,905.29383599648418,896.06236317601565,887.33310146666258,878.05519866822021,869.27937441012762,859.95477608693591,850.60585425855015,841.75880767181332,832.3627830988288,823.46849913806966,814.02510214983647,804.55704165648865,796.64305269001568,787.13071478410927,778.11978605285049,768.55941184468838,759.50030932991046,749.89162343608632,740.25780224828361,731.12504203062679,721.44248706459337,712.26085345009778,702.52928504092358,692.77222884492869,684.56841737159004,674.76542762405097,665.46301517778068,655.61032283452766,646.25806520976357,636.35538466809987,626.4267267234784,616.99828506070196,607.01920137370553,597.54018916661221,587.51038968913917,577.4542473367751,568.95049199829919,558.84669804779969,549.2426184233077,539.08739328072249,529.43173458122749,519.22478202668094,508.99097845977718,{"$f":"LT167-LT168","v":499.25651488555076},488.97053030961933,479.1837355392118,468.8452691185463,458.4795727289798,449.1391048734996,438.72222029183371,428.80414890026168,418.33402808624572,408.36256703369344,397.83890265831826,387.28747500777291,377.23447228312415,366.6290306770664,356.52185817492108,345.86209048998484,335.17416646365012,326.03681041286592,315.29759112209911,305.05625592190989,294.26193934281861,283.96534770266419,273.11561504193537,262.23717852387347,251.8562234559177,240.92188312788878,230.48486261295767,219.49429470296397,208.47461530850592,199.00454580637086,187.93165203146572,177.35567835536193,166.22575634013165,155.59258932567522,144.40530836502114,133.18834762439826,122.4678894046497,111.19306397938503,100.41457339591791,89.081547410552815,77.718418888643512,67.903906151991833,56.485571970746399,45.563157641915538,34.085791643171639,23.104174220146351,11.56743332169853,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,{"$f":"OF167-OF168","v":-4.6076517416319501E-11},-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":264},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.382295522489585E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,3821.2481085153959,3977.6172299888003,3818.2226573348571,3974.5867820296621,3973.0678032442793,3497.9045190426968,3970.0223153792831,3810.6151991063816,3966.9667594654211,3807.5545966935047,3963.9011022188265,3962.3644751644702,3802.9447113458555,3959.2836032707332,3799.8587511417059,3956.1925463524117,3954.6431879913216,3479.4494740396926,3951.5367903690258,3792.09914374866,3948.4201233368863,3788.9773292875266,3945.2931529453599,3943.7257933499159,{"$f":"IF(EI110,EI167+EI164)","v":3784.275246232924},3940.5833040183047,3781.1275668246917,3937.4304259616169,3935.8500804333048,3618.5059270363745,3932.6815548585632,3773.2127672837855,3929.5025544857808,3770.0285165334285,3926.3130446864238,3924.7143378990709,3765.2323918177344,3921.5089987808274,3762.0217588213368,3918.2930631630056,3916.6811107241274,3441.4246993155025,3913.4492146378907,3753.9486632896123,3910.2066342576522,3750.7007275242486,3906.9533342623085,3905.3226533392085,3745.8086803142405,3902.0532074386006,3742.5338346579151,3898.7729531084228,3897.1287616207665,3421.8400579179533,3893.8322276128051,3734.2992772155562,3890.5247956249623,3730.9863827348854,3887.2064296297112,3885.5431350881495,3725.9964945806769,3882.208300269529,3722.656152011225,3878.8624408527485,3877.1853655353389,3401.8637236924542,3873.8229008472181,3714.2569034200192,3870.4493202196186,3710.8777510497339,3867.0645869044624,3865.3680264720697,3705.7880651324426,3861.9664949570761,3702.3809157116016,3858.5537183519591,3856.8431015282017,3539.3684616821906,3853.4133875463194,3693.8136821485709,3849.9723353061672,3690.36694673088,3846.5199073247086,3844.7894156836664,3685.1754670952423,3841.3198535383749,3681.7001746859851,3837.8388214011557,{"$f":"IF(GU110,GU167+GU164)","v":3836.0939922409234},3360.7044846542349,3832.5956839794021,3672.9615964516938,3829.085810694447,3669.445926325649,3825.5643341533587,3823.7992326794974,3664.1506170972989,3820.2602792912985,3660.6058188398561,3816.7096265113346,3814.9299007678965,3339.5054389634606,3811.3616263411468,3651.6924690408787,3807.7815555904922,3648.1064855123136,3804.1896495185829,3802.3892460152438,3642.7052700993959,3798.7795135592814,3639.0895758768047,3795.1578477237181,3793.3425274654123,3317.8824123588715,3789.7028875501264,3629.997959081848,3786.0512153844593,3626.3402558827111,3782.3874711911112,3780.5510596177051,3620.8310161615354,3776.8691325126229,3617.1430080544924,3773.1750333603495,3771.323406696878,3453.7075241219368,3767.6109739832864,3607.8695589236372,3763.8862683743046,3604.1387016605172,3760.1492492970897,3758.2761094922162,3598.5192771449174,3754.5205438450321,3594.757508875733,3750.7525627097129,3748.86390351297,3273.3303283427749,3745.0772221451075,3585.2985907622606,3741.2780224239477,3581.4931163538795,3737.4662629651884,3735.5556603642162,3575.7613033479684,3731.7249834040895,3571.9242997133993,3727.8816426460635,3725.955210265387,3250.3837995257718,3722.0927952701659,3562.2762032376577,{"$f":"IF(JG110,JG167+JG164)","v":3718.2176115545835},3558.3946193411093,3714.329616906648,3712.3808022536577,3552.5481700750779,3708.4735117543278,3548.6344263678193,3704.5533041811414,3702.5883431528509,3226.9783401324289,3698.6486798577262,3538.7933679625621,3694.6959924678313,3534.8341523880817,3690.7302379269377,3688.7424469808871,3528.8707741367316,3684.7570106715712,3524.8787555553267,3680.7583989469208,3678.7541386980647,3360.9853704509655,3674.7356821370377,3514.8408759819649,3670.7039409993449,3510.8024760959952,3666.6588713676329,3664.6313246026612,3504.7198302796178,3660.566179567159,3500.6479713265853,3656.4875956080159,3654.4432501541828,3178.7537315983845,3650.3444244619345,3490.4093341617559,3646.232048501488,3486.290166278066,3642.1060774771422,3640.037979776871,3480.085867545361,3635.8915318406584,3475.9325714132679,3631.7313762023318,3629.6461438394226,3153.9156708464939,3625.4653416333294,3465.489161505142,3621.2707181536734,3461.2876102637792,3617.0622277088414,3614.9527680545648,3454.9592255564203,3610.7233911596281,3450.7228635016845,3606.4800324085354,3604.3530953983677,3128.5808488795642,3600.0886771481528,3440.0705853953964,3595.8101611989036,3435.7850031292064,3591.5175009451746,3589.3658520978124,{"$f":"IF(LS110,LS167+LS164)","v":3429.3300507276995},3585.0518876649771,3425.0089614318699,3580.7236617388626,3578.5541859884916,3260.6199293730433,3574.2044793732721,3414.1436377634554,3569.8403931050384,3409.7723438519415,3565.461879646235,3563.2671978219255,3403.1882924024053,3558.8669541004328,3398.7807813206587,3554.4521636557961,3552.2392983904174,3076.3809816989037,3547.8025976428935,3387.6981511788758,3543.3512296492954,3383.2394313891318,3538.8851459213161,3536.6465704605207,3376.5236989106043,3532.1583218645987,3372.0280376072228,3527.6552356110683,3525.3981130403827,3049.495465949024,3520.8726782779081,3360.7237548626049,3516.332282924438,3356.1758606770659,3511.7768775218983,3509.493530551887,3349.3258135489677,3504.9155169840469,3344.7402390195189,3500.322369005446,3498.0201039833464,3022.0722398841449,3493.404160525622,3333.2098706200077,3488.7729572650824,3328.5710185507583,3484.1264437544919,3481.7974298450804,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":436551.95388406876},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3821.2481085153959,3977.6172299888003,3818.2226573348571,3974.5867820296621,3973.0678032442793,3497.9045190426968,3970.0223153792831,3810.6151991063816,3966.9667594654211,3807.5545966935047,3963.9011022188265,3962.3644751644702,3802.9447113458555,3959.2836032707332,3799.8587511417059,3956.1925463524117,3954.6431879913216,3479.4494740396926,3951.5367903690258,3792.09914374866,3948.4201233368863,3788.9773292875266,3945.2931529453599,3943.7257933499159,3784.275246232924,{"$f":"EJ169+EJ164","v":3940.5833040183047},3781.1275668246917,3937.4304259616169,3935.8500804333048,3618.5059270363745,3932.6815548585632,3773.2127672837855,3929.5025544857808,3770.0285165334285,3926.3130446864238,3924.7143378990709,3765.2323918177344,3921.5089987808274,3762.0217588213368,3918.2930631630056,3916.6811107241274,3441.4246993155025,3913.4492146378907,3753.9486632896123,3910.2066342576522,3750.7007275242486,3906.9533342623085,3905.3226533392085,3745.8086803142405,3902.0532074386006,3742.5338346579151,3898.7729531084228,3897.1287616207665,3421.8400579179533,3893.8322276128051,3734.2992772155562,3890.5247956249623,3730.9863827348854,3887.2064296297112,3885.5431350881495,3725.9964945806769,3882.208300269529,3722.656152011225,3878.8624408527485,3877.1853655353389,3401.8637236924542,3873.8229008472181,3714.2569034200192,3870.4493202196186,3710.8777510497339,3867.0645869044624,3865.3680264720697,3705.7880651324426,3861.9664949570761,3702.3809157116016,3858.5537183519591,3856.8431015282017,3539.3684616821906,3853.4133875463194,3693.8136821485709,3849.9723353061672,3690.36694673088,3846.5199073247086,3844.7894156836664,3685.1754670952423,3841.3198535383749,3681.7001746859851,3837.8388214011557,3836.0939922409234,{"$f":"GV169+GV164","v":3360.7044846542349},3832.5956839794021,3672.9615964516938,3829.085810694447,3669.445926325649,3825.5643341533587,3823.7992326794974,3664.1506170972989,3820.2602792912985,3660.6058188398561,3816.7096265113346,3814.9299007678965,3339.5054389634606,3811.3616263411468,3651.6924690408787,3807.7815555904922,3648.1064855123136,3804.1896495185829,3802.3892460152438,3642.7052700993959,3798.7795135592814,3639.0895758768047,3795.1578477237181,3793.3425274654123,3317.8824123588715,3789.7028875501264,3629.997959081848,3786.0512153844593,3626.3402558827111,3782.3874711911112,3780.5510596177051,3620.8310161615354,3776.8691325126229,3617.1430080544924,3773.1750333603495,3771.323406696878,3453.7075241219368,3767.6109739832864,3607.8695589236372,3763.8862683743046,3604.1387016605172,3760.1492492970897,3758.2761094922162,3598.5192771449174,3754.5205438450321,3594.757508875733,3750.7525627097129,3748.86390351297,3273.3303283427749,3745.0772221451075,3585.2985907622606,3741.2780224239477,3581.4931163538795,3737.4662629651884,3735.5556603642162,3575.7613033479684,3731.7249834040895,3571.9242997133993,3727.8816426460635,3725.955210265387,3250.3837995257718,3722.0927952701659,3562.2762032376577,3718.2176115545835,{"$f":"JH169+JH164","v":3558.3946193411093},3714.329616906648,3712.3808022536577,3552.5481700750779,3708.4735117543278,3548.6344263678193,3704.5533041811414,3702.5883431528509,3226.9783401324289,3698.6486798577262,3538.7933679625621,3694.6959924678313,3534.8341523880817,3690.7302379269377,3688.7424469808871,3528.8707741367316,3684.7570106715712,3524.8787555553267,3680.7583989469208,3678.7541386980647,3360.9853704509655,3674.7356821370377,3514.8408759819649,3670.7039409993449,3510.8024760959952,3666.6588713676329,3664.6313246026612,3504.7198302796178,3660.566179567159,3500.6479713265853,3656.4875956080159,3654.4432501541828,3178.7537315983845,3650.3444244619345,3490.4093341617559,3646.232048501488,3486.290166278066,3642.1060774771422,3640.037979776871,3480.085867545361,3635.8915318406584,3475.9325714132679,3631.7313762023318,3629.6461438394226,3153.9156708464939,3625.4653416333294,3465.489161505142,3621.2707181536734,3461.2876102637792,3617.0622277088414,3614.9527680545648,3454.9592255564203,3610.7233911596281,3450.7228635016845,3606.4800324085354,3604.3530953983677,3128.5808488795642,3600.0886771481528,3440.0705853953964,3595.8101611989036,3435.7850031292064,3591.5175009451746,3589.3658520978124,3429.3300507276995,{"$f":"LT169+LT164","v":3585.0518876649771},3425.0089614318699,3580.7236617388626,3578.5541859884916,3260.6199293730433,3574.2044793732721,3414.1436377634554,3569.8403931050384,3409.7723438519415,3565.461879646235,3563.2671978219255,3403.1882924024053,3558.8669541004328,3398.7807813206587,3554.4521636557961,3552.2392983904174,3076.3809816989037,3547.8025976428935,3387.6981511788758,3543.3512296492954,3383.2394313891318,3538.8851459213161,3536.6465704605207,3376.5236989106043,3532.1583218645987,3372.0280376072228,3527.6552356110683,3525.3981130403827,3049.495465949024,3520.8726782779081,3360.7237548626049,3516.332282924438,3356.1758606770659,3511.7768775218983,3509.493530551887,3349.3258135489677,3504.9155169840469,3344.7402390195189,3500.322369005446,3498.0201039833464,3022.0722398841449,3493.404160525622,3333.2098706200077,3488.7729572650824,3328.5710185507583,3484.1264437544919,3481.7974298450804,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,{"$f":"OF169+OF164","v":-4.6076517416319501E-11},-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1824.9222567270117,1899.5998180729384,1823.4773850413176,1898.1525600641849,1897.4271378685507,1670.5023142784221,1895.9726972173303,1819.8442737007244,1894.5134483448337,1818.3826147600753,1893.0493753556079,1892.3155248355292,1816.1810612013996,1890.8441857522398,1814.7072920819915,1889.367982583311,1888.6280519437641,1661.6886959478484,1887.1445224795198,1811.0015185145867,1885.6560886295733,1809.5106263951243,1884.1627341805633,1883.4142066500826,1807.2650417652753,{"$f":"EJ187-EJ188-EJ189","v":1881.9134407851275},1805.7617972634789,1880.40771355282,1879.6529843004823,1728.0982063509164,1878.1397842469528,1801.9819082247263,1876.6215817200073,1800.4611982628744,1875.0983601820167,1874.3348621009268,1798.1707019404284,1872.8040809186728,1796.6373925485964,1871.2682391417188,1870.4984153043342,1643.5291167395339,1868.9549512497342,1792.7819057290681,1867.4063846722497,1791.2307815679796,1865.8526987034998,1865.0739306607879,1788.8944753190844,1863.5125338548883,1787.3304997394157,1861.9459752423959,1861.1607549282635,1634.1760344581826,1859.5864215925717,1783.3979031834974,1858.006883683538,1781.8157565391866,1856.4221239954122,1855.6277805918457,1779.4327241653136,1854.0351558498287,1777.8374690740516,1852.4372660650861,1851.6363413446707,1624.6358905312036,1850.0305213422653,1773.8262205870146,1848.4193926750509,1772.2124310098179,1846.802937793163,1845.9927075215255,1769.7817379884677,1844.3682302846682,1768.1545777953802,1842.7383827042304,1841.9214394894075,1690.3043448259391,1840.2835030869537,1764.0631043386024,1838.6401518463945,1762.417038969862,1836.9913678668681,1836.1649329897991,1759.9377320880849,1834.5079662082039,1758.2780286911357,1832.8455216761577,1832.0122395970375,{"$f":"GV187-GV188-GV189","v":1604.9793779840575},1830.3415444665347,1754.1047257652222,1828.6653262011641,1752.4257390891066,1826.9835665420487,1826.1406029674363,1749.8968460696933,1824.4504968502106,1748.2039486048056,1822.7548034275228,1821.9048557068218,1594.8553009275956,1820.2007466737077,1743.9471796203743,1818.49100404303,1742.2346132107364,1816.7756091907322,1815.915786344628,1739.6551423309352,1814.1918781050563,1737.9283869167493,1812.4622708139159,1811.5953241388002,1584.5287423300056,1809.8571329250244,1733.5864825526291,1808.1131954417333,1731.8396648147991,1806.3634926923887,1805.4864733893633,1729.2086045174019,1803.728086985001,1727.4473139949323,1801.9638875480368,1801.0796019394184,1649.3950536607167,1799.3066469013675,1723.0185715435296,1797.5278306684113,1721.2368174509425,1795.7431338640795,1794.8485741749928,1718.5531359475972,1793.0550200425432,1716.7566196146781,1791.2555366168399,1790.35356529605,1563.2519009955304,1788.5451511572378,1712.2393023142477,1786.7307585996214,1710.4219131398086,1784.9103678592037,1783.9979169763355,1707.6845580063964,1782.1684917612365,1705.8521113468191,1780.3330186670191,1779.413007919813,1552.2932743992988,1777.5684254982252,1701.2444477003801,1775.717745089456,{"$f":"JH187-JH188-JH189","v":1699.390710742452},1773.8609465342306,1772.9302466337049,1696.5986085063723,1771.0642329143038,1694.7295129136028,1769.1920503582023,1768.2536393960518,1541.1154752711423,1766.3721653260318,1690.0296959942352,1764.4844713090879,1688.1388842971492,1762.5905367827572,1761.6412228842214,1685.2909400163471,1759.7378888904323,1683.3844625117231,1757.8282626832092,1756.8710835018155,1605.1135212606764,1754.9519799503951,1678.590649253968,1753.0265320531116,1676.6620213229398,1751.0947188362552,1750.1264186597482,1673.7571181565218,1748.1850179860835,1671.8125111018053,1746.237199254716,1745.2608764896945,1518.084737947489,1743.3033908672455,1666.9228215788949,1741.3394340120167,1664.9556210892461,1739.3689845308227,1738.3813183507855,1661.9926198594994,1736.4010896636478,1660.0091206636885,1734.4143145576522,1733.4184653373304,1506.2227680902965,1731.4218300024331,1655.0216373503199,1729.4185940100997,1653.0150928508783,1727.4087355392812,1726.401316035644,1649.9928315965371,1724.3814827747633,1647.96966241681,1722.3549721666477,1721.3392059619196,1494.12355883596,1719.3026379203238,1642.8824294371739,1717.2593372081442,1640.8357540477436,1715.2092815679093,1714.1817136741993,1637.7530475683157,{"$f":"LT187-LT188-LT189","v":1712.1214837481007},1635.6894150049934,1710.0544429278234,1709.0183613990002,1557.1817664967903,1706.9410619965729,1630.5004373657648,1704.8568952701494,1628.4128284685457,1702.7658385171103,1701.7177192655258,1625.2684678595292,1699.616284740905,1623.1635626449411,1697.5079031042219,1696.451099944823,1469.1943480883251,1694.3322545543469,1617.8708054529275,1692.206404493395,1615.7414443777643,1690.0735266052948,1689.0044449686784,1612.5341965565676,1686.8609817535657,1610.3871932376874,1684.7104324841489,1683.6324932615616,1456.3545704339494,1681.4712709632763,1604.9885809018338,1679.3029039011053,1602.8166326051673,1677.1273684552434,1676.0369051858947,1599.5452398275465,1673.8505727064794,1597.3552964422884,1671.6570124516743,1670.5575144446357,1443.2579972264862,1668.3530677003841,1591.8487118597177,1666.1413332969696,1589.6333245971177,1663.9222871421903,1662.8100146074544,4907.8804744440886,5137.7078114843816,4900.9694461710878,5130.7853690863076,5127.3155707965861,4657.2800418528886,5120.3587727905715,4883.5917541293657,5113.3789763733394,4876.6004300108789,5106.3761055146615,5102.865993341632,4866.0700839329693,5095.8283677140671,4859.0208350945077,5088.7674764680323,5085.2282822125153,{"$f":"OF187-OF188-OF189","v":4381.8432426899444},5078.1323482463813,4841.2955892119508,5071.0129559008028,4834.1644386110938,5063.8700276249529,5060.2897132084618,4823.4234856116263,5053.1113350683463,4816.233251796396,5045.9092259973904,5042.2992478567639,4338.8433075437415,5035.0613952113072,4798.1535009961881,5027.7996150188183,4790.8797273833143,5020.5138281774498,5016.8619074726294,4779.9239553238576,5009.5399617697121,4772.5899168323222,5002.1938105173367,4998.5116328138984,4294.9833736946139,4991.1290231155308,4754.1485710161096,4983.722007319192,4746.7293219309786,4976.2905047409968,4972.5655456220802,4735.5544344303316,4965.0971610051029,4728.0737151689664,4957.6040867276815,4953.8482654701738,4483.5262411685044,4946.3180035778396,4709.2635424364298,4938.7628474655739,4701.6959083695956,4931.1827148358152,4927.3832565345192,4690.2975231189366,4919.7655042252036,4682.667189472344,4912.1225684622332,4908.2916307795758,4204.6143659918725,4900.6107636493953,4663.4808132851567,4892.9045044148834,4655.7618265369865,4885.1727691325295,4881.297321665209,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1824.9222567270117,1899.5998180729384,1823.4773850413176,1898.1525600641849,1897.4271378685507,1670.5023142784221,1895.9726972173303,1819.8442737007244,1894.5134483448337,1818.3826147600753,1893.0493753556079,1892.3155248355292,1816.1810612013996,1890.8441857522398,1814.7072920819915,1889.367982583311,1888.6280519437641,1661.6886959478484,1887.1445224795198,1811.0015185145867,1885.6560886295733,1809.5106263951243,1884.1627341805633,1883.4142066500826,1807.2650417652753,{"$f":"EJ190+EJ191-EJ192","v":1881.9134407851275},1805.7617972634789,1880.40771355282,1879.6529843004823,1728.0982063509164,1878.1397842469528,1801.9819082247263,1876.6215817200073,1800.4611982628744,1875.0983601820167,1874.3348621009268,1798.1707019404284,1872.8040809186728,1796.6373925485964,1871.2682391417188,1870.4984153043342,1643.5291167395339,1868.9549512497342,1792.7819057290681,1867.4063846722497,1791.2307815679796,1865.8526987034998,1865.0739306607879,1788.8944753190844,1863.5125338548883,1787.3304997394157,1861.9459752423959,1861.1607549282635,1634.1760344581826,1859.5864215925717,1783.3979031834974,1858.006883683538,1781.8157565391866,1856.4221239954122,1855.6277805918457,1779.4327241653136,1854.0351558498287,1777.8374690740516,1852.4372660650861,1851.6363413446707,1624.6358905312036,1850.0305213422653,1773.8262205870146,1848.4193926750509,1772.2124310098179,1846.802937793163,1845.9927075215255,1769.7817379884677,1844.3682302846682,1768.1545777953802,1842.7383827042304,1841.9214394894075,1690.3043448259391,1840.2835030869537,1764.0631043386024,1838.6401518463945,1762.417038969862,1836.9913678668681,1836.1649329897991,1759.9377320880849,1834.5079662082039,1758.2780286911357,1832.8455216761577,1832.0122395970375,{"$f":"GV190+GV191-GV192","v":1604.9793779840575},1830.3415444665347,1754.1047257652222,1828.6653262011641,1752.4257390891066,1826.9835665420487,1826.1406029674363,1749.8968460696933,1824.4504968502106,1748.2039486048056,1822.7548034275228,1821.9048557068218,1594.8553009275956,1820.2007466737077,1743.9471796203743,1818.49100404303,1742.2346132107364,1816.7756091907322,1815.915786344628,1739.6551423309352,1814.1918781050563,1737.9283869167493,1812.4622708139159,1811.5953241388002,1584.5287423300056,1809.8571329250244,1733.5864825526291,1808.1131954417333,1731.8396648147991,1806.3634926923887,1805.4864733893633,1729.2086045174019,1803.728086985001,1727.4473139949323,1801.9638875480368,1801.0796019394184,1649.3950536607167,1799.3066469013675,1723.0185715435296,1797.5278306684113,1721.2368174509425,1795.7431338640795,1794.8485741749928,1718.5531359475972,1793.0550200425432,1716.7566196146781,1791.2555366168399,1790.35356529605,1563.2519009955304,1788.5451511572378,1712.2393023142477,1786.7307585996214,1710.4219131398086,1784.9103678592037,1783.9979169763355,1707.6845580063964,1782.1684917612365,1705.8521113468191,1780.3330186670191,1779.413007919813,1552.2932743992988,1777.5684254982252,1701.2444477003801,1775.717745089456,{"$f":"JH190+JH191-JH192","v":1699.390710742452},1773.8609465342306,1772.9302466337049,1696.5986085063723,1771.0642329143038,1694.7295129136028,1769.1920503582023,1768.2536393960518,1541.1154752711423,1766.3721653260318,1690.0296959942352,1764.4844713090879,1688.1388842971492,1762.5905367827572,1761.6412228842214,1685.2909400163471,1759.7378888904323,1683.3844625117231,1757.8282626832092,1756.8710835018155,1605.1135212606764,1754.9519799503951,1678.590649253968,1753.0265320531116,1676.6620213229398,1751.0947188362552,1750.1264186597482,1673.7571181565218,1748.1850179860835,1671.8125111018053,1746.237199254716,1745.2608764896945,1518.084737947489,1743.3033908672455,1666.9228215788949,1741.3394340120167,1664.9556210892461,1739.3689845308227,1738.3813183507855,1661.9926198594994,1736.4010896636478,1660.0091206636885,1734.4143145576522,1733.4184653373304,1506.2227680902965,1731.4218300024331,1655.0216373503199,1729.4185940100997,1653.0150928508783,1727.4087355392812,1726.401316035644,1649.9928315965371,1724.3814827747633,1647.96966241681,1722.3549721666477,1721.3392059619196,1494.12355883596,1719.3026379203238,1642.8824294371739,1717.2593372081442,1640.8357540477436,1715.2092815679093,1714.1817136741993,1637.7530475683157,{"$f":"LT190+LT191-LT192","v":1712.1214837481007},1635.6894150049934,1710.0544429278234,1709.0183613990002,1557.1817664967903,1706.9410619965729,1630.5004373657648,1704.8568952701494,1628.4128284685457,1702.7658385171103,1701.7177192655258,1625.2684678595292,1699.616284740905,1623.1635626449411,1697.5079031042219,1696.451099944823,1469.1943480883251,1694.3322545543469,1617.8708054529275,1692.206404493395,1615.7414443777643,1690.0735266052948,1689.0044449686784,1612.5341965565676,1686.8609817535657,1610.3871932376874,1684.7104324841489,1683.6324932615616,1456.3545704339494,1681.4712709632763,1604.9885809018338,1679.3029039011053,1602.8166326051673,1677.1273684552434,1676.0369051858947,1599.5452398275465,1673.8505727064794,1597.3552964422884,1671.6570124516743,1670.5575144446357,1443.2579972264862,1668.3530677003841,1591.8487118597177,1666.1413332969696,1589.6333245971177,1663.9222871421903,1662.8100146074544,4907.8804744440886,5137.7078114843816,4900.9694461710878,5130.7853690863076,5127.3155707965861,4657.2800418528886,5120.3587727905715,4883.5917541293657,5113.3789763733394,4876.6004300108789,5106.3761055146615,5102.865993341632,4866.0700839329693,5095.8283677140671,4859.0208350945077,5088.7674764680323,5085.2282822125153,{"$f":"OF190+OF191-OF192","v":4381.8432426899444},5078.1323482463813,4841.2955892119508,5071.0129559008028,4834.1644386110938,5063.8700276249529,5060.2897132084618,4823.4234856116263,5053.1113350683463,4816.233251796396,5045.9092259973904,5042.2992478567639,4338.8433075437415,5035.0613952113072,4798.1535009961881,5027.7996150188183,4790.8797273833143,5020.5138281774498,5016.8619074726294,4779.9239553238576,5009.5399617697121,4772.5899168323222,5002.1938105173367,4998.5116328138984,4294.9833736946139,4991.1290231155308,4754.1485710161096,4983.722007319192,4746.7293219309786,4976.2905047409968,4972.5655456220802,4735.5544344303316,4965.0971610051029,4728.0737151689664,4957.6040867276815,4953.8482654701738,4483.5262411685044,4946.3180035778396,4709.2635424364298,4938.7628474655739,4701.6959083695956,4931.1827148358152,4927.3832565345192,4690.2975231189366,4919.7655042252036,4682.667189472344,4912.1225684622332,4908.2916307795758,4204.6143659918725,4900.6107636493953,4663.4808132851567,4892.9045044148834,4655.7618265369865,4885.1727691325295,4881.297321665209,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":651008.33562973933},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,-9529.4117647058738,1824.9222567270117,1899.5998180729384,1823.4773850413176,1898.1525600641849,1897.4271378685507,1670.5023142784221,1895.9726972173303,1819.8442737007244,1894.5134483448337,1818.3826147600753,1893.0493753556079,1892.3155248355292,1816.1810612013996,1890.8441857522398,1814.7072920819915,1889.367982583311,1888.6280519437641,1661.6886959478484,1887.1445224795198,1811.0015185145867,1885.6560886295733,1809.5106263951243,1884.1627341805633,1883.4142066500826,1807.2650417652753,{"$f":"EJ193-EJ152","v":1881.9134407851275},1805.7617972634789,1880.40771355282,1879.6529843004823,1728.0982063509164,1878.1397842469528,1801.9819082247263,1876.6215817200073,1800.4611982628744,1875.0983601820167,1874.3348621009268,1798.1707019404284,1872.8040809186728,1796.6373925485964,1871.2682391417188,1870.4984153043342,1643.5291167395339,1868.9549512497342,1792.7819057290681,1867.4063846722497,1791.2307815679796,1865.8526987034998,1865.0739306607879,1788.8944753190844,1863.5125338548883,1787.3304997394157,1861.9459752423959,1861.1607549282635,1634.1760344581826,1859.5864215925717,1783.3979031834974,1858.006883683538,1781.8157565391866,1856.4221239954122,1855.6277805918457,1779.4327241653136,1854.0351558498287,1777.8374690740516,1852.4372660650861,1851.6363413446707,1624.6358905312036,1850.0305213422653,1773.8262205870146,1848.4193926750509,1772.2124310098179,1846.802937793163,1845.9927075215255,1769.7817379884677,1844.3682302846682,1768.1545777953802,1842.7383827042304,1841.9214394894075,1690.3043448259391,1840.2835030869537,1764.0631043386024,1838.6401518463945,1762.417038969862,1836.9913678668681,1836.1649329897991,1759.9377320880849,1834.5079662082039,1758.2780286911357,1832.8455216761577,1832.0122395970375,{"$f":"GV193-GV152","v":1604.9793779840575},1830.3415444665347,1754.1047257652222,1828.6653262011641,1752.4257390891066,1826.9835665420487,1826.1406029674363,1749.8968460696933,1824.4504968502106,1748.2039486048056,1822.7548034275228,1821.9048557068218,1594.8553009275956,1820.2007466737077,1743.9471796203743,1818.49100404303,1742.2346132107364,1816.7756091907322,1815.915786344628,1739.6551423309352,1814.1918781050563,1737.9283869167493,1812.4622708139159,1811.5953241388002,1584.5287423300056,1809.8571329250244,1733.5864825526291,1808.1131954417333,1731.8396648147991,1806.3634926923887,1805.4864733893633,1729.2086045174019,1803.728086985001,1727.4473139949323,1801.9638875480368,1801.0796019394184,1649.3950536607167,1799.3066469013675,1723.0185715435296,1797.5278306684113,1721.2368174509425,1795.7431338640795,1794.8485741749928,1718.5531359475972,1793.0550200425432,1716.7566196146781,1791.2555366168399,1790.35356529605,1563.2519009955304,1788.5451511572378,1712.2393023142477,1786.7307585996214,1710.4219131398086,1784.9103678592037,1783.9979169763355,1707.6845580063964,1782.1684917612365,1705.8521113468191,1780.3330186670191,1779.413007919813,1552.2932743992988,1777.5684254982252,1701.2444477003801,1775.717745089456,{"$f":"JH193-JH152","v":1699.390710742452},1773.8609465342306,1772.9302466337049,1696.5986085063723,1771.0642329143038,1694.7295129136028,1769.1920503582023,1768.2536393960518,1541.1154752711423,1766.3721653260318,1690.0296959942352,1764.4844713090879,1688.1388842971492,1762.5905367827572,1761.6412228842214,1685.2909400163471,1759.7378888904323,1683.3844625117231,1757.8282626832092,1756.8710835018155,1605.1135212606764,1754.9519799503951,1678.590649253968,1753.0265320531116,1676.6620213229398,1751.0947188362552,1750.1264186597482,1673.7571181565218,1748.1850179860835,1671.8125111018053,1746.237199254716,1745.2608764896945,1518.084737947489,1743.3033908672455,1666.9228215788949,1741.3394340120167,1664.9556210892461,1739.3689845308227,1738.3813183507855,1661.9926198594994,1736.4010896636478,1660.0091206636885,1734.4143145576522,1733.4184653373304,1506.2227680902965,1731.4218300024331,1655.0216373503199,1729.4185940100997,1653.0150928508783,1727.4087355392812,1726.401316035644,1649.9928315965371,1724.3814827747633,1647.96966241681,1722.3549721666477,1721.3392059619196,1494.12355883596,1719.3026379203238,1642.8824294371739,1717.2593372081442,1640.8357540477436,1715.2092815679093,1714.1817136741993,1637.7530475683157,{"$f":"LT193-LT152","v":1712.1214837481007},1635.6894150049934,1710.0544429278234,1709.0183613990002,1557.1817664967903,1706.9410619965729,1630.5004373657648,1704.8568952701494,1628.4128284685457,1702.7658385171103,1701.7177192655258,1625.2684678595292,1699.616284740905,1623.1635626449411,1697.5079031042219,1696.451099944823,1469.1943480883251,1694.3322545543469,1617.8708054529275,1692.206404493395,1615.7414443777643,1690.0735266052948,1689.0044449686784,1612.5341965565676,1686.8609817535657,1610.3871932376874,1684.7104324841489,1683.6324932615616,1456.3545704339494,1681.4712709632763,1604.9885809018338,1679.3029039011053,1602.8166326051673,1677.1273684552434,1676.0369051858947,1599.5452398275465,1673.8505727064794,1597.3552964422884,1671.6570124516743,1670.5575144446357,1443.2579972264862,1668.3530677003841,1591.8487118597177,1666.1413332969696,1589.6333245971177,1663.9222871421903,1662.8100146074544,4907.8804744440886,5137.7078114843816,4900.9694461710878,5130.7853690863076,5127.3155707965861,4657.2800418528886,5120.3587727905715,4883.5917541293657,5113.3789763733394,4876.6004300108789,5106.3761055146615,5102.865993341632,4866.0700839329693,5095.8283677140671,4859.0208350945077,5088.7674764680323,5085.2282822125153,{"$f":"OF193-OF152","v":4381.8432426899444},5078.1323482463813,4841.2955892119508,5071.0129559008028,4834.1644386110938,5063.8700276249529,5060.2897132084618,4823.4234856116263,5053.1113350683463,4816.233251796396,5045.9092259973904,5042.2992478567639,4338.8433075437415,5035.0613952113072,4798.1535009961881,5027.7996150188183,4790.8797273833143,5020.5138281774498,5016.8619074726294,4779.9239553238576,5009.5399617697121,4772.5899168323222,5002.1938105173367,4998.5116328138984,4294.9833736946139,4991.1290231155308,4754.1485710161096,4983.722007319192,4746.7293219309786,4976.2905047409968,4972.5655456220802,4735.5544344303316,4965.0971610051029,4728.0737151689664,4957.6040867276815,4953.8482654701738,4483.5262411685044,4946.3180035778396,4709.2635424364298,4938.7628474655739,4701.6959083695956,4931.1827148358152,4927.3832565345192,4690.2975231189366,4919.7655042252036,4682.667189472344,4912.1225684622332,4908.2916307795758,4204.6143659918725,4900.6107636493953,4663.4808132851567,4892.9045044148834,4655.7618265369865,4885.1727691325295,4881.297321665209,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.0467539676499049E-2},{"$f":"(1+F198)^months-1","v":0.13310042192413096},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1083681057975099E-3},{"$f":"(1+F200)^months-1","v":3.794475979962364E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,-38117.647058823539,3821.2481085153959,3977.6172299888003,3818.2226573348571,3974.5867820296621,3973.0678032442793,3497.9045190426968,3970.0223153792831,3810.6151991063816,3966.9667594654211,3807.5545966935047,3963.9011022188265,3962.3644751644702,3802.9447113458555,3959.2836032707332,3799.8587511417059,3956.1925463524117,3954.6431879913216,3479.4494740396926,3951.5367903690258,3792.09914374866,3948.4201233368863,3788.9773292875266,3945.2931529453599,3943.7257933499159,3784.275246232924,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":3940.5833040183047},3781.1275668246917,3937.4304259616169,3935.8500804333048,3618.5059270363745,3932.6815548585632,3773.2127672837855,3929.5025544857808,3770.0285165334285,3926.3130446864238,3924.7143378990709,3765.2323918177344,3921.5089987808274,3762.0217588213368,3918.2930631630056,3916.6811107241274,3441.4246993155025,3913.4492146378907,3753.9486632896123,3910.2066342576522,3750.7007275242486,3906.9533342623085,3905.3226533392085,3745.8086803142405,3902.0532074386006,3742.5338346579151,3898.7729531084228,3897.1287616207665,3421.8400579179533,3893.8322276128051,3734.2992772155562,3890.5247956249623,3730.9863827348854,3887.2064296297112,3885.5431350881495,3725.9964945806769,3882.208300269529,3722.656152011225,3878.8624408527485,3877.1853655353389,3401.8637236924542,3873.8229008472181,3714.2569034200192,3870.4493202196186,3710.8777510497339,3867.0645869044624,3865.3680264720697,3705.7880651324426,3861.9664949570761,3702.3809157116016,3858.5537183519591,3856.8431015282017,3539.3684616821906,3853.4133875463194,3693.8136821485709,3849.9723353061672,3690.36694673088,3846.5199073247086,3844.7894156836664,3685.1754670952423,3841.3198535383749,3681.7001746859851,3837.8388214011557,3836.0939922409234,{"$f":"GV188+GV189-GV191+GV192-GV151","v":3360.7044846542349},3832.5956839794021,3672.9615964516938,3829.085810694447,3669.445926325649,3825.5643341533587,3823.7992326794974,3664.1506170972989,3820.2602792912985,3660.6058188398561,3816.7096265113346,3814.9299007678965,3339.5054389634606,3811.3616263411468,3651.6924690408787,3807.7815555904922,3648.1064855123136,3804.1896495185829,3802.3892460152438,3642.7052700993959,3798.7795135592814,3639.0895758768047,3795.1578477237181,3793.3425274654123,3317.8824123588715,3789.7028875501264,3629.997959081848,3786.0512153844593,3626.3402558827111,3782.3874711911112,3780.5510596177051,3620.8310161615354,3776.8691325126229,3617.1430080544924,3773.1750333603495,3771.323406696878,3453.7075241219368,3767.6109739832864,3607.8695589236372,3763.8862683743046,3604.1387016605172,3760.1492492970897,3758.2761094922162,3598.5192771449174,3754.5205438450321,3594.757508875733,3750.7525627097129,3748.86390351297,3273.3303283427749,3745.0772221451075,3585.2985907622606,3741.2780224239477,3581.4931163538795,3737.4662629651884,3735.5556603642162,3575.7613033479684,3731.7249834040895,3571.9242997133993,3727.8816426460635,3725.955210265387,3250.3837995257718,3722.0927952701659,3562.2762032376577,3718.2176115545835,{"$f":"JH188+JH189-JH191+JH192-JH151","v":3558.3946193411093},3714.329616906648,3712.3808022536577,3552.5481700750779,3708.4735117543278,3548.6344263678193,3704.5533041811414,3702.5883431528509,3226.9783401324289,3698.6486798577262,3538.7933679625621,3694.6959924678313,3534.8341523880817,3690.7302379269377,3688.7424469808871,3528.8707741367316,3684.7570106715712,3524.8787555553267,3680.7583989469208,3678.7541386980647,3360.9853704509655,3674.7356821370377,3514.8408759819649,3670.7039409993449,3510.8024760959952,3666.6588713676329,3664.6313246026612,3504.7198302796178,3660.566179567159,3500.6479713265853,3656.4875956080159,3654.4432501541828,3178.7537315983845,3650.3444244619345,3490.4093341617559,3646.232048501488,3486.290166278066,3642.1060774771422,3640.037979776871,3480.085867545361,3635.8915318406584,3475.9325714132679,3631.7313762023318,3629.6461438394226,3153.9156708464939,3625.4653416333294,3465.489161505142,3621.2707181536734,3461.2876102637792,3617.0622277088414,3614.9527680545648,3454.9592255564203,3610.7233911596281,3450.7228635016845,3606.4800324085354,3604.3530953983677,3128.5808488795642,3600.0886771481528,3440.0705853953964,3595.8101611989036,3435.7850031292064,3591.5175009451746,3589.3658520978124,3429.3300507276995,{"$f":"LT188+LT189-LT191+LT192-LT151","v":3585.0518876649771},3425.0089614318699,3580.7236617388626,3578.5541859884916,3260.6199293730433,3574.2044793732721,3414.1436377634554,3569.8403931050384,3409.7723438519415,3565.461879646235,3563.2671978219255,3403.1882924024053,3558.8669541004328,3398.7807813206587,3554.4521636557961,3552.2392983904174,3076.3809816989037,3547.8025976428935,3387.6981511788758,3543.3512296492954,3383.2394313891318,3538.8851459213161,3536.6465704605207,3376.5236989106043,3532.1583218645987,3372.0280376072228,3527.6552356110683,3525.3981130403827,3049.495465949024,3520.8726782779081,3360.7237548626049,3516.332282924438,3356.1758606770659,3511.7768775218983,3509.493530551887,3349.3258135489677,3504.9155169840469,3344.7402390195189,3500.322369005446,3498.0201039833464,3022.0722398841449,3493.404160525622,3333.2098706200077,3488.7729572650824,3328.5710185507583,3484.1264437544919,3481.7974298450804,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-4.6076517416319501E-11},-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,-4.6076517416319501E-11,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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"},{"$error":"#N/A"},"2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$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","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 8 - Wind  3'!E1)","v":"Project 8 - Wind  3"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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"},"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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"LT220","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",{"$f":"OF220","v":"2057-02-28"},"2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"EI238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"GU238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"JG238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"LS238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"OE238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"QQ238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"TC238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"VO238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"YA238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"AAM238","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255.30065299427841,511.96924820846812,770.01311529838904,1029.4396231933429,1290.2561803065478,1552.4702347466987,1816.0892745306626,2081.1208277973124,2347.5724630225081,2615.4517892352278,2884.7664562348587,3155.5241548096515,3427.7326169563448,3701.3996161009668,3976.5329673208216,4253.1405275676616,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":809999.99999999988},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,47647.058823529413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47647.058823529413,95549.418300053105,143708.44637179098,192125.51831061876,240802.01675734151,289739.33176117745,338938.86081945355,388402.00891751359,438130.18856884033,488124.81985539221,538387.33046815684,588919.15574792109,639721.73872626014,690796.53016674588,742144.98860637622,793768.5803972265,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(EJ235:EJ237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(GV235:GV237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(JH235:JH237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(LT235:LT237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(OF235:OF237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(QR235:QR237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(TD235:TD237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(VP235:VP237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(YB235:YB237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,{"$f":"SUM(AAN235:AAN237)","v":845668.77974832361},845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361,845668.77974832361]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"EI240+EJ6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"GU240+GV6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"JG240+JH6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"LS240+LT6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"OE240+OF6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"QQ240+QR6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"TC240+TD6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"VO240+VP6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"YA240+YB6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"AAM240+AAN6","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":17},{"$f":"LOOKUP(F241,240:240,238:238)","v":845668.77974832361}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,11553.640507970536,17257.246826179406,23222.453289904512,29217.377894367601,34542.336167366026,40593.414607926956,46441.380166367904,52551.700805784698,58459.218535804335,64629.402968091541,70830.377769655155,76829.024170398974,83090.814305932407,89150.594380702052,95473.838223617728,101828.67374147888,107515.42642664617,113930.19279597938,120143.74987118314,126621.5757405817,132898.52259316001,139440.07027436019,{"$f":"EH247","v":146014.35273967919},152388.26156251272,159027.27927726027,165466.26254275287,172170.6956981768,178908.71721679924,185213.94321394074,192017.17083821268,198621.22459362101,205491.59339863379,212163.14033028393,219101.35618027564,226074.38590889401,232849.13215316198,239891.08857026085,246735.12300127454,253846.73102743167,260994.06242415152,267477.46466933837,274693.05638294539,281711.63680794992,288998.70637276088,296089.13972589624,303448.439292419,310844.76172817778,318045.02142829745,325514.72387093387,332788.74878135527,340332.60368852277,347914.45037947636,354834.64840797154,362489.32853438723,369949.3022070466,377680.08212497242,385216.55527291371,393024.2364781333,400871.29486500169,408524.65736384253,416449.84205504501,424181.74133350351,432185.87546555937,440230.4190437498,447615.74449580908,455737.99552494311,463667.99659151922,471871.27347619191,479882.72631530225,488167.88315804,496494.9264214143,504630.79639947775,513041.02460781921,521260.51694838656,529754.80726681312,538292.08380755328,546406.01272327278,555027.44146751135,563459.24511821929,572166.96343826549,580685.51062098867,589480.42884775985,598319.91474335559,606970.92288558686,615898.99915019877,624639.06387610256,{"$f":"GT247","v":633656.6654231135},642720.00662749948,651129.48831178749,660281.28272584709,669246.24302939326,678489.92385592998,687547.25434897165,696883.79172003141,706267.74770442315,715466.0920713204,724944.38596908934,734237.56509095558,743811.19323317963,753433.48875104578,762404.86806911009,772121.51912272873,781654.31084100786,791468.8137111963,801099.97281535913,811013.36138881999,820977.2072764195,830758.49644303322,840822.80631936633,850705.08896808443,860870.92464245518,871088.54824280646,880658.39282724576,890976.66305366252,901114.24466315436,911536.72504489927,921779.06627331022,932306.85866696225,942888.34724533756,953290.53523983294,963979.01744004653,974488.76336040325,985285.37079929374,996137.09229603258,1006577.6586420807,1017537.9822755496,1028321.0036065899,1039392.3280797615,1050286.9359214557,1061470.4356993402,1072711.0907796232,1083775.922838585,1095130.5452093896,1106309.9460492393,1117779.7418990443,1129308.2041409153,1140195.8025099235,1151838.7785371467,1163308.0550341483,1175069.2566589043,1186657.3829540212,1198538.0619067305,1210479.5764067078,1222248.9677581594,1234311.8690271941,1246203.2882095394,1258388.8617907779,1270636.8812044081,1282247.8363441748,1294617.9890076912,{"$f":"JF247","v":1306818.2823814943},1319314.3616075539,1331641.2468220736,1344264.5867160729,1356952.6849937958,1369472.6038853913,1382289.997494881,1394939.8949684764,1407887.9540554166,1420902.4875666359,1433284.0068877039,1446428.7954230602,1459407.8180816849,1472686.741844228,1485800.6088024322,1499215.0897203414,1512698.5104933374,1526017.9556614549,1539639.1017579839,1553097.000478426,1566857.3322419759,1580688.4326508353,1594124.1160038016,1608095.3786931543,1621905.2455324354,1636019.4068212258,1649972.9280949868,1664231.5036869363,1678563.4831877588,1692735.974959594,1707214.6794853194,1721534.6725381901,1736161.658744006,1750863.9980411148,1764942.2491946965,1779792.7432423495,1794486.4929811175,1809489.2135359857,1824335.9954006756,1839492.5580002328,1854727.2761514529,1869807.2835775886,1885198.3062583569,1900435.4456003041,1915984.4319997046,1931613.6513032995,1946623.6883233187,1962410.9002838093,1978046.3263084108,1993995.7079896005,2009794.1624302436,2025907.4358069398,2042103.9298312115,2058150.8052649787,2074513.8152713357,2090728.0885856927,2107259.3830794529,2123876.1122215348,2139878.8885941822,2156664.0973400841,2173302.8056509462,2190260.7833375372,2207073.1758720414,2224205.757952217,{"$f":"LR247","v":2241426.9599633967},2258503.971494779,2275902.5746910283,2293157.9274242423,2310735.8168584607,2328404.6859120219,2345698.4567742134,2363548.2343052328,2381257.1523670624,2399291.0108913542,2417184.9856323977,2435404.8817321393,2453719.1601830521,2471895.0413452997,2490398.3382992139,2508764.2400181452,2527458.5649338565,2546249.7873997735,2564438.5812085299,2583421.3930408335,2602269.3519557938,2621448.2899627294,2640493.4150652983,2659870.5648274366,2679348.2328371522,2698693.6722246204,2718372.7290155939,2737920.6253051944,2757803.2128242496,2777788.9994034944,2797178.6924920711,2817368.7726073535,2837430.4028262412,2857829.4493579371,2878101.1545890528,2898711.3906505276,2919428.6858824077,2940020.3283529351,2960952.1992129516,2981759.5558706932,3002908.2855591346,3024166.9318012022,3044836.2379292925,3066312.7205361207,3087667.5789670423,3109366.7158938665,3130945.4103610003,3152869.5713534136,3174907.7642624704,3196827.3144060723,3219094.1403841279,3241243.5372544127,3263741.4301009891,3286356.4005004982,3308622.5100427647,3331471.003734732,3354205.1563353362,3377290.9094274086,3400263.5811746833,3423589.1198908789,3447036.1305066501,3470371.9780908604,3494062.6212071842,3517643.3950911066,{"$f":"OD247","v":3541580.2652194905},3565641.8537780205,3589128.9831829639,3613438.2495342772,3637640.9321101932,3662203.0139433155,3686659.854869056,3711477.4450959028,3736424.4316735691,3761268.2220154656,3786474.8172565117,3811579.5954313497,3837048.5650451323,3862650.391542193,3887685.9408290433,3913551.852728718,3939319.4504766106,3965454.7612978215,3991493.1894568545,4017900.7698291545,4044446.1943705296,4070896.9156409041,4097718.9801634192,4124447.8116039392,4151549.4643431432,4178792.6499465033,4205478.2806885969,4233003.0430087764,4260438.3070083326,4288250.1470291801,4315974.0147048999,4344075.992533626,4372324.820348829,4400487.9988444299,4429031.6229352793,4457491.1649380419,4486332.7281446755,4515325.0732938051,4544002.4420964392,4573296.260645044,4602509.9857535819,4632109.7420346085,4661631.0316615012,4691539.9879427897,4721605.4017943852,4751594.8252661582,4781974.4049038766,4812279.6649315665,4842976.7608264703,4873834.5057919128,4904153.9142845105,4935331.7754727546,4966439.562737111,4997943.4542516461,5029379.0060380362,5061212.4055414312,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"QP247","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"TB247","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"VN247","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"XZ247","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"AAL247","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":5.3581618529663366E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.253094666390876,61.906275832694334,92.467121631258877,124.42966335025896,156.5514396773024,185.08342796432004,217.50608563384066,248.84043160653994,281.58051856605584,313.23395471276939,346.29480156361745,379.52062819656106,411.66234651046045,445.21403154595657,477.6833139799528,511.5642779260678,545.61451517974706,576.08505648466428,610.45641294051688,643.74965743210271,678.45889689567252,712.09179407425484,747.14246531902199,{"$f":"EI244*$F$245*EI7","v":782.36853483531979},816.52096994411193,852.09390140443998,886.59501590949105,922.51845388864626,958.62186375419537,992.40628516641061,1028.8590798998314,1064.2446688069992,1101.0572168538285,1136.8044451232711,1173.980528618343,1211.3431505098263,1247.6433373993898,1285.3752796437404,1322.0467238523861,1360.1518706913905,1398.4484291318033,1433.1875477193998,1471.849855985829,1509.4565458810646,1548.5018440431465,1586.4935335569166,1625.9258517588107,1665.5565444863325,1704.1367013429644,1744.1605760241084,1783.1359788166553,1823.5571744045531,1864.1819361190596,1901.2614772103154,1942.2764922603353,1982.2482386173119,2023.6710086672203,2064.0526515944248,2105.8874711883545,2147.9332800948723,2188.9412350830844,2231.4056573731982,2272.8344251380126,2315.7218713104198,2358.8258378356054,2398.3976069445707,2441.9179425690932,2484.4081717780036,2528.3626570507772,2571.2893180401375,2615.6825293807378,2660.3001749425503,2703.8934830997036,2748.9568470603804,2792.9982173703575,2838.511999722572,2884.2561092113901,2927.731853605279,2973.9268642207257,3019.105832893651,3065.7631970224988,3111.40695157966,3158.5315469223037,3205.8949430479188,3252.2484448653236,3300.0865225267412,3346.9172039335358,{"$f":"GU244*$F$245*GU7","v":3395.2349725479799},3443.7978216497386,3488.85718561371,3537.8939813293146,3585.9296896411329,3635.4588276268782,3683.9894703644031,3734.0161487448099,3784.2969037302933,3833.5831216274496,3884.369354421679,3934.1637122852458,3985.4607613913954,4037.0185781731948,4085.0886806037383,4137.1520696178231,4188.23031055498,4240.8180054398517,4292.423314751627,4345.5408552395766,4398.9287541833482,4451.3384846687304,4505.2646859245315,4558.2155558331233,4612.6857487470616,4667.433429750432,4718.7102059415911,4773.9971678573756,4828.3159709186875,4884.1613077134434,4939.0414297685793,4995.4510453681951,5052.1483738164443,5107.884980715934,5165.1555983072285,5221.4685179820526,5279.3184881025682,5337.4637682654084,5393.4060125841679,5452.1332005731856,5509.9103741288882,5569.2323225828495,5627.6073947232435,5687.5303966157617,5747.759645869286,5807.0468069170938,5867.8867113591778,5927.78775047828,5989.2447730620161,6051.0161396697731,6109.3536539210108,6171.7386039250805,6233.1928437324368,6296.2112656232503,6358.3023218851022,6421.9609226368493,6485.9454900972714,6549.0077938692511,6613.6427712850927,6677.3589199255675,6742.6511954450734,6808.2780658415786,6870.4914427479798,6936.7727228650028,{"$f":"JG244*$F$245*JG7","v":7002.1438694155131},7069.0998844362302,7135.1493305585645,7202.7872288356193,7270.7721130140026,7337.855864821182,7406.533534314005,7474.3137324009585,7543.6915286705562,7613.4255056645234,7679.7676901724353,7750.1995946678908,7819.7432987661186,7890.8939215190258,7961.1601431993513,8033.0371031310369,8105.2834539643982,8176.6511969668827,8249.6355023749857,8321.7451019199416,8395.4751866595561,8469.5844612548535,8541.5750272652531,8616.4353140451149,8690.4308157378946,8766.0567763421059,8840.8220017457261,8917.221757560148,8994.0148233989494,9069.9533281722761,9147.5325704423904,9224.2614109530241,9302.6351704648914,9381.4126840360277,9456.846232323629,9536.4175830274671,9615.1490723547668,9695.5360773225766,9775.0875375492706,9856.2988530923139,9937.9289387308745,10018.730059264044,10101.197649870277,10182.840708640631,10266.154694418192,10349.898581082358,10430.324788854638,10514.915225746032,10598.69236902593,10684.15173752848,10768.80241344816,10855.139940181592,10941.923376614242,11027.905132422757,11115.580788438525,11202.459489185083,11291.036840721701,11380.071964931878,11465.817430833349,11555.755296029716,11644.908188183612,11735.771777327358,11825.855297662834,11917.654445407647,{"$f":"LS244*$F$245*LS7","v":12009.928433086176},12101.429824836296,12194.654356777337,12287.111329551923,12381.296506174011,12475.96916632186,12568.631989649595,12664.273986700238,12759.161235916441,12855.789568723094,12951.668381578496,13049.293533825141,13147.424401985425,13244.813715073031,13343.957374965601,13442.364848951309,13542.532067581631,13643.218478969111,13740.67698010666,13842.389958328547,13943.380372792964,14046.144226802133,14148.19108961169,14252.016994286394,14356.381492000795,14460.037487355599,14565.481058755351,14670.221850960032,14776.755972942898,14883.843052193333,14987.73616604127,15095.917883123311,15203.411344870472,15312.71273783349,15421.331815497431,15531.764796142657,15642.77141715076,15753.104770326261,15865.261122279619,15976.750306984195,16090.068623639498,16203.975890979451,16314.725378602267,16429.799848442068,16544.22263626213,16660.490123985732,16776.112261516344,16893.585464604188,17011.669669157807,17129.118166571439,17248.427424113695,17367.107477490266,17487.654828712915,17608.829500413529,17728.134919176871,17850.560846474913,17972.374115698985,18096.071317263926,18219.162610680891,18344.1446224299,18469.777500277421,18594.814748609777,18721.753048827901,18848.102651916161,{"$f":"OE244*$F$245*OE7","v":18976.360276317475},19105.28616225356,19231.134003066814,19361.386986704019,19491.068877221744,19622.676487129418,19753.720199221785,19886.696864457826,20020.366856284742,20153.483905977784,20288.544923041522,20423.060387785121,20559.527249204049,20696.705979306862,20830.850504463724,20969.444246896746,21107.511206192088,21247.548431649717,21387.066544122652,21528.562633902653,21670.797315051044,21812.524560745413,21956.241523687753,22099.458928686716,22244.673970546257,22390.647368399463,22533.633297064094,22681.115428540048,22828.118013528529,22977.138353789036,23125.687323985767,23276.262269580551,23427.624061170987,23578.526929844396,23731.468287593398,23883.959119905492,24038.496883659194,24193.842561465295,24347.500545027015,24504.461566101869,24660.993433561478,24819.593718523578,24977.773566452764,25138.030595061202,25299.125948654466,25459.814133493375,25622.592838217352,25784.973326441945,25949.453334662867,26114.794126605266,26277.250424594808,26444.306451070734,26610.9870101208,26779.789959853973,26948.226734262757,27118.795241132084,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"EI70","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"GU70","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"JG70","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"LS70","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"OE70","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5646.1703652424076,11553.640507970536,17257.246826179406,23222.453289904512,29217.377894367601,34542.336167366026,40593.414607926956,46441.380166367904,52551.700805784698,58459.218535804335,64629.402968091541,70830.377769655155,76829.024170398974,83090.814305932407,89150.594380702052,95473.838223617728,101828.67374147888,107515.42642664617,113930.19279597938,120143.74987118314,126621.5757405817,132898.52259316001,139440.07027436019,146014.35273967919,{"$f":"SUM(EI244:EI246)","v":152388.26156251272},159027.27927726027,165466.26254275287,172170.6956981768,178908.71721679924,185213.94321394074,192017.17083821268,198621.22459362101,205491.59339863379,212163.14033028393,219101.35618027564,226074.38590889401,232849.13215316198,239891.08857026085,246735.12300127454,253846.73102743167,260994.06242415152,267477.46466933837,274693.05638294539,281711.63680794992,288998.70637276088,296089.13972589624,303448.439292419,310844.76172817778,318045.02142829745,325514.72387093387,332788.74878135527,340332.60368852277,347914.45037947636,354834.64840797154,362489.32853438723,369949.3022070466,377680.08212497242,385216.55527291371,393024.2364781333,400871.29486500169,408524.65736384253,416449.84205504501,424181.74133350351,432185.87546555937,440230.4190437498,447615.74449580908,455737.99552494311,463667.99659151922,471871.27347619191,479882.72631530225,488167.88315804,496494.9264214143,504630.79639947775,513041.02460781921,521260.51694838656,529754.80726681312,538292.08380755328,546406.01272327278,555027.44146751135,563459.24511821929,572166.96343826549,580685.51062098867,589480.42884775985,598319.91474335559,606970.92288558686,615898.99915019877,624639.06387610256,633656.6654231135,{"$f":"SUM(GU244:GU246)","v":642720.00662749948},651129.48831178749,660281.28272584709,669246.24302939326,678489.92385592998,687547.25434897165,696883.79172003141,706267.74770442315,715466.0920713204,724944.38596908934,734237.56509095558,743811.19323317963,753433.48875104578,762404.86806911009,772121.51912272873,781654.31084100786,791468.8137111963,801099.97281535913,811013.36138881999,820977.2072764195,830758.49644303322,840822.80631936633,850705.08896808443,860870.92464245518,871088.54824280646,880658.39282724576,890976.66305366252,901114.24466315436,911536.72504489927,921779.06627331022,932306.85866696225,942888.34724533756,953290.53523983294,963979.01744004653,974488.76336040325,985285.37079929374,996137.09229603258,1006577.6586420807,1017537.9822755496,1028321.0036065899,1039392.3280797615,1050286.9359214557,1061470.4356993402,1072711.0907796232,1083775.922838585,1095130.5452093896,1106309.9460492393,1117779.7418990443,1129308.2041409153,1140195.8025099235,1151838.7785371467,1163308.0550341483,1175069.2566589043,1186657.3829540212,1198538.0619067305,1210479.5764067078,1222248.9677581594,1234311.8690271941,1246203.2882095394,1258388.8617907779,1270636.8812044081,1282247.8363441748,1294617.9890076912,1306818.2823814943,{"$f":"SUM(JG244:JG246)","v":1319314.3616075539},1331641.2468220736,1344264.5867160729,1356952.6849937958,1369472.6038853913,1382289.997494881,1394939.8949684764,1407887.9540554166,1420902.4875666359,1433284.0068877039,1446428.7954230602,1459407.8180816849,1472686.741844228,1485800.6088024322,1499215.0897203414,1512698.5104933374,1526017.9556614549,1539639.1017579839,1553097.000478426,1566857.3322419759,1580688.4326508353,1594124.1160038016,1608095.3786931543,1621905.2455324354,1636019.4068212258,1649972.9280949868,1664231.5036869363,1678563.4831877588,1692735.974959594,1707214.6794853194,1721534.6725381901,1736161.658744006,1750863.9980411148,1764942.2491946965,1779792.7432423495,1794486.4929811175,1809489.2135359857,1824335.9954006756,1839492.5580002328,1854727.2761514529,1869807.2835775886,1885198.3062583569,1900435.4456003041,1915984.4319997046,1931613.6513032995,1946623.6883233187,1962410.9002838093,1978046.3263084108,1993995.7079896005,2009794.1624302436,2025907.4358069398,2042103.9298312115,2058150.8052649787,2074513.8152713357,2090728.0885856927,2107259.3830794529,2123876.1122215348,2139878.8885941822,2156664.0973400841,2173302.8056509462,2190260.7833375372,2207073.1758720414,2224205.757952217,2241426.9599633967,{"$f":"SUM(LS244:LS246)","v":2258503.971494779},2275902.5746910283,2293157.9274242423,2310735.8168584607,2328404.6859120219,2345698.4567742134,2363548.2343052328,2381257.1523670624,2399291.0108913542,2417184.9856323977,2435404.8817321393,2453719.1601830521,2471895.0413452997,2490398.3382992139,2508764.2400181452,2527458.5649338565,2546249.7873997735,2564438.5812085299,2583421.3930408335,2602269.3519557938,2621448.2899627294,2640493.4150652983,2659870.5648274366,2679348.2328371522,2698693.6722246204,2718372.7290155939,2737920.6253051944,2757803.2128242496,2777788.9994034944,2797178.6924920711,2817368.7726073535,2837430.4028262412,2857829.4493579371,2878101.1545890528,2898711.3906505276,2919428.6858824077,2940020.3283529351,2960952.1992129516,2981759.5558706932,3002908.2855591346,3024166.9318012022,3044836.2379292925,3066312.7205361207,3087667.5789670423,3109366.7158938665,3130945.4103610003,3152869.5713534136,3174907.7642624704,3196827.3144060723,3219094.1403841279,3241243.5372544127,3263741.4301009891,3286356.4005004982,3308622.5100427647,3331471.003734732,3354205.1563353362,3377290.9094274086,3400263.5811746833,3423589.1198908789,3447036.1305066501,3470371.9780908604,3494062.6212071842,3517643.3950911066,3541580.2652194905,{"$f":"SUM(OE244:OE246)","v":3565641.8537780205},3589128.9831829639,3613438.2495342772,3637640.9321101932,3662203.0139433155,3686659.854869056,3711477.4450959028,3736424.4316735691,3761268.2220154656,3786474.8172565117,3811579.5954313497,3837048.5650451323,3862650.391542193,3887685.9408290433,3913551.852728718,3939319.4504766106,3965454.7612978215,3991493.1894568545,4017900.7698291545,4044446.1943705296,4070896.9156409041,4097718.9801634192,4124447.8116039392,4151549.4643431432,4178792.6499465033,4205478.2806885969,4233003.0430087764,4260438.3070083326,4288250.1470291801,4315974.0147048999,4344075.992533626,4372324.820348829,4400487.9988444299,4429031.6229352793,4457491.1649380419,4486332.7281446755,4515325.0732938051,4544002.4420964392,4573296.260645044,4602509.9857535819,4632109.7420346085,4661631.0316615012,4691539.9879427897,4721605.4017943852,4751594.8252661582,4781974.4049038766,4812279.6649315665,4842976.7608264703,4873834.5057919128,4904153.9142845105,4935331.7754727546,4966439.562737111,4997943.4542516461,5029379.0060380362,5061212.4055414312,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(QQ244:QQ246)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(TC244:TC246)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(VO244:VO246)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(YA244:YA246)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,{"$f":"SUM(AAM244:AAM246)","v":5093212.4981042286},5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286,5093212.4981042286]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":336},{"$f":"LOOKUP(F250,8:8,247:247)","v":5093212.4981042286}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":845668.77974832361}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":6.0227037110439401}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":336}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":5.3581618529663366E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":6.6227050162672274E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":3.7361125543386997E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5646.1703652424076,5877.2170480617388,5641.7000423761747,5872.739342093847,5870.49494111283,5168.4068333211189,5865.9950125966134,5630.4594728071061,5861.4802078102548,5625.9372114535799,5856.9504775744344,5854.6799999999994,5619.1257725472551,5850.127789022973,5614.5660432236973,5845.5605289357227,5843.2712399350858,5141.138169987541,5838.6813128485455,5603.1006622632467,5834.0762119664596,5598.4879556826509,5829.4558871259233,5827.1399999999985,{"$f":"IF(EI7,EI70)","v":5591.5402879981993},5822.4967448034322,5586.8893640881706,5817.838139514437,5815.5030647337871,5346.6041333872909,5810.821339105516,5575.1946755085119,5806.1241362057881,5570.4897147963029,5801.4114048684405,5799.0491999999977,5563.4030937581629,5794.3130796995001,5558.6591513699332,5789.5613023047244,5787.1795260284616,5084.9538160550364,5782.4041658876249,5546.7305690186804,5777.613018929902,5541.9315090922282,5772.8060329658083,5770.3965839999964,5534.703155633325,5765.5657412934888,5529.8643343973308,5760.7189283508187,5758.2895165490299,5056.0160923761359,5753.4186492053768,5517.6971803990537,5748.5316793085003,5512.802139274072,5743.6285536251235,5741.1709156799952,5505.4292187459905,5736.2434561193577,5500.4936210852766,5731.2997069178346,5728.8217068800095,5026.4996142236578,5723.8534221894834,5488.0831240070338,5718.8687128946694,5483.0901820595518,5713.8675246976254,5711.3607339935952,5475.5698031209104,5706.3347252417443,5470.5354935069818,5701.2921010561895,5698.7645410176092,5229.6728065081297,5693.6968906332731,5457.8767864871734,5688.6124871525617,5452.7839857007421,5683.5112751915767,5680.9543486734656,5445.1131991833272,5675.8278197465788,5439.9782033771207,5670.6843430773133,{"$f":"IF(GU7,GU70)","v":5668.1062318379609},4965.6838626382923,5662.9372284459369,5427.066322216916,5657.7511368956111,5421.8716654147556,5652.5479006954074,5649.9398356469337,5414.0474631669922,5644.7107761415091,5408.8097674446617,5639.4644299388574,5636.8347564747182,4934.3607398910563,5631.5623730148545,5395.639648661253,5626.2725596335222,5390.34109872305,5620.9652587093151,5618.3050323598718,5382.3604124303311,5612.9713916643377,5377.017962793554,5607.620118537634,5604.9378516042125,4902.4111546888771,5599.5600204751508,5363.5844416344771,5594.1644108261926,5358.1799206975102,5588.7509638834999,5586.0375330070683,5350.0396206789374,5580.5972194976239,5344.5903220494247,5575.1389209083864,5572.4030086362964,5103.1025777826535,5566.9176208846538,5330.8881304671668,5561.4140990427159,5325.3755191114597,5555.8923831611692,5553.124683667209,5317.0724130925146,5547.5755638875753,5311.5141284904112,5542.0080993265528,5539.2174688090199,4836.5822293383053,5533.6223733023453,5297.5378930765082,5528.0087810235691,5291.9150294936881,5522.3766308243921,5519.5535773405518,5283.4458613543648,5513.893475165326,5277.7764110602184,5508.2146613130826,5505.3682181852,4802.6770739250705,5499.6612207683911,5263.5206509380378,{"$f":"IF(JG7,JG70)","v":5493.9353566440395},5257.7853300835613,5488.1905634408786,5485.3110488873626,5249.1467785814502,5479.5377446686316,5243.3639392814221,5473.7453545393437,5470.8419825489027,4768.0938154035712,5465.020845183758,5228.8230639567973,5459.1804637769192,5222.9730366852309,5453.3207747096949,5450.3836698651085,5214.1617141530787,5444.4948995620034,5208.2632180670498,5438.58666163013,5435.6252221998802,4966.098891711642,5429.6876620874327,5193.4315252359329,5423.7304730524565,5187.464497418935,5417.7535902038881,5414.7577432624093,5178.4769484361395,5408.7511975532425,5172.4604824283906,5402.7247948627319,5399.7041266438773,4696.8384695458735,5393.64781532918,5157.3321557406507,5387.5714825135046,5151.245787367312,5381.4750620079649,5378.4192981276565,5142.0784874048604,5372.2926215043062,5135.9416920769563,5366.1456907599841,5363.064609176753,4660.1384389367904,5356.8871716357626,5120.5107988554619,5350.6893121637731,5114.3027031146576,5344.4709632481226,5341.3540840902087,5104.9520571529574,5335.1048739343914,5098.6925259184945,5328.8350045751831,5325.6923013602873,4622.7044077155242,5319.3913150684766,5082.9530148325703,5313.0694984070478,5076.6207571769501,5306.7267825130839,5303.5475657720117,{"$f":"IF(LS7,LS70)","v":5067.0830982960151},5297.1733714130778,5060.6983764368633,5290.778104666686,5287.5725473874918,4817.8016958698336,5281.145541369845,5044.6440751292203,5274.6972883751878,5038.1851723204873,5268.2277181633453,5264.9849170874513,5028.4567602619345,5258.4832388413379,5021.9443439655997,5251.960066760018,5248.6903983352404,4545.5753297872288,5242.1348521972404,5005.5689566318033,5235.5576341426904,4998.9808757668961,5228.9586725266108,5225.6510154291991,4989.0578954671719,5219.0193036181645,4982.4152308449102,5212.3656680952172,5209.0306063019443,4505.8500363829735,5202.3439492411844,4965.7123357644386,5195.6351868255433,4958.9924932822332,5188.9042459771417,5185.5304357377818,4948.8710533765143,5178.7660896905263,4942.0955354618072,5171.9793814571203,5168.5776184279821,4465.3302371106311,5161.7572282260062,4925.0585824797254,5154.914290562052,4918.204343147876,5148.0487308966822,5144.6074444525348,4907.8804744440422,5137.7078114843353,4900.9694461710415,5130.7853690862612,5127.3155707965398,4657.2800418528423,5120.3587727905251,4883.5917541293193,5113.378976373293,4876.6004300108325,5106.3761055146151,5102.8659933415856,4866.0700839329229,5095.8283677140207,4859.0208350944613,5088.7674764679859,{"$f":"IF(OE7,OE70)","v":5085.2282822124689},4381.843242689898,5078.1323482463349,4841.2955892119044,5071.0129559007564,4834.1644386110474,5063.8700276249065,5060.2897132084154,4823.42348561158,5053.1113350682999,4816.2332517963496,5045.909225997344,5042.2992478567176,4338.8433075436951,5035.0613952112608,4798.1535009961417,5027.7996150187719,4790.8797273832679,5020.5138281774034,5016.861907472583,4779.9239553238112,5009.5399617696658,4772.5899168322758,5002.1938105172903,4998.511632813852,4294.9833736945675,4991.1290231154844,4754.1485710160632,4983.7220073191456,4746.7293219309322,4976.2905047409504,4972.5655456220338,4735.5544344302853,4965.0971610050565,4728.07371516892,4957.6040867276351,4953.8482654701274,4483.526241168458,4946.3180035777932,4709.2635424363834,4938.7628474655276,4701.6959083695492,4931.1827148357688,4927.3832565344728,4690.2975231188902,4919.7655042251572,4682.6671894722977,4912.1225684621868,4908.2916307795294,4204.6143659918262,4900.6107636493489,4663.4808132851103,4892.904504414837,4655.7618265369401,4885.1727691324832,4881.2973216651626,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":493817.62207667675}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.41606260760431524}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":336}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-1.9317247378993125E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":9.3917398117732967E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":1.1328485559625845E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 9 - BESS 3","index":18,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,9,"PIRR",{"$f":"G73","v":7.7711929062885821E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2033-02-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"SUM(K6:XFD6)","v":5},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2050-07-01"},{"$f":"SUM(K7:XFD7)","v":204},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,{"$f":"EI8+EJ7","v":28},29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":156},157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"LS8+LT7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"OE8+OF7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"QQ8+QR7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"TC8+TD7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"VO8+VP7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"YA8+YB7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"AAM8+AAN7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":2200},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F16*BW$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*EI$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*GU$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,{"$f":"$F16*JG$7","v":2200},2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,2200,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","v":0.98},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BX16*BX21*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,{"$f":"EJ16*EJ21*EJ24","v":1604064},1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,{"$f":"GV16*GV21*GV24","v":1448832},1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,{"$f":"JH16*JH21*JH24","v":1552320},1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1500576,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,1604064,1604064,1552320,1604064,1552320,1604064,1604064,1448832,1604064,1552320,1604064,1552320,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT16*LT21*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,{"$f":"EH30*(1-$G$30*EI7)","v":0.95003069623630676},0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,0.90771366105377194,0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,{"$f":"GT30*(1-$G$30*GU7)","v":0.84133236197580441},0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,0.80385705585887446,0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,{"$f":"JF30*(1-$G$30*JG7)","v":0.74507081309267542},0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,0.71188326669440583,0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"LR30*(1-$G$30*LS7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"OD30*(1-$G$30*OE7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"QP30*(1-$G$30*QQ7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"TB30*(1-$G$30*TC7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"VN30*(1-$G$30*VO7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"XZ30*(1-$G$30*YA7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.67888386420995728},0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728,0.67888386420995728]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,1474751.6503815437,1521019.5565501035,1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,1349550.9538803566,1216637.2020301749,1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,1195141.2687326893,1154394.5612646462,1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,1474751.6503815437,{"$f":"SUM(EJ32:EJ34)","v":1521019.5565501035},1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,1349550.9538803566,{"$f":"SUM(GV32:GV34)","v":1216637.2020301749},1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,1195141.2687326893,{"$f":"SUM(JH32:JH34)","v":1154394.5612646462},1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT32:LT34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":100},{"$f":"F42*F16","v":220000},null,null,null,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":220000},null,null,"USD",null,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,{"$f":"$F$44","v":220000},220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000,220000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.2,0.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":220000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,{"$f":"EH51*(1+EI50*EI7)","v":1.0455634340087621},1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,{"$f":"GT51*(1+GU50*GU7)","v":1.1620316826326389},1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,{"$f":"JF51*(1+JG50*JG7)","v":1.2914736567104599},1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"LR51*(1+LS50*LS7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"OD51*(1+OE50*OE7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"TB51*(1+TC50*TC7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"VN51*(1+VO50*VO7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"XZ51*(1+YA50*YA7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,{"$f":"IF($F$52,EJ51,1)","v":1.0472902670263424},1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,{"$f":"IF($F$52,GV51,1)","v":1.1639508724319139},1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,{"$f":"IF($F$52,JH51,1)","v":1.2936066304538054},1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,LT51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,OF51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,QR51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,TD51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,VP51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,YB51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,{"$f":"IF($F$52,AAN51,1)","v":1.4002414191924375},1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375,1.4002414191924375]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":1.8E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":1.8E-3},1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8E-3,1.8029728463434564E-3,1.805950602584347E-3,1.8089332768317669E-3,1.8119208772082033E-3,1.8149134118495595E-3,1.8179108889051743E-3,1.8209133165378473E-3,1.8239207029238588E-3,1.8269330562529927E-3,1.8299503847285601E-3,1.8329726965674194E-3,1.8360000000000004E-3,1.8390323032703259E-3,1.8420696146360346E-3,1.8451119423684031E-3,1.8481592947523682E-3,1.8512116800865513E-3,1.8542691066832783E-3,1.8573315828686048E-3,1.8603991169823366E-3,1.8634717173780535E-3,1.8665493924231323E-3,1.8696321504987688E-3,1.8727200000000015E-3,1.8758129493357334E-3,1.878911006928756E-3,1.8820141812157716E-3,1.8851224806474163E-3,1.8882359136882831E-3,1.8913544888169451E-3,1.8944782145259779E-3,1.8976070993219842E-3,1.9007411517256154E-3,1.9038803802715956E-3,1.9070247935087453E-3,1.9101744000000027E-3,1.9133292083224494E-3,1.9164892270673326E-3,1.9196544648400885E-3,1.922824930260366E-3,1.9260006319620499E-3,1.9291815785932849E-3,1.9323677788164986E-3,1.9355592413084252E-3,1.9387559747601291E-3,1.9419579878770289E-3,1.9451652893789214E-3,1.9483778880000039E-3,1.9515957924888996E-3,1.9548190116086802E-3,1.9580475541368914E-3,1.9612814288655746E-3,1.964520644601292E-3,1.967765210165152E-3,1.9710151343928298E-3,1.9742704261345944E-3,1.9775310942553325E-3,1.9807971476345707E-3,1.984068595166501E-3,1.987345445760005E-3,1.9906277083386785E-3,1.9939153918408551E-3,1.9972085052196303E-3,2.0005070574428871E-3,2.003811057493319E-3,2.0071205143684561E-3,2.0104354370806877E-3,2.013755834657288E-3,2.0170817161404408E-3,2.0204130905872634E-3,2.0237499670698318E-3,2.0270923546752062E-3,2.0304402625054528E-3,2.0337936996776729E-3,2.0371526753240241E-3,2.0405171985917459E-3,2.0438872786431865E-3,2.0472629246558261E-3,2.0506441458223025E-3,2.0540309513504347E-3,2.0574233504632505E-3,2.0608213523990097E-3,2.0642249664112296E-3,2.0676342017687116E-3,2.0710490677555635E-3,2.0744695736712279E-3,2.0778957288305061E-3,2.0813275425635822E-3,2.0847650242160516E-3,2.0882081831489442E-3,2.0916570287387499E-3,2.0951115703774447E-3,2.0985718174725172E-3,2.1020377794469915E-3,2.1055094657394559E-3,2.1089868858040874E-3,2.1124700491106764E-3,2.1159589651446541E-3,2.1194536434071174E-3,2.1229540934148555E-3,2.1264603247003744E-3,2.129972346811925E-3,2.1334901693135268E-3,2.1370138017849957E-3,2.140543253821969E-3,2.1440785350359324E-3,2.1476196550542464E-3,2.1511666235201703E-3,2.1547194500928912E-3,2.1582781444475481E-3,2.1618427162752606E-3,2.1654131752831532E-3,2.1689895311943828E-3,2.1725717937481643E-3,2.1761599726997983E-3,2.1797540778206964E-3,2.1833541188984091E-3,2.1869601057366525E-3,2.1905720481553326E-3,2.1941899559905749E-3,2.1978138390947497E-3,2.2014437073365001E-3,2.2050795706007667E-3,2.2087214387888172E-3,2.2123693218182713E-3,2.2160232296231279E-3,2.2196831721537943E-3,2.2233491593771108E-3,2.227021201276378E-3,2.2306993078513864E-3,2.2343834891184401E-3,2.2380737551103876E-3,2.2417701158766461E-3,2.2454725814832319E-3,2.2491811620127841E-3,2.2528958675645957E-3,2.2566167082546384E-3,2.2603436942155927E-3,2.2640768355968724E-3,2.2678161425646547E-3,2.2715616253019075E-3,2.2753132940084154E-3,2.2790711589008102E-3,2.2828352302125968E-3,2.2866055181941804E-3,2.2903820331128975E-3,2.294164785253041E-3,2.2979537849158885E-3,2.3017490424197327E-3,2.3055505680999056E-3,2.309358372308811E-3,2.3131724654159489E-3,2.3169928578079466E-3,2.3208195598885852E-3,2.3246525820788278E-3,2.3284919348168496E-3,2.3323376285580653E-3,2.3361896737751566E-3,2.340048080958103E-3,2.3439128606142076E-3,2.3477840232681286E-3,2.3516615794619052E-3,2.3555455397549887E-3,2.3594359147242694E-3,2.3633327149641071E-3,2.3672359510863578E-3,2.3711456337204054E-3,2.3750617735131879E-3,2.3789843811292278E-3,2.3829134672506613E-3,2.3868490425772663E-3,2.3907911178264927E-3,2.3947397037334919E-3,2.3986948110511445E-3,2.4026564505500894E-3,2.4066246330187559E-3,2.4105993692633905E-3,2.4145806701080866E-3,2.4185685463948151E-3,2.4225630089834528E-3,2.4265640687518132E-3,2.4305717365956754E-3,2.4345860234288126E-3,2.4386069401830242E-3,2.4426344978081631E-3,2.4466687072721687E-3,2.4507095795610924E-3,2.4547571256791322E-3,2.4588113566486598E-3,2.4628722835102496E-3,2.466939917322713E-3,2.4710142691631238E-3,2.4750953501268516E-3,2.4791831713275908E-3,2.4832777438973906E-3,2.4873790789866862E-3,2.4914871877643281E-3,2.4956020814176135E-3,2.4997237711523162E-3,2.5038522681927167E-3,2.5079875837816343E-3,2.5121297291804561E-3,2.5162787156691683E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3,2.5204345545463873E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"BW34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1601021.4854907922,1597984.7418825829,1543503.6369961868,1591928.5236060063,1537653.897201221,1585895.257851348,1582887.2049730986,1426992.7746341061,1576888.2050019077,1523126.3576956445,1570911.9407004102,1517353.8459542966,1564958.3259024653,1561989.9852297341,1508736.0723566071,1556070.1838396199,1503018.0985008792,1550172.8179637084,1547232.5217595457,1394849.6281308322,1541368.6498271052,1488817.7931894492,1535527.0014412589,1483175.307818166,1529707.4923767671,1526806.0138569574,{"$f":"EI34","v":1474751.6503815437},1521019.5565501035,1469162.4744248758,1515255.0293953842,1512380.9636398498,1412124.4557775948,1506649.1759743735,1455282.0323265819,1500939.1112680139,1449766.6444691443,1495250.687192712,1492414.5647495387,1441532.7307087984,1486758.4479379244,1436069.4514663967,1481123.7672997047,1478314.4401457123,1332719.1085362567,1472711.7615366599,1422501.6676322694,1467130.3165750266,1417110.5144052205,1461570.0247872004,1458797.786268888,1409062.0703269911,1453269.0740205955,1403721.8519635219,1447761.3150938749,1445015.268298334,1302699.4852313125,1439538.7905520629,1390459.6837367455,1434083.0681633051,1385189.9667433477,1428648.0224711243,1425938.2288862553,1377322.8146251959,1420534.0514015087,1372102.8851827832,1415150.355262795,1412466.1634296775,1273356.0567656248,1407113.0438598804,1359139.4485430492,1401780.2121312157,1353988.4324207141,1396467.5913545925,1393818.8361251662,1346298.4886441829,1388536.3882467004,1341196.138603563,1383273.9603700209,1380650.2302104793,1289126.2200649222,1375417.6901626254,1328524.7045937676,1370204.9809703734,1323489.7155942072,1365012.0274765666,1362422.9357078837,1315972.9885247292,1357259.4754648649,1310985.5693988146,1352115.5842712084,{"$f":"GU34","v":1349550.9538803566},1216637.2020301749,1344436.2772893696,1298599.5606322463,1339340.9848620961,1293677.985233604,1334265.0031343021,1331734.2309012963,1286330.5731485561,1326687.0780860411,1281455.4961076803,1321659.0535254707,1319152.191675459,1189232.3345905228,1314152.7236558839,1269348.4833538823,1309172.2031699114,1264537.7669041269,1304210.5584080953,1301736.7920577386,1257355.8559675557,1296803.3268344947,1252590.5904956837,1291888.5590001985,1289438.1644492096,1162444.7643682593,1284551.3099171363,1240756.2893432195,1279682.976123689,1236053.9347340977,1274833.0928769351,1272415.0483463577,1229033.797017063,1267592.7098914187,1224375.8695982716,1262788.6476649824,1260393.4484817928,1176841.3219242538,1255616.6708078207,1212808.1371926637,1250857.9966910942,1208211.7035635205,1246117.3575207614,1243753.7796707302,1201349.6951090321,1239040.064843185,1196796.6879435773,1234344.2145703761,1232002.9674741337,1110666.2100684836,1227333.7871666776,1185489.5197987237,1222682.302632137,1180996.6212695197,1218048.4468051258,1215738.1087685372,1174289.1802010613,1211130.570810959,1169838.7299503654,1206540.495007341,1204251.9847222113,1085648.3491927541,1199687.9781404673,1158786.2568317782,{"$f":"JG34","v":1195141.2687326893},1154394.5612646462,1190611.7909441451,1188353.4934891923,1147838.2059373057,1183849.740757596,1143488.0024972151,1179363.0568432992,1177126.0954676499,1061194.0179869866,1172664.8935635518,1132684.4873754655,1168220.5992129485,1128391.7151641634,1163793.1483377344,1161585.7192454198,1121983.0423574077,1157183.4139678259,1117730.8276590817,1152797.7930308154,1150611.2194206112,1074336.6129956443,1146250.5065091224,1107170.6627318677,1141906.3203068953,1102974.5856184987,1137578.5981791897,1135420.8916348596,1096710.2687696577,1131117.7486978222,1092553.8356074691,1126830.914285027,1124693.5934511099,1013925.4562736063,1120431.1060082181,1082231.5393887642,1116184.7730089067,1078129.9793071502,1111954.5332292896,1109845.4292278723,1072006.7667846901,1105639.2149903409,1067943.9576705263,1101448.9419260088,1099359.7644449598,991086.68997869117,1095193.2899327434,1057854.1721452926,1091042.605983746,1053845.0000904009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":563830.13309316686},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2886.5982647523624,2885.8815075234429,2792.0950918732624,2884.4485269449547,2790.7086808132399,2883.0162579110447,2882.3003901128882,2602.7216645779063,2880.8691877334309,2787.2456642553552,2879.4386960155889,2785.861661172089,2878.0089146064843,2877.2942901574816,2783.786944987175,2875.8655735502198,2782.4046593263065,2874.4375663702658,2873.7238287054397,2594.9770164977408,2872.2968850060074,2778.9519473065152,2870.8706498535471,2777.5720624572382,2869.4451228962325,2868.7326248808563,2775.5035197894285,{"$f":"EJ55*EJ57+EJ56*EJ58","v":2867.3081595569643},2774.1253472521944,2865.8844015494119,2865.1727876795007,2679.657392409757,2863.7500899879801,2770.6829091083532,2862.328098735084,2769.3071302388648,2860.90681357003,2860.1964356608728,2767.2447427182697,2858.7762089702496,2765.8706710656743,2857.3566874912776,2856.6471910967257,2579.5567865956777,2855.2287267787137,2762.4384762268801,2853.8109667972503,2761.0667911194428,2852.393910802597,2851.6856466910785,2759.0105404308297,2850.2696460212642,2757.6405574602977,2848.8543484646757,2848.1469632447315,2571.8810678329401,2846.7327197034188,2754.2185754466127,2845.319178402834,2752.8509719198451,2843.9063389942789,2843.2001823905925,2750.8008398024817,2841.7883951666554,2749.4349333477471,2840.3773089637643,2839.6720286364257,2564.2281889079736,2838.261993312487,2746.0231337699306,2836.8526581396895,2744.6595996786964,2835.4440227703763,2834.7399674034295,2742.6155679261874,2833.3323810878578,2741.2537258571865,2831.9254937073765,2831.2223120093336,2647.905156210742,2829.8164723808136,2737.852078416423,2828.4113308200685,2736.4926016517275,2827.006886980475,2826.3049265978361,2734.4546521118514,2824.9015286904237,2733.0968623346139,2823.4988276383533,2822.7977383249327,{"$f":"GV55*GV57+GV56*GV58","v":2548.9906789250604},2821.3960819071376,2729.705336822246,2819.9951214799489,2728.3499053111245,2818.5948566977759,2817.8949850656186,2726.3180198856726,2816.4957631033553,2724.9642703422169,2815.0972359228745,2814.3982327679851,2541.4059125489393,2813.0007471133686,2721.5828366394749,2811.603955378373,2720.2314383448866,2810.2078572184337,2809.5100681214799,2718.2055989895061,2808.1150096784399,2716.8558776577283,2806.7206439497922,2806.0237207458699,2533.843715373032,2804.6303934439266,2713.4845057354637,2803.2377579967811,2712.1371286561866,2801.8458140608905,2801.1501013023576,2710.1173173802154,2799.7591939895901,2708.7716122737843,2798.3689773299766,2797.6741278879258,2616.5291638205376,2796.2849465650793,2705.410272192204,2794.8964550383494,2704.0669043627267,2793.5086529652172,2792.8150103667613,2702.0531032290369,2791.42824183218,2700.711402397289,2790.042161895648,2789.3493800447932,2518.7867601944131,2787.9643323642836,2697.3600643056889,2786.5799724273356,2696.0206937961029,2785.1962998924514,2784.5047212941113,2694.0128849209373,2783.1220792223835,2692.6751764487699,2781.7401236997166,2781.0494032877409,2511.2918684769579,2779.6684769495187,2689.3338105852686,2778.2882363084123,{"$f":"JH55*JH57+JH56*JH58","v":2687.9984255011645},2776.9086810239382,2776.219160284084,2685.996591053984,2774.8406323965251,2684.6628630617474,2773.4627890151337,2772.7741239080278,2503.8192785290485,2771.3973066486446,2681.3314397530235,2770.0211730460182,2680.0000282353858,2768.6457227606807,2767.9582537559568,2678.0041504387073,2766.5838278104156,2676.6743910821001,2765.2100843342282,2764.5234684162356,2585.5249569892558,2763.1507480087325,2673.3528807431276,2761.7787092236999,2672.0254309682273,2760.4073517226789,2759.7219283479508,2670.0354920974651,2758.351592138707,2668.7096895674326,2756.9819363680626,2756.2973635416238,2488.9407386951002,2754.9287277954254,2665.3980627012184,2753.5607716434638,2664.0745628805116,2752.1934947482882,2751.5101109165876,2662.0905452638212,2750.1438522742369,2660.7686877864462,2748.7782720457758,2748.0957362314771,2481.5346566787575,2746.7311729922799,2657.4669149837696,2745.367287325123,2656.1473533637873,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT55*LT57+LT56*LT58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":4},{"$f":"F65/months","v":0.33333333333333331},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*EI16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*GU16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"$G65*JG16","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":149599.99999999991},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(EJ64:EJ65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(GV64:GV65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,{"$f":"SUM(JH64:JH65)","v":733.33333333333326},733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,733.33333333333326,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT64:LT65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":178008.27000062299},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,734.54449295474137,735.75765290473385,736.97281648701608,738.18998701074952,739.40916779056113,740.63036214655244,741.85357340430812,743.07880489490537,744.30605995492294,745.53534192645031,746.76665415709681,748.00000000000011,749.2353828138364,750.47280596282883,751.71227281675669,752.95378675096481,754.19735114637263,755.44296938948378,756.6906448723945,757.94038099280374,759.19218115402168,760.44604876497976,761.70198724023908,762.9600000000006,764.22009047011352,765.48226208208575,766.74651827309208,{"$f":"EJ66*EJ51","v":768.01286248598433},769.2812981693005,770.55182877727384,771.82445776984287,773.0991886126601,774.37602477710243,775.65496974027963,776.93602698504424,778.21920000000102,779.5044922795164,780.79190732372808,782.08144863855455,783.37311973570456,784.66692413268697,785.96286535281979,787.26094692524021,788.5611723849139,789.86354527264518,791.16806913508572,792.47474752474568,793.7835840000015,795.09458212510719,796.40774547020294,797.72307761132606,799.04058213041912,800.36026261534118,801.68212265987665,803.00616586374531,804.33239583261252,805.66081617809846,806.99143051778799,808.32424247524102,809.65925568000205,810.99647376760981,812.33590037960755,813.67753916355298,815.02139377302797,816.36746786764843,817.71576511307467,819.06628918102081,820.41904374926537,821.77403250166094,823.13125912814417,824.49072732474633,825.85244079360245,827.21640324296231,828.5826183872,829.95108994682448,831.32182164848905,832.69481722500188,834.07008041533652,835.44761496464162,836.82742462425108,838.20951315169464,839.59388431070749,840.98054187124171,842.36948960947507,843.76073130782208,845.15427075494472,846.55011174576157,847.94825808145936,849.34871356950248,850.75148202364392,852.15656726393513,{"$f":"GV66*GV51","v":853.56397311673675},854.97370341472913,856.38576199692238,857.80015270866716,859.21687940166521,860.63594593397931,862.05735617004416,863.48111398067749,864.90722324308922,866.33568784089323,867.7665116641175,869.19969860921458,870.63525257907224,872.07317748302432,873.51347723686138,874.95615576284104,876.40121698969892,877.84866485265923,879.29850329344549,880.75073626029132,882.20536770795127,883.66240159771144,885.12184189740015,886.58369258139919,888.04795763065408,889.51464103268518,890.98374678159905,892.45527887809828,893.92924132949338,895.40563814971279,896.88447335931482,898.36575098549758,899.84947506211074,901.33564962966602,902.82427873534846,904.31536643302729,905.80891678326725,907.30493385333909,908.80342171723134,910.30438445566074,911.80782615608371,913.31375091270763,914.82216282650177,916.33306600520825,917.84646456335361,919.36236262226009,920.88076431005629,922.4016737616887,923.92509511893343,925.45103253040668,926.97949015157667,928.51047214477444,930.0439826792059,931.58002593096228,933.1186060830322,934.65972732531293,936.20339385462125,937.74960987470581,939.29837959625775,940.84970723692288,942.40359702131252,943.96005318101527,945.51907995460863,947.08068158767048,{"$f":"JH66*JH51","v":948.64486233279058},950.21162644958213,951.78097820469338,953.3529218718196,954.92746173171417,956.50460207220044,958.08434718818353,959.66670138166194,961.25166896173926,962.83925424463609,964.42946155370123,966.02229521942445,967.61775957944678,969.21585897857426,970.8165977687878,972.41998030925652,974.02601096634885,975.63469411364485,977.24603413194757,978.86003540929551,980.4767023409745,982.09603932952928,983.71805078477587,985.34274112381343,986.97011477103626,988.60017615814616,990.23292972416402,991.86837991544212,993.50653118567629,995.14738799591828,996.79095481458717,998.43723611748214,1000.0862363877945,1001.7379601161205,1003.392411800472,1005.0495959462903,1006.7095170664577,1008.3721796813098,1010.037588318648,1011.7057475137517,1013.3766618093906,1015.0503357558373,1016.7267739108796,1018.4059808398324,1020.0879611155511,1021.7727193184436,1023.4602600364821,1025.1505878652167,1026.8437074077874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT66*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":385821.86309254408},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,2008.7570015163365,{"$f":"EJ59-EJ68","v":2099.2952970709798},2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,1970.6411710609975,{"$f":"GV59-GV68","v":1695.4267058083237},1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,1831.2075547207419,{"$f":"JH59-JH68","v":1739.353563168374},1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT59-LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44000,-44000,-44000,-44000,-44000,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70-EI46","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70-GU46","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70-JG46","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70-LS46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70-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,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":6.2561727382399734E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":7.7711929062885821E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EI82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GU82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JG82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LS82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OE82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QQ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TC82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VO82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YA82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAM82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":6.2561727382399734E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":7.7711929062885821E-2},{"$f":"SUM(K80:XFD80)","v":2769.991409291028},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275.27160048255882,552.26534764766825,830.99201554245519,1111.4624456183458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":222769.99140929105},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EJ79+EJ80+EJ81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GV79+GV80+GV81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JH79+JH80+JH81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LT79+LT80+LT81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OF79+OF80+OF81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QR79+QR80+QR81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TD79+TD80+TD81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VP79+VP80+VP81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YB79+YB80+YB81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAN79+AAN80+AAN81","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EJ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GV82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JH82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LT82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OF82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QR82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TD82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VP82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YB82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAN82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.9019607843137254E-3},null,{"$f":"SUM(K85:XFD85)","v":222769.99140929029},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*EI84*EI7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*GU84*GU7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,{"$f":"$F$85*JG84*JG7","v":1092.0097618102502},1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,1092.0097618102502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*LS84*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":2769.9914092902909},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1060.0440099873711,1058.114092808459,963.11251357599599,1054.2487781239549,959.28975121242843,1050.3761339542423,1048.43705489833,767.6330978727508,1044.5533659682576,949.70056051865481,1040.6622800482417,945.85189936183883,1036.7637699823979,1034.8117223844026,940.06491036016814,1030.9020249890048,936.19754636968378,1026.9848351705321,1025.0234220227951,745.02687369468686,1021.0949420417353,926.49613673128511,1017.1589008030576,922.60230064698749,1013.2152706158688,1011.2406009885206,916.74723970608625,{"$f":"EJ70-EJ85","v":1007.2855352607296},912.83428727264368,1003.3228109618879,1001.3385680994077,814.54844198684668,997.36430340062748,903.01817755782326,993.38230993978937,899.07816842861371,989.39255948026334,987.3947665268945,893.1535322694649,983.39332742429474,889.1939851227371,979.38406032820762,977.37648236123528,698.98585240051375,973.35541969581823,879.26064528154416,969.32645746225421,875.27344530919095,965.28956686723973,963.26813941062551,869.27770100925341,959.21930208059507,865.27053303470643,955.16246399454872,953.131035570736,675.53891019007733,949.06214171507008,855.21738311857439,944.98517411734269,851.18195442959291,940.90010341641892,938.85452020073467,845.11353882867866,934.75723958337721,841.05770366984848,930.65178204043946,928.59597764515479,651.79938334845815,924.47819900057584,830.88211283153623,920.352169004693,826.79739707484373,916.21785771716372,914.14758720597933,820.65471616911259,910.00079762911855,816.54914682193453,905.84565148178967,903.76493523444174,719.06796977624072,899.59719741886875,806.24843229546536,895.42102713857662,802.11335023200218,891.23639386240279,889.1408940326412,795.89477855583959,884.94350879871422,791.7383869548612,880.73758380445929,878.63140925074731,{"$f":"GV70-GV85","v":603.41694399807352},874.41261668215816,781.30981301507336,870.18520696103155,777.12326409920911,865.94914895354646,863.82786708532421,770.82714409474488,859.5787780500159,766.61882069107355,855.32096244850686,853.18877234852039,578.760898159617,848.91780782009414,756.05959759236316,844.63803780528178,751.82045954493742,840.34943055552435,838.20180301778419,745.4451009189645,833.89988016023858,741.18371424976681,829.58904024214189,827.43026635422052,553.78599593212766,823.10599060099116,730.49099714361432,818.77271730843245,726.19812551644304,814.43041410092746,812.25586613279256,719.74180458446767,807.89995711722918,715.42620083386805,803.53493678437803,801.3489996446483,618.71048522702017,796.97025090148986,704.59708866472261,792.58230877243841,700.24931639639294,788.18514024225919,785.98308573000918,693.7102754135783,781.57201545857629,689.3392779647786,777.15163577534145,774.93794447285427,502.85190326522957,770.50353802362656,678.3708123438621,766.05973847231098,673.96694930664694,761.60651215123903,759.37635340082875,667.34339578537424,754.90892355751203,662.91580476381387,750.43198229320865,748.18993424056794,476.87850964539507,743.6986619582533,651.80496882040984,739.19779291049167,{"$f":"JH70-JH85","v":647.34380135812376},734.68729276410591,732.42842026914036,640.63390737191435,727.90340885456067,636.14849917929678,723.36868001669995,721.0976607161158,450.55784775705911,716.54829059375834,624.89221638907202,711.98911601634359,620.3725068456888,707.42010197185618,705.13189417691888,613.57440831920053,700.54805503381658,609.02993515820503,695.95428839203055,693.65367119668986,513.03849283803106,689.04494686895305,597.62506814810149,684.42620628963618,593.04555438694092,679.79741375428262,677.47923681353655,586.15735037177274,672.83529914278051,581.55253976126414,668.18121974322526,665.85036561389143,396.84474049705545,661.18100586905462,569.99588909049612,656.50141388692327,565.35528400380372,651.8115532567283,649.46276078768938,558.37503593981933,644.7574286545962,553.7085902203587,640.04173632464585,637.67999358139446,369.43693375295629,632.94869186358596,541.99689313703743,628.20693764965608,537.29388414574964,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EK82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GW82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JI82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LU82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OG82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QS82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TE82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VQ82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YC82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAO82","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1092.0097618102502,2184.0195236205004,3276.0292854307509,4368.0390472410008,5460.0488090512508,6552.0585708615008,7644.0683326717508,8736.0780944820017,9828.0878562922517,10920.097618102502,12012.107379912752,13104.117141723002,14196.126903533252,15288.136665343502,16380.146427153752,17472.156188964003,18564.165950774255,19656.175712584507,20748.185474394759,21840.195236205011,22932.204998015262,24024.214759825514,25116.224521635766,26208.234283446018,27300.24404525627,28392.253807066521,29484.263568876773,{"$f":"EI89+EJ85","v":30576.273330687025},31668.283092497277,32760.292854307529,33852.302616117777,34944.312377928029,36036.32213973828,37128.331901548532,38220.341663358784,39312.351425169036,40404.361186979288,41496.370948789539,42588.380710599791,43680.390472410043,44772.400234220295,45864.409996030547,46956.419757840798,48048.42951965105,49140.439281461302,50232.449043271554,51324.458805081806,52416.468566892057,53508.478328702309,54600.488090512561,55692.497852322813,56784.507614133065,57876.517375943316,58968.527137753568,60060.53689956382,61152.546661374072,62244.556423184324,63336.566184994575,64428.575946804827,65520.585708615079,66612.595470425324,67704.605232235568,68796.614994045813,69888.624755856057,70980.634517666302,72072.644279476546,73164.654041286791,74256.663803097035,75348.67356490728,76440.683326717524,77532.693088527769,78624.702850338013,79716.712612148258,80808.722373958502,81900.732135768747,82992.741897578991,84084.751659389236,85176.761421199481,86268.771183009725,87360.78094481997,88452.790706630214,89544.800468440459,90636.810230250703,91728.819992060948,92820.829753871192,93912.839515681437,95004.849277491681,96096.859039301926,97188.86880111217,98280.878562922415,99372.888324732659,{"$f":"GU89+GV85","v":100464.8980865429},101556.90784835315,102648.91761016339,103740.92737197364,104832.93713378388,105924.94689559413,107016.95665740437,108108.96641921462,109200.97618102486,110292.9859428351,111384.99570464535,112477.00546645559,113569.01522826584,114661.02499007608,115753.03475188633,116845.04451369657,117937.05427550682,119029.06403731706,120121.07379912731,121213.08356093755,122305.09332274779,123397.10308455804,124489.11284636828,125581.12260817853,126673.13236998877,127765.14213179902,128857.15189360926,129949.16165541951,131041.17141722975,132133.18117904,133225.19094085024,134317.20070266048,135409.21046447073,136501.22022628097,137593.22998809122,138685.23974990146,139777.24951171171,140869.25927352195,141961.2690353322,143053.27879714244,144145.28855895268,145237.29832076293,146329.30808257317,147421.31784438342,148513.32760619366,149605.33736800391,150697.34712981415,151789.3568916244,152881.36665343464,153973.37641524489,155065.38617705513,156157.39593886537,157249.40570067562,158341.41546248586,159433.42522429611,160525.43498610635,161617.4447479166,162709.45450972684,163801.46427153709,164893.47403334733,165985.48379515758,167077.49355696782,168169.50331877806,169261.51308058831,{"$f":"JG89+JH85","v":170353.52284239855},171445.5326042088,172537.54236601904,173629.55212782929,174721.56188963953,175813.57165144978,176905.58141326002,177997.59117507027,179089.60093688051,180181.61069869075,181273.620460501,182365.63022231124,183457.63998412149,184549.64974593173,185641.65950774198,186733.66926955222,187825.67903136247,188917.68879317271,190009.69855498296,191101.7083167932,192193.71807860344,193285.72784041369,194377.73760222393,195469.74736403418,196561.75712584442,197653.76688765467,198745.77664946491,199837.78641127516,200929.7961730854,202021.80593489564,203113.81569670589,204205.82545851613,205297.83522032638,206389.84498213662,207481.85474394687,208573.86450575711,209665.87426756736,210757.8840293776,211849.89379118785,212941.90355299809,214033.91331480833,215125.92307661858,216217.93283842882,217309.94260023907,218401.95236204931,219493.96212385956,220585.9718856698,221677.98164748005,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"LS89+LT85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"OE89+OF85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"QQ89+QR85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"TC89+TD85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"VO89+VP85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"YA89+YB85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,{"$f":"AAM89+AAN85","v":222769.99140929029},222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029,222769.99140929029]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,221677.9816474808,220585.97188567056,219493.96212386028,218401.95236205004,217309.9426002398,216217.93283842955,215125.92307661931,214033.91331480903,212941.90355299879,211849.89379118854,210757.8840293783,209665.87426756806,208573.86450575781,207481.85474394754,206389.84498213729,205297.83522032705,204205.8254585168,203113.81569670653,202021.80593489629,200929.79617308604,199837.7864112758,198745.77664946552,197653.76688765528,196561.75712584503,195469.74736403479,194377.73760222452,193285.72784041427,{"$f":"EJ88-EJ89","v":192193.71807860403},191101.70831679378,190009.69855498351,188917.68879317326,187825.67903136302,186733.66926955277,185641.6595077425,184549.64974593226,183457.63998412201,182365.63022231177,181273.62046050152,180181.61069869125,179089.600936881,177997.59117507076,176905.58141326049,175813.57165145024,174721.56188964,173629.55212782975,172537.54236601951,171445.53260420923,170353.52284239899,169261.51308058875,168169.50331877847,167077.49355696823,165985.48379515798,164893.47403334774,163801.46427153749,162709.45450972722,161617.44474791698,160525.43498610673,159433.42522429646,158341.41546248621,157249.40570067597,156157.39593886572,155065.38617705548,153973.37641524523,152881.36665343499,151789.35689162475,150697.3471298145,149605.33736800426,148513.32760619401,147421.31784438377,146329.30808257352,145237.29832076328,144145.28855895303,143053.27879714279,141961.26903533255,140869.2592735223,139777.24951171206,138685.23974990181,137593.22998809157,136501.22022628132,135409.21046447108,134317.20070266083,133225.19094085059,132133.18117904034,131041.1714172301,129949.16165541986,128857.15189360961,127765.14213179937,126673.13236998912,125581.12260817888,124489.11284636863,123397.10308455839,{"$f":"GV88-GV89","v":122305.09332274814},121213.0835609379,120121.07379912765,119029.06403731741,117937.05427550717,116845.04451369692,115753.03475188668,114661.02499007643,113569.01522826619,112477.00546645594,111384.9957046457,110292.98594283545,109200.97618102521,108108.96641921496,107016.95665740472,105924.94689559448,104832.93713378423,103740.92737197399,102648.91761016374,101556.9078483535,100464.89808654325,99372.888324733009,98280.878562922764,97188.86880111252,96096.859039302275,95004.849277492031,93912.839515681786,92820.829753871541,91728.819992061297,90636.810230251052,89544.800468440808,88452.790706630563,87360.780944820319,86268.771183010074,85176.76142119983,84084.751659389585,82992.741897579341,81900.732135769096,80808.722373958852,79716.712612148607,78624.702850338363,77532.693088528118,76440.683326717874,75348.673564907629,74256.663803097385,73164.65404128714,72072.644279476895,70980.634517666651,69888.624755856406,68796.614994046162,67704.605232235917,66612.595470425673,65520.585708615428,64428.575946805184,63336.566184994939,62244.556423184695,61152.54666137445,60060.536899564206,58968.527137753961,57876.517375943717,56784.507614133472,55692.497852323228,54600.488090512983,53508.478328702739,{"$f":"JH88-JH89","v":52416.468566892494},51324.458805082249,50232.449043272005,49140.43928146176,48048.429519651516,46956.419757841271,45864.409996031027,44772.400234220782,43680.390472410538,42588.380710600293,41496.370948790049,40404.361186979804,39312.35142516956,38220.341663359315,37128.331901549071,36036.322139738826,34944.312377928582,33852.302616118337,32760.292854308093,31668.283092497848,30576.273330687603,29484.263568877359,28392.253807067114,27300.24404525687,26208.234283446625,25116.224521636381,24024.214759826136,22932.204998015892,21840.195236205647,20748.185474395403,19656.175712585158,18564.165950774914,17472.156188964669,16380.146427154425,15288.13666534418,14196.126903533936,13104.117141723691,12012.107379913446,10920.097618103202,9828.0878562929574,8736.0780944827129,7644.0683326724684,6552.0585708622239,5460.0488090519793,4368.0390472417348,3276.0292854314903,2184.0195236212458,1092.0097618110012,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"LT88-LT89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"OF88-OF89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"QR88-QR89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"TD88-TD89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"VP88-VP89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"YB88-YB89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,{"$f":"AAN88-AAN89","v":7.5669959187507629E-10},7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10,7.5669959187507629E-10]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,4.7584686037886155E-3,4.7732033869340475E-3,4.3661548617206537E-3,4.8030878294913785E-3,4.3923130761312577E-3,4.8335392361061862E-3,4.8489828809980453E-3,3.5682965906407775E-3,4.8803170945713155E-3,4.4599045311074026E-3,4.9122624582194898E-3,4.4878601041088133E-3,4.9448379408625993E-3,4.9613681217276192E-3,4.5308295104663403E-3,4.9949261073296879E-3,4.5601920028282335E-3,5.0291652202603685E-3,5.0465470234352739E-3,3.6878537455247769E-3,5.081849290098011E-3,4.6362409901023992E-3,5.1178893858814132E-3,4.6677698845546756E-3,5.1546917642132008E-3,5.1733867497420344E-3,{"$f":"IF(EH90,EI86/EH90)","v":4.7163180877334929E-3},5.2113808221390849E-3,4.7495531924685993E-3,5.2502032545865898E-3,5.269933986078338E-3,4.3116578822781004E-3,5.3100529626414301E-3,4.8358615834528662E-3,5.3510742824315182E-3,4.8717413967805743E-3,5.3930300180787989E-3,5.4143687345209546E-3,4.92710152751695E-3,5.4577896357513112E-3,4.9650788235109638E-3,5.5022321024834975E-3,5.5248481961574399E-3,3.975721816210245E-3,5.5708946804780869E-3,5.0640034170808309E-3,5.6180611139454752E-3,5.1052566492345089E-3,5.6663904025059031E-3,5.6910051309301164E-3,5.1690567186933375E-3,5.7411640650063449E-3,5.2129289456572803E-3,5.792603191812057E-3,5.8188187743591141E-3,4.1518110439592911E-3,5.8722753796495858E-3,5.3276129305775896E-3,5.9271459092590205E-3,5.375611629739741E-3,5.9834890899837234E-3,6.0122321748262769E-3,5.4500463298992989E-3,6.0709017451332893E-3,5.5013748377618346E-3,6.1312057781818686E-3,6.161992864049815E-3,4.3567923097899914E-3,6.224883745464059E-3,5.6361055848693862E-3,6.2895955777043577E-3,5.6927346255699653E-3,6.3562109235533269E-3,6.3902595934364394E-3,5.7808353063176759E-3,6.4598962351480309E-3,5.841788629225496E-3,6.5316659012548666E-3,6.5683822911393307E-3,5.2678501231287504E-3,6.6435451054853226E-3,6.0025702447467216E-3,6.7211089795782414E-3,6.0704914774218546E-3,6.8011937334163481E-3,6.8422210863532517E-3,6.1765665844684117E-3,6.9263297800414795E-3,6.2502471687708623E-3,7.0132959915672737E-3,{"$f":"IF(GT90,GU86/GT90)","v":7.0578975876795088E-3},4.8900414103285675E-3,7.1494374676178895E-3,6.4457547820923359E-3,7.2442343332377954E-3,6.5288530190875833E-3,7.3424688642014383E-3,7.3929354101453897E-3,6.6592391788862452E-3,7.496695395182538E-3,6.7502462634744216E-3,7.6044073088662508E-3,7.6598177963832807E-3,5.2474859866391424E-3,7.7739031051592584E-3,6.9934957537248583E-3,7.8925626759246813E-3,7.0976713378574884E-3,8.0160820972048023E-3,8.0797600739804798E-3,7.2620843772555725E-3,8.2111586284749054E-3,7.3775391043674832E-3,8.3482432102727228E-3,8.4190361182462509E-3,5.6980393203813944E-3,8.5653787109144976E-3,7.688986432787045E-3,8.7184321284600481E-3,7.8236547490694395E-3,8.8786753625677579E-3,8.9616554694429557E-3,8.0377844477763239E-3,9.1336853327417707E-3,8.1893292744916347E-3,9.3143199533903594E-3,9.4080707727542089E-3,7.3581769942461378E-3,9.602890959850733E-3,8.6030621496361315E-3,9.808128200624211E-3,8.7842221969609523E-3,1.0024650162971868E-2,1.0137440793299424E-2,9.0751448734251398E-3,1.0372737547732762E-2,9.2831975294858995E-3,1.0621954630398325E-2,1.0752178613953289E-2,7.0843534533362442E-3,1.102473457898542E-2,9.8605260215574569E-3,1.1314736063294703E-2,1.0117710390159943E-2,1.1623927104960142E-2,1.178632838366318E-2,1.0536463152046828E-2,1.212811154802166E-2,1.0840363009485734E-2,1.249459330588591E-2,1.2687953567040127E-2,8.2395854357955704E-3,1.3096858513098195E-2,1.1703640417579503E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.35383000914772E-2},1.20979669311747E-2,1.4016344726209811E-2,1.4270553208378183E-2,1.2753387891162735E-2,1.4812716766436444E-2,1.3239735523907517E-2,1.5405107198274082E-2,1.572237952648944E-2,1.0063294471594696E-2,1.6404347187471812E-2,1.4672833433968427E-2,1.7157864645440852E-2,1.5354097642449601E-2,1.7994855975949929E-2,1.8449125870920915E-2,1.6525773631473083E-2,1.9440054185254706E-2,1.7428585475411405E-2,2.0558550958381806E-2,2.117361020798909E-2,1.6200388614044214E-2,2.2535282158712235E-2,2.0269289302478469E-2,2.4106089320717318E-2,2.1723086189406295E-2,2.5938314134487467E-2,2.6973768936884673E-2,2.4398605999475121E-2,2.9340192066179185E-2,2.6627625507540963E-2,3.2204320737724459E-2,3.3874868405229554E-2,2.1376922698780883E-2,3.7841981191002252E-2,3.479797275472319E-2,4.2941885480073549E-2,3.9824614688606798E-2,4.974097424551794E-2,5.4067345574492283E-2,5.1132787953667387E-2,6.5603547514255872E-2,6.338182697451554E-2,8.3730509523176733E-2,9.7325136319329084E-2,6.7661837223960838E-2,0.14490454069161107,0.16544323811368197,0.28763796790975948,0.4920229680499334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QP90,QQ86/QP90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,5.710162324546339E-2,5.727844064320857E-2,5.2393858340647845E-2,5.7637053953896539E-2,5.2707756913575092E-2,5.8002470833274235E-2,5.8187794571976544E-2,4.2819559087689328E-2,5.856380513485579E-2,5.3518854373288835E-2,5.8947149498633875E-2,5.385432124930576E-2,5.9338055290351188E-2,5.9536417460731433E-2,5.4369954125596087E-2,5.9939113287956258E-2,5.4722304033938803E-2,6.0349982643124425E-2,6.055856428122329E-2,4.4254244946297323E-2,6.0982191481176132E-2,5.563489188122879E-2,6.1414672630576955E-2,5.6013238614656111E-2,6.185630117055841E-2,6.2080640996904413E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":5.6595817052801915E-2},6.2536569865669023E-2,5.6994638309623188E-2,6.3002439055039078E-2,6.3239207832940056E-2,5.1739894587337201E-2,6.3720635551697158E-2,5.8030339001434394E-2,6.4212891389178212E-2,5.8460896761366891E-2,6.4716360216945587E-2,6.4972424814251459E-2,5.91252183302034E-2,6.5493475629015738E-2,5.9580945882131565E-2,6.6026785229801974E-2,6.6298178353889278E-2,4.770866179452294E-2,6.6850736165737043E-2,6.0768041004969971E-2,6.7416733367345702E-2,6.1263079790814107E-2,6.7996684830070833E-2,6.8292061571161397E-2,6.202868062432005E-2,6.8893968780076142E-2,6.2555147347887363E-2,6.9511238301744688E-2,6.9825825292309365E-2,4.9821732527511493E-2,7.0467304555795029E-2,6.3931355166931075E-2,7.1125750911108246E-2,6.4507339556876889E-2,7.1801869079804681E-2,7.2146786097915319E-2,6.5400555958791587E-2,7.2850820941599476E-2,6.6016498053142011E-2,7.357446933818243E-2,7.3943914368597777E-2,5.22815077174799E-2,7.4698604945568708E-2,6.7633267018432641E-2,7.5475146932452289E-2,6.8312815506839583E-2,7.6274531082639929E-2,7.6683115121237266E-2,6.9370023675812104E-2,7.7518754821776364E-2,7.0101463550705956E-2,7.8379990815058392E-2,7.8820587493671962E-2,6.3214201477545001E-2,7.9722541265823871E-2,7.203084293696066E-2,8.0653307754938897E-2,7.2845897729062248E-2,8.1614324800996174E-2,8.2106653036239013E-2,7.4118799013620937E-2,8.3115957360497761E-2,7.5002966025250348E-2,8.4159551898807278E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":8.4694771052154103E-2},5.868049692394281E-2,8.5793249611414671E-2,7.7349057385108028E-2,8.6930811998853552E-2,7.8346236229051E-2,8.8109626370417263E-2,8.8715224921744676E-2,7.9910870146634949E-2,8.996034474219046E-2,8.1002955161693063E-2,9.1252887706395003E-2,9.1917813556599365E-2,6.2969831839669713E-2,9.3286837261911101E-2,8.3921949044698296E-2,9.4710752111096169E-2,8.517205605428986E-2,9.6192985166457634E-2,9.6957120887765758E-2,8.714501252706687E-2,9.8533903541698858E-2,8.8530469252409802E-2,0.10017891852327268,0.10102843341895501,6.8376471844576736E-2,0.10278454453097396,9.2267837193444543E-2,0.10462118554152058,9.3883856988833281E-2,0.1065441043508131,0.10753986563331547,9.6453413373315894E-2,0.10960422399290125,9.8271951293899623E-2,0.11177183944068431,0.11289684927305051,8.8298123930953654E-2,0.1152346915182088,0.10323674579563358,0.11769753840749053,0.10541066636353143,0.12029580195566242,0.12164928951959308,0.10890173848110168,0.12447285057279314,0.11139837035383079,0.12746345556477989,0.12902614336743945,8.5012241440034927E-2,0.13229681494782503,0.11832631225868948,0.13577683275953645,0.12141252468191932,0.1394871252595217,0.14143594060395814,0.12643755782456192,0.14553733857625992,0.13008435611382879,0.14993511967063092,0.15225544280448153,9.8875025229546845E-2,0.15716230215717836,0.14044368501095406,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.16245960109772639},0.14517560317409639,0.16819613671451772,0.1712466385005382,0.15304065469395284,0.17775260119723732,0.1588768262868902,0.184861286379289,0.18866855431787327,0.12075953365913636,0.19685216624966173,0.17607400120762112,0.20589437574529024,0.1842491717093952,0.21593827171139915,0.22138951045105099,0.19830928357767699,0.23328065022305647,0.20914302570493687,0.24670261150058168,0.25408332249586907,0.19440466336853057,0.27042338590454684,0.24323147162974162,0.28927307184860784,0.26067703427287553,0.3112597696138496,0.32368522724261606,0.29278327199370147,0.3520823047941502,0.31953150609049152,0.38645184885269351,0.40649842086275467,0.25652307238537059,0.45410377429202703,0.41757567305667831,0.51530262576088259,0.4778953762632816,0.5968916909462153,0.64880814689390742,0.61359345544400867,0.78724257017107047,0.76058192369418642,1.0047661142781208,1.1679016358319489,0.81194204668753001,1.7388544882993329,1.9853188573641836,3.4516556149171138,5.9042756165992003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OD90,OE86/OD90*((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,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":6.2561727382399734E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":7.7711929062885821E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99378272361677489,0.98760410175917512,0.9814638941013315,0.97536186181154716,0.96929776754300767,0.96327137542454966,0.95728245105148579,0.95133076147648765,0.9454160752005244,0.93953816216385877,0.93369679373709857,0.9278917427123039,0.92212278329414898,0.91638969109114043,0.91069224310688857,0.90503021773143388,0.8994033947326272,0.89381155524756351,0.88825448177406907,0.88273195816224126,0.87724376960604111,0.87178970263493805,0.86636954510560693,0.86098308619367636,0.85563011638552822,0.85031042747014829,{"$f":"1/(1+$F$95)^EI8","v":0.8450238125310281},0.83977006593811598,0.83454898333981942,0.82936036165505633,0.82420399906535524,0.81907969500700661,0.81398725016326023,0.80892646645657384,0.80389714704090764,0.79889909629406808,0.79393211981009904,0.78899602439171979,0.78409061804281077,0.77921570996094491,0.77437111052996677,0.76955663131261687,0.76477208504320271,0.76001728562031368,0.75529204809958361,0.75059618868649636,0.7459295247292369,0.74129187471158764,0.73668305824586666,0.7321028960659125,0.72755121002011125,0.72302782306446622,0.71853255925571291,0.714065243744474,0.7096257027684596,0.70521376364570765,0.70082925476786795,0.6964720055935264,0.69214184664157241,0.68783860948460596,0.6835621267423867,0.67931223207532421,0.67508876017800634,0.67089154677277096,0.66672042860331515,0.66257524342834606,0.65845583001526931,0.65436202813391853,0.65029367855032227,0.64625062302051062,0.64223270428436074,0.63823976605947885,0.63427165303512212,0.63032821086615765,0.62640928616705893,0.62251472650593953,0.61864438039862424,0.61479809730275692,0.61097572761194485,0.60717712264993928,0.60340213466485337,0.59965061682341381,0.59592242320525124,0.59221740879722296,0.58853542948777327,0.58487634206132755,0.58124000419272259,0.57762627444166947,0.57403501224725295,0.57046607792246384,{"$f":"1/(1+$F$95)^GU8","v":0.56691933264876548},0.56339463847069449,0.55989185829049493,0.55641085586278538,0.55295149578925962,0.54951364351342014,0.54609716531534402,0.54270192830648278,0.53932780042449224,0.53597465042809622,0.53264234789198228,0.52933076320172778,0.52603976754875925,0.52276923292534117,0.51951903211959771,0.51628903871056453,0.51307912706327141,0.50988917232385511,0.50671905041470378,0.50356863802963014,0.50043781262907561,0.49732645243534407,0.49423443642786474,0.49116164433848519,0.48810795664679357,0.48507325457546907,0.48205742008566294,0.47906033587240587,0.47608188536004642,0.47312195269771612,0.47018042275482325,0.46725718111657488,0.46435211407952642,0.46146510864715917,0.45859605252548474,0.45574483411867778,0.45291134252473492,0.45009546753116109,0.44729709961068292,0.44451612991698836,0.44175245028049276,0.43900595320413199,0.43627653185918075,0.43356408008109726,0.43086849236539432,0.42818966386353519,0.42552749037885534,0.42288186836250979,0.4202526949094455,0.41763986775439826,0.41504328526791556,0.41246284645240311,0.40989845093819688,0.40734999897965823,0.40481739145129525,0.40230052984390635,0.39979931626074877,0.39731365341373137,0.39484344461962928,0.39238859379632435,0.38994900545906752,0.38752458471676476,0.38511523726828606,0.38272086939879785,{"$f":"1/(1+$F$95)^JG8","v":0.38034138797611733},0.37797670044709031,0.37562671483399124,0.37329133973094542,0.37097048430037372,0.36866405826945947,0.36637197192663679,0.36409413611810171,0.3618304622443439,0.35958086225670066,0.35734524865393236,0.3551235344788185,0.35291563331477593,0.35072145928249715,0.34854092703660977,0.34637395176235763,0.34422044917230121,0.34208033550303912,0.33995352751195024,0.33783994247395616,0.33573949817830268,0.33365211292536295,0.33157770552345889,0.32951619528570392,0.32746750202686392,0.32543154606023855,0.32340824819456182,0.32139752973092151,0.3193993124596986,0.31741351865752454,0.3154400710842587,0.31347889297998371,0.31152990806201974,0.30959304052195741,0.30766821502270936,0.30575535669557968,0.30385439113735169,0.30196524440739414,0.30008784302478525,0.29822211396545428,0.29636798465934139,0.29452538298757486,0.29269423727966587,0.29087447631072089,0.28906602929867126,0.28726882590151998,0.28548279621460571,0.28370787076788351,0.28194398052322323,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^LS8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^OE8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^QQ8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^TC8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^VO8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^YA8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,{"$f":"1/(1+$F$95)^AAM8","v":0.28019105687172374},0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374,0.28019105687172374]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":15525136.780804574},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,221384.96880281079,218930.0839447472,216497.16695103707,214086.03955352158,211696.52485156941,209328.44730196294,206981.63270885739,204655.90821381257,202351.10228589602,200067.04471185815,197803.56658637762,195560.50030237748,193337.67954141094,191134.93926411678,188952.11570074322,186789.04634174061,184645.56992842167,182521.52644368939,180416.75710283185,178331.10434438329,176264.4118210515,174216.5243907104,172187.28810745801,170176.55021273892,168184.15912653072,166209.96443859432,164253.81689978755,{"$f":"EJ95*EI90*EJ7","v":162315.56841344142},160395.07202679885,158492.18192251518,156606.75341022006,154738.64291814095,152887.70798478631,151053.80725068983,149236.80045021378,147436.54840341207,145652.91300795198,143885.75723109444,142134.94510173253,140400.34170248729,138681.81316186112,136979.22664644785,135292.45035319927,133621.35350174774,131965.80632678434,130325.68007049235,128700.84697503551,127091.18027510088,125496.55419049559,123916.84391879736,122351.92562805839,120801.67644956212,119265.97447063253,117744.69872749555,116237.72919819252,114744.94679554479,113266.23336016973,111801.47165354699,110350.5453511356,108913.3390355408,107489.73818973046,106079.62919030104,104682.89930079215,103299.43666504997,101929.13030063875,100571.87009230036,99227.546785461163,97896.051979786367,96577.278122781034,95271.118503437727,93977.467245930558,92696.219303354694,91427.270451511824,90170.517282740664,88925.857199792459,87693.188409751019,86472.409917997007,85263.421522216304,84066.123806451913,82880.418135199187,81706.206647544255,80543.392251344834,79391.878617453971,78251.570173985267,77122.372100620429,76004.190322958093,74896.931506903944,73800.503053101653,72714.813091404605,71639.770475387864,70575.284776900167,{"$f":"GV95*GU90*GV7","v":69521.266280655793},68477.625978865864,67444.275565908771,66421.127433039685,65408.094663138494,64405.091025496338,63412.030970640139,62428.829625194856,61455.402786783423,60491.666918963994,59537.539146204035,58592.937248891372,57657.779658381529,56731.985452081462,55815.474348569194,54908.166702749164,54009.983501042974,53120.846356615482,52240.677504635722,51369.399797572543,50506.936700524799,49653.212286585571,48808.151232240525,47971.678812799888,47143.720897863917,46324.203946821675,45513.05500438263,44710.201696141252,43915.572224173971,43129.095362668464,42350.700453585043,41580.317402349858,40817.876673579703,40063.309286838186,39316.546812423097,38577.521367184665,37846.165610374526,37122.412739525244,36406.196486360001,35697.4511127324,34996.111406596152,34302.112678004261,33615.390755137742,32935.881980363461,32263.523206321039,31598.25179203842,30940.005599076158,30288.722987699995,29644.342813081577,29006.804421527217,28376.047646734354,27752.012806075643,27134.640696910286,26523.872592922711,25919.650240488085,25321.915855064639,24730.612117612651,24145.682171039698,23567.069616672248,22994.718510753191,22428.573360965209,21868.579122979809,21314.681197031827,20766.825424519171,{"$f":"JH95*JG90*JH7","v":20224.958084627699},19689.025890980993,19158.975988314869,18634.755949176459,18116.313770647652,17603.597871092752,17096.557086930181,16595.140669428012,16099.298281523215,15608.979994664402,15124.136285677912,14644.718033657109,14170.676516874646,13701.963409717586,13238.530779645247,12780.331084169502,12327.317167857454,11879.442259356327,11436.659968440374,10998.924283079634,10566.189566530455,10138.410554447524,9715.5423520173572,9297.540431112986,8884.3606274697649,8475.9591378821297,8072.2925174211287,7673.317676672611,7278.9918789958947,6889.2727378027976,6504.1182138568493,6123.48661259256,5747.3365814545996,5375.6271072567442,5008.3175135604261,4645.3674580727784,4286.7369300640084,3932.3862478039764,3582.2760560178222,3236.36732336052,2894.6213399102166,2556.9997146802143,2223.4643731494698,1893.9775548114696,1568.5018107413546,1247.0000011811526,929.43529314299894,615.77115803020774,305.97136927606374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT95*LS90*LT7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999978},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.425977573843557E-2,1.4101652503019131E-2,1.3944944254450383E-2,1.3789639510179362E-2,1.363572687574083E-2,1.3483195044102839E-2,1.3332032795019972E-2,1.318222899439128E-2,1.3033772593622803E-2,1.2886652628994737E-2,1.274085822103312E-2,1.2596378573886081E-2,1.2453202974704576E-2,1.231132079302759E-2,1.2170721480171781E-2,1.2031394568625531E-2,1.1893329671447352E-2,1.1756516481668667E-2,1.1620944771700873E-2,1.1486604392746706E-2,1.1353485274215843E-2,1.1221577423144726E-2,1.1090870923620589E-2,1.0961355936209645E-2,1.0833022697389385E-2,1.0705861518984998E-2,1.0579862787609867E-2,{"$f":"EJ96/$H$96","v":1.0455016964110095E-2},1.0331314583013068E-2,1.0208746251979976E-2,1.0087302651262314E-2,9.9669745331623268E-3,9.8477527214973146E-3,9.7296281110678638E-3,9.612591667129888E-3,9.4966344248705124E-3,9.3817474888877386E-3,9.2679220326738858E-3,9.1551492981027729E-3,9.0434205949205936E-3,8.9327273002405127E-3,8.8230608580408942E-3,8.7144127786671823E-3,8.6067746383373857E-3,8.5001380786511403E-3,8.3944948061023365E-3,8.2898365915952798E-3,8.1861552699643604E-3,8.0834427394971941E-3,7.9816909614612418E-3,7.8808919596338421E-3,7.7810378198356648E-3,7.6821206894675548E-3,7.5841327770507115E-3,7.4870663517702428E-3,7.3909137430219953E-3,7.2956673399627095E-3,7.2013195910634025E-3,7.1078630036660326E-3,7.015290143543359E-3,6.9235936344620025E-3,6.8327661577486966E-3,6.7428004518596627E-3,6.6536893119531395E-3,6.5654255894650078E-3,6.4780021916875071E-3,6.3914120813510023E-3,6.3056482762088107E-3,6.2207038486250307E-3,6.136571925165377E-3,6.0532456861910021E-3,5.9707183654552519E-3,5.8889832497033686E-3,5.8080336782751147E-3,5.7278630427102725E-3,5.6484647863570322E-3,5.5698324039832169E-3,5.4919594413903525E-3,5.4148394950305403E-3,5.3384662116261238E-3,5.2628332877921293E-3,5.1879344696614486E-3,5.1137635525127763E-3,5.0403143804012241E-3,4.9675808457916616E-3,4.8955568891947149E-3,4.8242364988054223E-3,4.7536137101445242E-3,4.6836826057023787E-3,4.6144373145854635E-3,4.5458720121654651E-3,{"$f":"GV96/$H$96","v":4.4779809197309324E-3},4.4107583041414645E-3,4.344198477484431E-3,4.2782957967341965E-3,4.2130446634138308E-3,4.148439523259299E-3,4.0844748658861009E-3,4.0211452244583411E-3,3.9584451753602234E-3,3.8963693378699545E-3,3.834912373836011E-3,3.774068987355798E-3,3.7138339244566368E-3,3.6542019727791013E-3,3.5951679612626648E-3,3.5367267598336487E-3,3.478873279095449E-3,3.4216024700210435E-3,3.3649093236477368E-3,3.3087888707741468E-3,3.2532361816594137E-3,3.1982463657246017E-3,3.1438145712562988E-3,3.0899359851123838E-3,3.0366058324299504E-3,2.9838193763353734E-3,2.9315719176564938E-3,2.8798587946369252E-3,2.8286753826524476E-3,2.7780170939294838E-3,2.7278793772656383E-3,2.6782577177522941E-3,2.6291476364992358E-3,2.5805446903613008E-3,2.5324444716670353E-3,2.4848426079493403E-3,2.4377347616780991E-3,2.3911166299947673E-3,2.3449839444489124E-3,2.2993324707366873E-3,2.2541580084412317E-3,2.2094563907749734E-3,2.1652234843238306E-3,2.1214551887932926E-3,2.0781474367563683E-3,2.0352961934033843E-3,1.9928974562936331E-3,1.9509472551088411E-3,1.9094416514084515E-3,1.8683767383867113E-3,1.8277486406315445E-3,1.787553513885204E-3,1.7477875448066785E-3,1.7084469507358594E-3,1.6695279794594392E-3,1.6310269089785344E-3,1.5929400472780254E-3,1.5552637320975908E-3,1.5179943307044351E-3,1.4811282396676904E-3,1.4446618846344792E-3,1.4085917201076339E-3,1.3729142292250526E-3,1.3376259235406847E-3,{"$f":"JH96/$H$96","v":1.3027233428071325E-3},1.2682030547598582E-3,1.2340616549029835E-3,1.200295766296671E-3,1.1669020393460772E-3,1.1338771515918627E-3,1.1012178075022517E-3,1.0689207382666283E-3,1.0369827015906578E-3,1.0054004814929226E-3,9.7417088810306245E-4,9.4329075746140778E-4,9.1275695132009423E-4,8.8256635694564849E-4,8.5271588692303771E-4,8.2320247896116596E-4,7.940230956998115E-4,7.6517472451799462E-4,7.3665437734376474E-4,7.0845909046539336E-4,6.8058592434397044E-4,6.5303196342738506E-4,6.2579431596568899E-4,5.9887011382782481E-4,5.7225651231971578E-4,5.4595069000370328E-4,5.1994984851932427E-4,4.9425121240541815E-4,4.6885202892355248E-4,4.4374956788276155E-4,4.1894112146558362E-4,3.9442400405539078E-4,3.7019555206500084E-4,3.462531237665629E-4,3.225940991227051E-4,2.9921587961893864E-4,2.7611588809730621E-4,2.5329156859126782E-4,2.3074038616181352E-4,2.0845982673479535E-4,1.8644739693946875E-4,1.6470062394823555E-4,1.4321705531757906E-4,1.2199425883018315E-4,1.0102982233822667E-4,8.0321353607844224E-5,5.9866480164745569E-5,3.9662849140984897E-5,1.9708127122871449E-5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":6.2561727382401807E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":7.7711929062888929E-2},{"$f":"SUM(K98:XFD98)","v":6.2561727382401807E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7854695148412281E-5,6.7310055488777897E-5,6.088578615299204E-5,6.6232849704415944E-5,5.9892381458870867E-5,6.5171552273743559E-5,6.4646798791956372E-5,4.703810277773241E-5,6.3608943195412471E-5,5.747324045086075E-5,6.2586439524678155E-5,5.6530784857994415E-5,6.157907055458217E-5,6.1080994518889473E-5,5.5143464046028888E-5,6.0095926838412272E-5,5.4235866854733955E-5,5.9125463801025852E-5,5.8645644247132745E-5,4.2360917033152296E-5,5.7696701080912005E-5,5.2025937222791235E-5,5.6761850580178598E-5,5.1165087132924006E-5,5.5840892879767736E-5,5.5385562126890119E-5,4.9897998230942906E-5,{"$f":"EJ92*EJ97","v":5.4485074901902149E-5},4.9069128160147114E-5,5.3597992797393919E-5,5.3159419069745394E-5,4.2974184308374436E-5,5.2292088514147021E-5,4.7051134803596156E-5,5.1437692057494254E-5,4.6265147057733156E-5,5.059604582960697E-5,5.0179947287687381E-5,4.5108350091327905E-5,4.935708719469757E-5,4.4351695154622433E-5,4.8546528695278203E-5,4.8145807720790725E-5,3.4218141696842983E-5,4.7353374005686866E-5,4.2509750382769521E-5,4.6572808596203741E-5,4.179242362365167E-5,4.5803942358292923E-5,4.542384421517446E-5,4.0736777533241613E-5,4.4672214719695835E-5,4.0046349306158077E-5,4.3931871731470392E-5,4.3565882252553085E-5,3.0685677303229224E-5,4.2842167698576604E-5,3.8365843370571103E-5,4.2129341125752662E-5,3.771147528163026E-5,4.1427246975284145E-5,4.1080176536680829E-5,3.6748574855901089E-5,4.0393894055511033E-5,3.6118867137080452E-5,3.9717964468749249E-5,3.9383835636486655E-5,2.7472399918027063E-5,3.8723158272651666E-5,3.4586367299377264E-5,3.8072467298624909E-5,3.3989715178553615E-5,3.7431619660387118E-5,3.7114842931599484E-5,3.3111832907051735E-5,3.6488496407754021E-5,3.2537783604280866E-5,3.5871644214404087E-5,3.5566735848520434E-5,2.8122239890233349E-5,3.4963870330096631E-5,3.1140941079285676E-5,3.4370162132233547E-5,3.0597185489752449E-5,3.3785479718637335E-5,3.3496482576690006E-5,2.9797217954094456E-5,3.2925096203387481E-5,2.9274173945712626E-5,3.2362414721720683E-5,3.2084299108562428E-5,{"$f":"GV92*GV97","v":2.1897512132145466E-5},3.1534440680235731E-5,2.8001638110603516E-5,3.0992977298448817E-5,2.7506349370280221E-5,3.0459788034554062E-5,3.0196258867858197E-5,2.677776782270431E-5,2.967525771820552E-5,2.6301452564072966E-5,2.9162235684460185E-5,2.890868079412617E-5,1.9488291475291254E-5,2.8407412063066544E-5,2.5142791871018103E-5,2.7913837619607089E-5,2.4691899161074063E-5,2.7427846303687418E-5,2.7187660005773645E-5,2.4028703966086038E-5,2.671283834349945E-5,2.3595187628534437E-5,2.6245328648846849E-5,2.6014282661729969E-5,1.7302699433685335E-5,2.5557542963277179E-5,2.254081670160028E-5,2.5107853440590796E-5,2.2130579591064636E-5,2.4665111928663788E-5,2.4446315141253252E-5,2.1527258230886302E-5,2.4013807205105762E-5,2.1132930176909751E-5,2.3587998073301374E-5,2.3377575114742535E-5,1.7937283841453879E-5,2.29616322701255E-5,2.0174042613992874E-5,2.2552147648843445E-5,1.9801024813206762E-5,2.2149027367861572E-5,2.1949824876594316E-5,1.9252513180778611E-5,2.1556077946967377E-5,1.8894056594374351E-5,2.1168466363787199E-5,2.0976933353332153E-5,1.3527159557099525E-5,2.0598357634263971E-5,1.8022563031813614E-5,2.0225696208626086E-5,1.7683608201882669E-5,1.9858862818045061E-5,1.9677605011622627E-5,1.7185254926449164E-5,1.931935458269879E-5,1.6859623431425454E-5,1.8966721802792399E-5,1.8792486331735536E-5,1.1903415024283236E-5,1.8448126460971296E-5,1.6068094463028338E-5,1.8109181163033128E-5,{"$f":"JH92*JH97","v":1.5760303921750053E-5},1.7775571198346511E-5,1.7610742508712259E-5,1.5307837491701861E-5,1.7284989403010515E-5,1.5012233603677853E-5,1.6964378373220541E-5,1.6805977530763213E-5,1.0435462288056599E-5,1.6492938560861229E-5,1.4293847177357331E-5,1.6184855137818208E-5,1.4014559354393345E-5,1.5881654482455762E-5,1.5731862729977091E-5,1.3604057820179712E-5,1.5435852004748017E-5,1.3335913089886243E-5,1.5144546555336807E-5,1.500063662982072E-5,1.1025756459620816E-5,1.4716259554493971E-5,1.268440603415517E-5,1.4436416455441693E-5,1.2431177539570231E-5,1.4161040499256242E-5,1.4025007072728441E-5,1.2059040596242687E-5,1.3756208579234828E-5,1.1815997312715301E-5,1.3491714245899636E-5,1.336106123324009E-5,7.9136416999260371E-6,1.3102904196900048E-5,1.1225620672106364E-5,1.2848894036415937E-5,1.0996208852877692E-5,1.2598969389905093E-5,1.2475520196602568E-5,1.0659132117288534E-5,1.2231610664027763E-5,1.0439026449681815E-5,1.1991637014149882E-5,1.1873107870823091E-5,6.835863393814776E-6,1.1638928852273145E-5,9.9045043329240204E-6,1.1408541328424245E-5,9.6968512017006044E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT92*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":118656.73126412339},{"$f":"NPV($F$100,M70:ACA70)","v":119399.06827146659},120146.04946735779,120897.70390664275,121654.06082593928,122415.1496447747,123180.9999667299,123951.64158059088,124727.10446150742,125507.4187721593,126292.61486392839,127082.72327808122,127877.7747469548,128677.80019515345,129482.83074075112,130292.8976965016,131108.03257105668,131928.26707019209,132753.63309803975,133584.16275832997,134419.88835563944,135260.84239664715,136107.05759140046,136958.56685458584,137815.40330680987,138677.6002758875,139545.19129813809,140418.21011968996,141296.69069779312,142180.66720214032,143070.17401619488,143965.24573853053,144865.91718417389,145772.22338596144,146684.19959590147,147601.88128654382,148525.30415236158,149454.50411113858,150389.51730536573,151330.38010364858,152277.12910212055,153229.80112586671,154188.43323035634,155153.062702884,156123.72706402026,157100.46406907056,158083.31170954445,159072.3082146323,160067.49205269344,161068.90193275211,162076.57680600201,163090.55586732307,164110.87855680444,165137.58456128024,166170.71381587119,167210.30650554001,168256.40306665277,169309.04418855257,170368.27081514246,171434.12414647726,172506.64564036665,173585.87701398702,174671.86024550552,175764.63757571095,176864.25150965882,{"$f":"NPV($F$100,BY70:AEM70)","v":177970.74481832274},179084.16054025933,180204.54198328202,181331.93272614465,182466.37662023853,183607.91779129551,184756.60064110631,185912.46984924719,187075.57037481698,188245.94745818659,189423.64662275856,190608.7136767378,191801.19471491303,193001.13612045028,194208.58456669652,195423.58701899491,196646.19073651207,197876.44327407665,199114.39248402795,200360.08651807765,201613.57382918344,202874.90317343295,204144.12361193943,205421.28451275249,206706.43555277516,207999.62671969918,209300.90831394706,210610.33095062975,211927.94556151496,213253.80339700804,214587.95602814629,215930.45534860416,217281.3535767119,218640.7032574864,220008.55726467542,221384.96880281437,222769.99140929454,222011.62518464966,221250.4444070835,220579.50313032061,219813.22806448455,219137.11807638346,218365.69184466495,217591.37851624194,217093.02490690837,216314.6332432144,215626.22463226394,214842.54749859936,214148.77792610216,213359.75614069833,212567.75014630854,211865.53603763238,211068.09164156433,210360.36277422469,209557.41894403828,208751.41317169886,208220.36143634786,207409.91928126046,206689.00566536703,205872.91912529117,205146.28360700735,204324.48916143458,203499.5280974824,202763.89929589425,{"$f":"NPV($F$100,EK70:AGY70)","v":201933.1299778976},201191.61447152996,200354.97139237708,199515.07837246326,198856.72096284767,198011.42889414041,197255.19465807985,196403.86515762596,195641.51373427099,194784.0785176729,193923.27683120125,193151.33105494303,192284.31605740925,191506.07620658577,190632.77747761822,189756.02281891715,189152.17366158296,188270.17715231725,187476.75749494947,186588.30825497047,185788.35373523016,184893.37844027346,183994.82545273154,183184.64140088676,182279.44709659246,181462.53850941453,180550.62727004412,179635.04238486214,178991.32156786261,178070.05029071175,177236.86013990856,176308.68961659959,175468.51551785393,174533.36699582951,173594.41360633107,172743.32694360681,171797.27203495079,170938.99797927978,169985.76033448894,169028.61487472718,168342.27794193011,167378.96835107278,166503.22821518389,165532.53924155759,164649.33224196715,163671.17928618152,162688.977107051,161794.12297246102,160804.32439436927,159901.78511620426,158904.3028917521,157902.66096244796,157079.44955367013,156070.55876447645,155148.70494535493,154131.91125465848,153202.06400390039,152177.27642449099,151148.17309679466,150205.87763639155,149168.63828257483,148218.11490203347,147172.64568618225,146122.74200887783,{"$f":"NPV($F$100,GW70:AJK70)","v":145341.48441806229},144284.34347212146,143313.69167348114,142248.09191557416,141268.88752437357,140194.7311765012,139115.97600283701,138123.47267345458,137036.00843784501,136034.70079548968,134938.42665780234,133837.42622984116,133003.96562720658,131895.13384141095,130872.22322265356,129754.3346581564,128722.26996795807,127595.21953177016,126463.26570090656,125416.98687344413,124275.70756566353,123220.00438330123,122069.29121347748,120913.53775717905,120024.19797803734,118859.97434094532,117781.08211313121,116607.1584290091,115518.46506732954,114334.72836333599,113145.76054601367,112041.86840219433,110842.91196590621,109728.92840733031,108519.8668392339,107305.42711025607,106266.02815097121,105041.86676657858,103902.41997934254,102667.85939607168,101517.90818091226,100272.82684846429,99022.158126639697,97855.937815569414,96594.559688737296,95417.522899949181,94145.310007880616,92867.351623501992,91853.484151926023,90565.622115555772,89361.835717502734,88062.829297675111,86847.788858462576,85537.507353533845,84221.258659924977,82988.808244737826,81661.081879089834,80417.042146742868,79077.703309407763,77732.227385003906,76649.645355397006,75293.470353296681,74020.704579257799,72652.583338591125,{"$f":"NPV($F$100,JI70:ALW70)","v":71367.756886668329},69987.54884711768,68600.964860151886,67297.500677144766,65898.612295568004,64582.727136309819,63171.389391354234,61753.493092974801,60597.266003386852,59167.814914565097,57821.077007015527,56378.816774855877,55019.150122721039,53563.929566017803,52101.89310593457,50722.267379065153,49247.036828619726,47854.09510089759,46365.514535878676,44869.921770905567,43545.58749760739,42036.96150630137,40610.317168917165,39087.946359980735,37647.431988194636,36111.153650299391,34567.582266689009,33105.675920310714,31547.945686531337,30071.752782711374,28499.695881108189,26920.134774103564,25599.69728507975,24006.66264566256,22494.846823141728,20887.067294890378,19360.3753500684,17737.675887468613,16107.173329197592,14557.557790119754,12911.865195836806,11346.925702844223,9685.8625319542953,8016.7692056814012,6605.4768030715413,4921.8433532961581,3318.628600557649,1619.173814876895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,LU70:AOI70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":222769.99140929442},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,758.36622464488028,761.18077756615821,670.94127676289645,766.27506583606009,676.10998810108867,771.42623171850573,774.31332842301344,498.35360933357151,778.39166369396844,688.40861095045693,783.6771336645761,693.76957249719999,789.02178540383466,792.00599438979407,702.21410867615486,797.44439606805099,707.72886733963969,802.94383018641383,806.00577233941294,531.05173535100766,810.4421550873958,720.91361589342705,816.08654007586301,726.63551828381605,821.7944455727702,824.96106395218521,{"$f":"IF(EI7,EH100-EI100)","v":735.62880158814369},830.76931799665908,741.51550636763568,836.64307915288373,839.89301991381217,658.3574096155935,845.29206870726193,756.23423606055439,851.32950045389589,762.35142335496494,857.4352165980963,860.80168647164828,771.94577625821694,867.01499753378448,778.23985082347644,873.29872896755114,876.75465870107291,603.84915733418893,881.99650926570757,793.41965736777638,888.44923997900332,799.95451974030584,894.9752949567046,898.55298754191608,810.18405184478615,905.19430429430213,816.90858717792435,911.91123937041266,915.58488518197555,643.72081699952832,921.27127715086681,833.19015080318786,928.17052330897423,840.17409874565783,935.14852202442125,938.95338949843426,851.0866627242649,946.05490865602042,858.27405567100504,953.23764479084639,957.14545976175577,686.33693279707222,963.30959085733048,875.7401358888892,970.6889736262965,883.20699959044578,978.15295578562655,982.20217913051601,894.85413458998664,989.79857809175155,902.53927816500072,997.48222445216379,1001.6419293041399,823.21140877783182,1008.8907891936833,921.85381912151934,1016.793690696446,929.84725075808819,1024.7875794093998,1029.1033276963281,942.29546040311106,1037.2393538167235,950.52338054135907,1045.4692158512189,{"$f":"IF(GU7,GT100-GU100)","v":1049.9036773044209},781.25759081554133,1057.1409459408314,970.65179864031961,1065.5997579069808,979.20439120059018,1074.1563478723692,1078.7551736641908,992.50332938242354,1087.4642356095719,1001.3076423553284,1096.2741376873455,1101.0004279611749,833.46060263458639,1108.8317857956281,1022.9106187573925,1117.8885644971597,1032.0646901983273,1127.0504361879139,1131.9538308635965,1046.2788274624327,1141.2793077805982,1055.7031823622965,1150.7131698237499,1155.7534562984365,889.33977914170828,1164.2236370920145,1078.8922278141108,1173.9236841221136,1088.6933616795577,1183.7367039935489,1188.9678173223219,1103.8921438193356,1198.956436288121,1113.9835585758992,1209.0615680964111,1214.4397289778281,1039.3989592848666,1224.1613843926316,1139.4467872360401,1234.5605832708534,1149.9512151594245,1245.0813324479677,1250.6687218245934,1166.2203110702831,1261.3781268321181,1177.0367887881148,1272.2128920685645,1277.958384378624,1013.8674715759698,1287.8620363702503,1203.7863980530383,1299.0064198276232,1215.0404392125347,1310.281504928731,1316.2486936088681,1232.4504151871515,1327.7263656479918,1244.039732346966,1339.3388373351045,1345.4759244038578,1082.5820296068996,1356.1750021003245,1272.7657740388822,{"$f":"IF(JG7,JF100-JG100)","v":1368.1212406666746},1284.826451922796,1380.2080395506491,1386.5839869657939,1303.4641830071196,1398.8883815767622,1315.885159258185,1411.3377449555846,1417.8962983794336,1156.2270895879483,1429.4510888217555,1346.7379075495701,1442.2602321596496,1359.6666521348379,1455.2205567032361,1462.0364600832327,1379.6257268694171,1475.2305504454271,1392.9417277221364,1488.5805650189141,1495.5927649731093,1324.3342732981764,1508.6259913060203,1426.6443373842048,1522.37080893643,1440.5143717860992,1536.2783378952445,1543.5713836103823,1461.906346378295,1557.7302337793772,1476.1929038199632,1572.0569016031841,1579.5611070046252,1320.4374890238141,1593.0346394171902,1511.8158225208317,1607.7795282513507,1526.6919448219778,1622.6994625997868,1630.5025582710205,1549.6155390778385,1645.6925942829475,1564.9394929925838,1661.0631708899273,1669.093326272894,1411.2924026098599,1683.6334497753833,1603.2147527385091,1699.454785680754,1619.173814876895,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LR100-LS100)","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,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":163051.87168324937},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1393.687547152741,1388.943077052551,1384.1809986233498,1379.9834740981451,1375.18952492159,1370.9596640459868,1366.1334882855667,1361.2892503494295,1358.1714640845394,1353.3017113784481,1348.9949081939158,1344.0920886748891,1339.7517463888134,1334.8154898048588,1329.8605634942635,1325.467390731204,1320.4784408402943,1316.0507667943684,1311.0274114936324,1305.9849001539294,1302.6625487645897,1297.5922826481083,1293.0821225374448,1287.9765441734216,1283.4305868533488,1278.2892988465856,1273.1281999281928,{"$f":"EJ70-EJ101","v":1268.5259790743207},1263.3285427152582,1258.6894936192543,1253.4553099958457,1248.2007941815034,1244.0819965036158,1238.7937033075191,1234.0625712961437,1228.736506883899,1223.9671046924173,1218.6028418654964,1213.2175178214982,1208.3880917007605,1202.9638961095109,1198.0950931709067,1192.6315854704126,1187.146456876575,1183.3686722403609,1177.850749724018,1172.8869792935011,1167.3286873791353,1162.3240337207853,1156.7249136789596,1151.1034109747175,1146.0347595965432,1140.3717076670323,1135.2609864343863,1129.5559121990107,1123.8278550007992,1119.8006263744535,1114.0369941256367,1108.8244126186187,1103.0176174941853,1097.7613432022479,1091.9108925125506,1086.036637914664,1080.712092737607,1074.7934098090936,1069.4238990598433,1063.4602796936492,1057.4722123616361,1053.1783699534956,1047.1517387528972,1041.6729571886467,1035.6001592946482,1030.0746637417874,1023.9551698857135,1017.8103433893762,1012.2119813476172,1006.019630467184,1000.3731888398761,994.13276774055203,987.86632280865911,982.71617003543565,976.40437498419624,970.63709825238084,964.27586128416419,958.45857626325324,952.04732814656336,945.60907996297874,939.71391679224098,933.22476822375233,927.2781297634906,920.73749375657667,{"$f":"GV70-GV101","v":914.1691149927824},909.28143255157693,902.66777618500396,896.59521086430095,889.92863470886914,883.80256289142744,877.08245523138362,870.33357652257155,864.12430425069419,857.32094014599534,851.05658657141157,844.19810619759573,837.31005733528082,832.09578383471626,825.15874064522086,818.75923511837232,811.76553115686033,805.30875617786069,798.25773396443788,791.17603526678204,784.63033418989062,777.49029369772052,770.88563222864218,763.68657186603423,756.4559786006696,750.89211531922683,743.60853113975372,736.85879499656903,729.51452564713554,722.7034719176288,715.29781062072084,707.85942257538227,700.95328263935835,693.45240406821904,686.48313049821718,678.91903247707046,671.3212877524038,664.81862831910848,657.16006323893271,650.03148731183524,642.30786304721869,635.11356960454168,627.32412571566601,619.49972615354545,612.20365043670836,604.31225098691402,596.94850551702712,588.98932190448045,580.99419349950995,574.65126346362649,566.59417610107403,559.06308045493802,550.93627190436246,543.33476903275823,535.13742160221091,526.90274240847293,519.19231971977047,510.88583422709803,503.10290676835439,494.72377164696036,486.30624184874569,479.53342166817902,471.04895659177782,463.08631405406732,{"$f":"JH70-JH101","v":454.527111245578},446.489015023707,437.85419511359669,429.17948617504499,421.02478908804869,412.27310173136198,404.04069687136553,395.21112414693243,386.34051997936103,379.106963582253,370.16407064975215,361.73864566694419,352.71561652110108,344.20930707887032,335.10519590393642,325.95844326003362,317.32726639863972,308.09796924631883,299.3834851833667,290.07066803383077,280.71398135010486,272.42871737318296,262.99049257414686,254.06515916345643,244.54094441109191,235.52883766928835,225.91761501340443,216.26076580372796,207.11482717365357,197.36939775155111,188.13407995029138,178.29902041951641,168.41701328349154,160.15612826211463,150.18982837991462,140.73164744582277,130.67310099207612,121.12185246719173,110.96996432691913,100.76925867223099,91.074596181898869,80.778859038025075,70.988327244968787,60.596429118750621,50.154292953346612,41.325003898452906,30.791902208778538,20.761913779152337,10.129831079104861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70-LT101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062902918E-2,7.7711929062869167E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.771192906289448E-2,7.771192906289448E-2,7.7711929062880492E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.771192906289448E-2,7.7711929062877605E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062885821E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":7.7711929062888929E-2},7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062877605E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062871832E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.771192906287494E-2,7.771192906289448E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062891594E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062897145E-2,7.7711929062888929E-2,7.7711929062871832E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062900031E-2,7.771192906287494E-2,7.7711929062883156E-2,7.7711929062900031E-2,7.7711929062880492E-2,7.771192906289448E-2,7.771192906287494E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062897145E-2,7.771192906287494E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062891594E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":7.7711929062888929E-2},7.7711929062883156E-2,7.7711929062883156E-2,7.771192906287494E-2,7.7711929062897145E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062891594E-2,7.7711929062877605E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062880492E-2,7.771192906289448E-2,7.7711929062880492E-2,7.7711929062883156E-2,7.771192906289448E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.771192906287494E-2,7.771192906289448E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062877605E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062891594E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062877605E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":7.7711929062885821E-2},7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062891594E-2,7.7711929062880492E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062888929E-2,7.7711929062880492E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062888929E-2,7.7711929062883156E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062883156E-2,7.7711929062888929E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,7.7711929062885821E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,(1+LS102/LR100)^(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,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"EH108+EI7","v":27},28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":155},156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"LR108+LS7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"OD108+OE7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"QP108+QQ7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"TB108+TC7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"VN108+VO7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"XZ108+YA7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,{"$f":"AAL108+AAM7","v":204},204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204,204]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,{"$f":"ROUNDUP(EI108/$G$109,0)","v":3},3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,{"$f":"ROUNDUP(GU108/$G$109,0)","v":8},8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,{"$f":"ROUNDUP(JG108/$G$109,0)","v":13},13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(LS108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(OE108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(TC108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(VO108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(YA108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":17},17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":12},{"$f":"F110*G109","v":144},{"$f":"SUM(K110:XFD110)","v":144},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(JG108,JG108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2033-07-01"},{"$f":"EDATE(F111,5)","v":"2033-12-01"},{"$f":"EDATE(G111,6)","v":"2034-06-01"}]
[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",{"$f":"MONTH(G111)","v":12},{"$f":"MONTH(H111)","v":6},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2033-06-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"EI113+EI114","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,{"$f":"GU113+GU114","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"JG113+JG114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS113+LS114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,{"$f":"EI116+EI115","v":5},5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,{"$f":"GU116+GU115","v":16},16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,{"$f":"JG116+JG115","v":26},27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"LS116+LS115","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,{"$f":"OE116+OE115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"QQ116+QQ115","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,{"$f":"TC116+TC115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"VO116+VO115","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,{"$f":"YA116+YA115","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"AAM116+AAM115","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]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":385821.86309254408},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":275587.04506610293},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961808,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237914,1439.0086160408841,1503.7321660186565,1502.3216877134078,{"$f":"EI119/$F$120","v":1434.8264296545262},1499.4966407649856,1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648896,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180859,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.6173442935608,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.401379153531,1370.5765420607815,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301804,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,{"$f":"GU119/$F$120","v":1407.6008364721413},1211.0190755773742,1404.5874132088632,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825534,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922963,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,1324.0116242582067,1322.4186537221995,1256.6808268540176,1319.2276324055445,1253.5182618386173,1316.0298172167563,1314.4283543220131,1120.6344796111753,1311.2203026917882,1245.5819504504716,{"$f":"JG119/$F$120","v":1308.0053962291015},1242.3954022631244,1304.7836104102544,1303.1701300567076,1237.6026208444034,1299.9379790462935,1234.3987578496765,1296.6988870192502,1295.0767303759758,1101.8340068337925,1291.8271802885777,1226.3585558566588,1288.5706270189958,1223.1301918970994,1285.3070455586476,1283.6726114194066,1218.2744072353221,1280.3984406029049,1215.0283549774681,1277.1171787159149,1275.473880719243,1146.4630390344867,1272.1819347708595,1206.8820213988226,1268.8828343570617,1203.610940140851,1265.5765539746665,1263.9207133027048,1198.6907944157308,1260.6036149664506,1195.4016439796533,1257.2792725381969,1255.6143767315298,1063.4675016480755,1252.2791197709321,1187.1468935005332,1248.9365540694098,1183.8321755814673,1245.5866536192705,1243.908944712814,1178.8462841071926,1240.5479931891762,1175.5131085932921,1237.1796415249257,1235.4926824226034,1043.8904968308618,1232.1131811955972,1167.147610676634,1228.7262138999331,1163.7883185399999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":201190.72005401953},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961808,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237914,1439.0086160408841,1503.7321660186565,1502.3216877134078,{"$f":"EI120*EI110","v":1434.8264296545262},1499.4966407649856,1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648896,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180859,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.6173442935608,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.401379153531,1370.5765420607815,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301804,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,{"$f":"GU120*GU110","v":1407.6008364721413},1211.0190755773742,1404.5874132088632,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825534,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922963,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,0,0,0,0,0,0,0,0,0,0,{"$f":"JG120*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":281667.00807562732},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI119*EI110","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU119*GU110","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,0,0,0,0,0,0,0,0,0,0,{"$f":"JG119*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.0999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,{"$f":"EH126*(1+EI125*EI110)","v":1.0940105336323682},1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,{"$f":"GT126*(1+GU125*GU110)","v":1.3536828273736796},1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"JF126*(1+JG125*JG110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"LR126*(1+LS125*LS110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"OD126*(1+OE125*OE110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"QP126*(1+QQ125*QQ110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"TB126*(1+TC125*TC110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"VN126*(1+VO125*VO110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"XZ126*(1+YA125*YA110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.614784923245564},1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564,1.614784923245564]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,{"$f":"1/EJ126","v":0.91103121059957848},0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,{"$f":"1/GV126","v":0.73627124516122544},0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/JH126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/LT126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/OF126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/QR126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/TD126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/VP126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/YB126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,{"$f":"1/AAN126","v":0.6192775183893191},0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191,0.6192775183893191]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":160552.84605678249}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":224773.98447949564}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":220000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":176000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":160552.84605678249}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.72978566389446586}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":false}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.2771249118153161}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":220000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":220000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.72978566389446586},null,{"$f":"SUM(K151:XFD151)","v":160552.84605678249},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32110.569211356498,32110.569211356498,32110.569211356498,32110.569211356498,32110.569211356498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":59447.153943217505},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11889.430788643502,11889.430788643502,11889.430788643502,11889.430788643502,11889.430788643502,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":220000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,2008.7570015163365,{"$f":"EJ123","v":2099.2952970709798},2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,1970.6411710609975,{"$f":"GV123","v":1695.4267058083237},1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961808,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237914,1439.0086160408841,1503.7321660186565,1502.3216877134078,1434.8264296545262,{"$f":"EJ158/$F$159","v":1499.4966407649856},1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648896,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180859,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.6173442935608,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.401379153531,1370.5765420607815,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301804,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,1407.6008364721413,{"$f":"GV158/$F$159","v":1211.0190755773742},1404.5874132088632,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825534,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922963,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32110.569211356498,64221.138422712997,96331.707634069491,128442.27684542599,160552.84605678249,159550.84094473536,158546.87432791875,157607.41942659306,156599.73567710965,155656.52085816002,154645.10028785543,153631.69337211834,152815.48268834708,151798.75111079979,150846.38243188657,149825.86653390346,148869.67061675069,147845.35032943083,146819.0099608661,145856.92475204248,144826.74893921649,143860.78526317107,142826.75364477633,141790.6762637115,140951.14282589653,139911.61946589811,138936.20160325477,137892.77323054182,136913.40719193607,135866.05304989053,134816.61820567676,{"$f":"EI165","v":133831.18050337449},132777.78779762075,131788.34895998219,130730.9773331068,129671.49845047217,128741.9094902139,127678.63914193542,126679.21464905039,125611.91293234481,124608.41364432963,123537.05907936512,122463.5603274841,121453.79841375687,120376.21363044472,119362.32214235597,118280.62953368397,117196.76526724518,116308.13856989022,115220.57152119027,114196.58980214772,113104.86208772214,112076.67600388161,110980.76540341062,109882.64564435947,108848.00151354102,107745.66456818793,106706.75942995455,105600.18275247954,104491.36850638234,103577.13830235576,102464.48692751219,101415.15868517854,100298.2128313237,99244.546124399654,98123.282802985748,96999.743068035474,95939.416044472542,94811.523382672953,93746.799318605597,92614.530404059973,91479.955691510128,90539.310916320843,89400.760075938946,88325.268413352707,87182.284595577017,86102.315668834824,84954.875088068497,83805.08847001713,82718.24985207479,81563.969809125017,80472.593345180067,79313.79574207445,78152.621706182777,77119.503494070173,75953.992106267702,74851.273369879753,73681.184193768291,72573.843061050677,71399.151474345141,70222.041034609938,69107.611261606668,67925.860486805614,66806.745629786557,65620.329535018202,{"$f":"GU165","v":64431.463130329452},63435.215598519841,62242.07890397271,61111.467089729769,59913.604145192236,58778.221140502785,57575.606465187462,56370.498275622202,55227.802146608803,54017.903006244931,52870.370838288611,51655.654890421887,50438.41288232417,49413.13331100106,48191.466919920815,47032.055600556778,45805.50926235706,44641.172706549303,43409.720049595584,42175.696570121829,41003.814466263269,39764.844103552845,38587.969672426581,37344.025665106768,36097.477159111077,35042.233684587365,33791.101307051773,32601.952055012996,31345.78060058779,30151.546616404015,28890.308788998329,27626.420084049958,26424.39988928628,25155.402851588082,23948.228506823769,22674.095436183685,21397.276638979369,20246.657860844582,18964.875282729488,17744.800926189797,16457.81306933708,15232.487390372982,13940.265989731957,12645.310080502308,11411.946801801247,10111.713926424756,8873.0274682449617,7567.4889424827361,6259.1798297078421,5140.8568588481921,3827.6264056392029,2575.8276073574439,1257.2211991801391,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"JG165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"LS165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"OE165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"QQ165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"TC165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"VO165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"YA165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"AAM165","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":160552.84605678249},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32110.569211356498,32110.569211356498,32110.569211356498,32110.569211356498,32110.569211356498,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":160552.84605678375},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1002.0051120471211,1003.9666168166269,939.45490132568489,1007.6837494834077,943.21481894964313,1011.4205703045803,1013.4069157370868,816.2106837712729,1016.7315775473011,952.36867891321867,1020.5158979831104,956.19591715276636,1024.3202873198654,1026.3403685647445,962.08520882360244,1030.175812825993,965.96367604542183,1034.0316183947505,1036.0773810648257,839.53343781496437,1039.5233599984299,975.4178626433411,1043.4283727129423,979.36603860574473,1047.3541420455363,1049.4348442137725,{"$f":"(EI159-EI167)*EI110","v":985.43770230227028},1053.3927057537373,989.43883763856945,1057.371626875396,1059.4788826346378,929.58896025825743,1063.2703482784855,999.42449288502974,1067.3017167055746,1003.4992880151822,1071.3545649645062,1073.4987518810294,1009.7619137272306,1077.584783312152,1013.8914880887469,1081.6926086719977,1083.8642664387812,888.62669735496661,1087.5670486999386,1023.9817190425522,1091.7277144255822,1028.1860838405271,1095.9106004709829,1098.1197590511615,1034.6441308184471,1102.3369453530863,1038.9051382333901,1106.576677475008,1108.8142460972012,914.23020402657869,1112.6513748435668,1049.3282423336436,1116.9458538548283,1053.666706924047,1121.2633214139078,1123.539734950275,1060.3270235629261,1127.8926617995874,1064.7240640673513,1132.268914545617,1134.5747125498515,940.64477518928175,1138.5508403819017,1075.4916625862415,1142.9838177756887,1079.9689267421913,1147.4405807663225,1149.7866180513643,1086.8386179423449,1154.2800429497761,1091.3764639449532,1158.7976031056189,1161.1740358916745,1033.1182121125987,1165.5113878024702,1102.718736387952,1170.0891761114676,1107.3411327176195,1174.6915867055357,1177.1104397352005,1114.4297730032692,1181.7507748010478,1119.114857019061,1186.4160947683613,{"$f":"(GU159-GU167)*GU110","v":1188.8664046887473},996.24753180960943,1193.1366945471304,1130.6118142429411,1197.8629445375309,1135.3830046894493,1202.6146753153216,1205.1081895652619,1142.6961290133988,1209.8991403638752,1147.5321679563197,1214.7159478667215,1217.2420080977156,1025.2795713231103,1221.6663910802424,1159.4113193640353,1226.5463381997145,1164.3365558077535,1231.4526569537222,1234.0234794737537,1171.882103858557,1238.9703627104241,1176.8744311262647,1243.9440073198107,1246.5485059956948,1055.2434745237092,1251.1323775355954,1189.1492520387783,1256.1714544252063,1194.2339841837741,1261.237827405685,1263.8887049483697,1202.0201947636797,1268.9970376981978,1207.1743447643146,1274.1330706400838,1276.8187972043154,1150.6187781347858,1281.7825781150946,1220.074356539692,1286.9878568527165,1225.3256789640977,1292.2214006410254,1294.9559092296502,1233.3632787010604,1300.2328753764909,1238.6864581797952,1305.5385257622252,1308.3091127748942,1118.3229708596498,1313.2304532089895,1251.798798281759,1318.6064081773047,1257.2211991814688,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG159-JG167)*JG110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,32110.569211356498,64221.138422712997,96331.707634069491,128442.27684542599,160552.84605678249,159550.84094473536,158546.87432791875,157607.41942659306,156599.73567710965,155656.52085816002,154645.10028785543,153631.69337211834,152815.48268834708,151798.75111079979,150846.38243188657,149825.86653390346,148869.67061675069,147845.35032943083,146819.0099608661,145856.92475204248,144826.74893921649,143860.78526317107,142826.75364477633,141790.6762637115,140951.14282589653,139911.61946589811,138936.20160325477,137892.77323054182,136913.40719193607,135866.05304989053,134816.61820567676,133831.18050337449,{"$f":"EJ162+EJ163-EJ164","v":132777.78779762075},131788.34895998219,130730.9773331068,129671.49845047217,128741.9094902139,127678.63914193542,126679.21464905039,125611.91293234481,124608.41364432963,123537.05907936512,122463.5603274841,121453.79841375687,120376.21363044472,119362.32214235597,118280.62953368397,117196.76526724518,116308.13856989022,115220.57152119027,114196.58980214772,113104.86208772214,112076.67600388161,110980.76540341062,109882.64564435947,108848.00151354102,107745.66456818793,106706.75942995455,105600.18275247954,104491.36850638234,103577.13830235576,102464.48692751219,101415.15868517854,100298.2128313237,99244.546124399654,98123.282802985748,96999.743068035474,95939.416044472542,94811.523382672953,93746.799318605597,92614.530404059973,91479.955691510128,90539.310916320843,89400.760075938946,88325.268413352707,87182.284595577017,86102.315668834824,84954.875088068497,83805.08847001713,82718.24985207479,81563.969809125017,80472.593345180067,79313.79574207445,78152.621706182777,77119.503494070173,75953.992106267702,74851.273369879753,73681.184193768291,72573.843061050677,71399.151474345141,70222.041034609938,69107.611261606668,67925.860486805614,66806.745629786557,65620.329535018202,64431.463130329452,{"$f":"GV162+GV163-GV164","v":63435.215598519841},62242.07890397271,61111.467089729769,59913.604145192236,58778.221140502785,57575.606465187462,56370.498275622202,55227.802146608803,54017.903006244931,52870.370838288611,51655.654890421887,50438.41288232417,49413.13331100106,48191.466919920815,47032.055600556778,45805.50926235706,44641.172706549303,43409.720049595584,42175.696570121829,41003.814466263269,39764.844103552845,38587.969672426581,37344.025665106768,36097.477159111077,35042.233684587365,33791.101307051773,32601.952055012996,31345.78060058779,30151.546616404015,28890.308788998329,27626.420084049958,26424.39988928628,25155.402851588082,23948.228506823769,22674.095436183685,21397.276638979369,20246.657860844582,18964.875282729488,17744.800926189797,16457.81306933708,15232.487390372982,13940.265989731957,12645.310080502308,11411.946801801247,10111.713926424756,8873.0274682449617,7567.4889424827361,6259.1798297078421,5140.8568588481921,3827.6264056392029,2575.8276073574439,1257.2211991801391,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"JH162+JH163-JH164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"LT162+LT163-LT164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"OF162+OF163-OF164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"QR162+QR163-QR164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"TD162+TD163-TD164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"VP162+VP163-VP164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"YB162+YB163-YB164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,{"$f":"AAN162+AAN163-AAN164","v":-1.3296812539920211E-9},-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9,-1.3296812539920211E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":40637.873997235263},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535.17615352260839,531.83613648245125,528.4895810930625,525.35806475531024,521.99911892369892,518.85506952720004,515.4836676261848,512.10564457372789,509.38494229449032,505.99583703599933,502.82127477295523,499.4195551130116,496.23223538916903,492.81783443143615,489.39669986955369,486.18974917347498,482.75582979738834,479.53595087723693,476.08917881592112,472.63558754570505,469.83714275298848,466.37206488632705,463.12067201084926,459.6425774351394,456.37802397312026,452.88684349963512,449.3887273522559,446.10393501124832,442.5926259920692,439.29449653327401,435.76992444368938,432.23832816824057,429.13969830071306,425.59546380645145,422.26404883016801,418.70637644114942,415.3613788144321,411.79019693121711,408.21186775828033,404.84599471252295,{"$f":"EW166*EW162*EW7","v":401.25404543481574},397.87440714118662,394.26876511227994,390.65588422415061,387.69379523296743,384.06857173730094,380.65529934049243,377.01620695907383,373.58892001293873,369.93588467803545,366.27548548119825,362.82667171180344,359.15221522729314,355.68919809984851,352.00060917493181,348.30456168794115,345.25712767451921,341.54828975837398,338.05052895059515,334.32737610441239,330.81515374799886,327.07760934328587,323.3324768934516,319.79805348157515,316.03841127557655,312.48933106201866,308.71510134686662,304.93318563836709,301.7977030544028,298.00253358646319,294.41756137784239,290.60761531859009,287.0077188961161,283.18291696022834,279.35029490005712,275.72749950691599,271.8798993637501,268.2419778172669,264.37931914024819,260.50873902060926,257.06501164690059,253.17997368755903,249.50424456626587,245.60394731256099,241.91281020350226,237.9971715811505,234.07347011536646,230.35870420535556,226.41953495601874,222.68915209928855,218.73443178339403,214.77154376776485,211.45071866173282,207.4735963465757,203.70489029909925,199.71201381730745,195.92740380167595,191.91868821729156,187.90166091874067,184.09267382202935,180.05967668748312,176.23456946096204,172.1855163014063,168.12804294108057,{"$f":"HI166*HI162*HI7","v":164.71044437000356},160.63822306640273,156.7735186685226,152.68503087452353,148.80390902183103,144.69906683198528,140.58565523373943,136.67938155421092,132.54948034517616,128.62656557475529,124.48008555035591,120.3249238637036,116.80744561529123,112.63700435683926,108.67317351670999,104.48593533529264,100.50515538801339,96.301029296661099,92.088066946833194,88.081332964287611,83.851342838626948,79.827428356079238,75.58031812061229,71.324255463264564,67.48885953614861,63.216250942431635,59.149336420632658,54.85937689779027,50.774957967909941,46.467553299106527,42.151033601674364,38.039822672670823,33.705713088082526,29.576758227483207,25.224963141609123,20.863932765692809,17.136189529493976,12.758754685464011,8.5860920245248131,4.1907373306004638,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,{"$f":"JU166*JU162*JU7","v":-4.4322708466400709E-12},-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MG166*MG162*MG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,40637.873997235263,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,535.17615352260839,531.83613648245125,528.4895810930625,525.35806475531024,521.99911892369892,518.85506952720004,515.4836676261848,512.10564457372789,509.38494229449032,505.99583703599933,502.82127477295523,499.4195551130116,496.23223538916903,492.81783443143615,489.39669986955369,486.18974917347498,482.75582979738834,479.53595087723693,476.08917881592112,472.63558754570505,469.83714275298848,466.37206488632705,463.12067201084926,459.6425774351394,456.37802397312026,452.88684349963512,449.3887273522559,{"$f":"EJ167-EJ168","v":446.10393501124832},442.5926259920692,439.29449653327401,435.76992444368938,432.23832816824057,429.13969830071306,425.59546380645145,422.26404883016801,418.70637644114942,415.3613788144321,411.79019693121711,408.21186775828033,404.84599471252295,401.25404543481574,397.87440714118662,394.26876511227994,390.65588422415061,387.69379523296743,384.06857173730094,380.65529934049243,377.01620695907383,373.58892001293873,369.93588467803545,366.27548548119825,362.82667171180344,359.15221522729314,355.68919809984851,352.00060917493181,348.30456168794115,345.25712767451921,341.54828975837398,338.05052895059515,334.32737610441239,330.81515374799886,327.07760934328587,323.3324768934516,319.79805348157515,316.03841127557655,312.48933106201866,308.71510134686662,304.93318563836709,301.7977030544028,298.00253358646319,294.41756137784239,290.60761531859009,287.0077188961161,283.18291696022834,279.35029490005712,275.72749950691599,271.8798993637501,268.2419778172669,264.37931914024819,260.50873902060926,257.06501164690059,253.17997368755903,249.50424456626587,245.60394731256099,241.91281020350226,237.9971715811505,234.07347011536646,230.35870420535556,226.41953495601874,222.68915209928855,218.73443178339403,{"$f":"GV167-GV168","v":214.77154376776485},211.45071866173282,207.4735963465757,203.70489029909925,199.71201381730745,195.92740380167595,191.91868821729156,187.90166091874067,184.09267382202935,180.05967668748312,176.23456946096204,172.1855163014063,168.12804294108057,164.71044437000356,160.63822306640273,156.7735186685226,152.68503087452353,148.80390902183103,144.69906683198528,140.58565523373943,136.67938155421092,132.54948034517616,128.62656557475529,124.48008555035591,120.3249238637036,116.80744561529123,112.63700435683926,108.67317351670999,104.48593533529264,100.50515538801339,96.301029296661099,92.088066946833194,88.081332964287611,83.851342838626948,79.827428356079238,75.58031812061229,71.324255463264564,67.48885953614861,63.216250942431635,59.149336420632658,54.85937689779027,50.774957967909941,46.467553299106527,42.151033601674364,38.039822672670823,33.705713088082526,29.576758227483207,25.224963141609123,20.863932765692809,17.136189529493976,12.758754685464011,8.5860920245248131,4.1907373306004638,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,{"$f":"JH167-JH168","v":-4.4322708466400709E-12},-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167-LT168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167-OF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":144},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.3296812539920211E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961805,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237917,1439.0086160408841,1503.7321660186565,1502.3216877134078,{"$f":"IF(EI110,EI167+EI164)","v":1434.8264296545262},1499.4966407649856,1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648899,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180862,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.617344293561,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.4013791535313,1370.5765420607813,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301806,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,{"$f":"IF(GU110,GU167+GU164)","v":1407.6008364721413},1211.0190755773742,1404.5874132088634,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825536,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922965,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG110,JG167+JG164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":160552.84605678247},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961805,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237917,1439.0086160408841,1503.7321660186565,1502.3216877134078,1434.8264296545262,{"$f":"EJ169+EJ164","v":1499.4966407649856},1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648899,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180862,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.617344293561,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.4013791535313,1370.5765420607813,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301806,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,1407.6008364721413,{"$f":"GV169+GV164","v":1211.0190755773742},1404.5874132088634,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825536,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922965,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,{"$f":"JH169+JH164","v":-4.4322708466400709E-12},-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT169+LT164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF169+OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,614.87250622789179,614.321101319631,587.17779296749882,613.21672569548718,586.08557514933659,612.11025593271211,611.55623334530856,531.32653133800022,610.44660793671642,583.34580637968702,609.33486910242618,582.24618890631109,608.22100908361358,607.6632811984723,580.59276347726222,606.54622479978707,579.48780233712387,605.42702770879487,604.8666239522986,524.8676101442677,603.74420110056712,576.71597101186717,602.61961788951612,575.60344641635356,601.49286640746254,600.92867508536301,573.93057186181022,{"$f":"EJ187-EJ188-EJ189","v":599.7986563059942},572.81258545225523,598.66644936346802,598.09952283133066,544.73091537059895,596.96401863167921,570.00798267659229,595.82630621429689,568.88226578253239,594.6863775115753,594.11557952489829,567.18951259420419,592.97231120986999,566.05821340942475,591.82680632527354,591.25321262042439,511.71303263164668,590.10433757316241,563.22011631194118,588.95320550642964,562.0809163198403,587.79980819356842,587.22225749167865,560.36784651985818,586.06544682595541,559.22294138427333,584.90635022994252,584.32594210885304,505.01390628580771,583.16340100723414,556.35061283680693,581.99855312216937,555.19763321138362,580.83139006476245,580.24693771742386,553.46380018255104,579.07628611246491,552.30499013717099,577.903298243054,577.31592555868701,498.23118433105947,576.1394173745216,549.39767846908171,574.96055166141196,548.23061682431262,573.77931986497538,573.18781400463695,546.47556513696077,572.00301698267663,545.30254532348135,570.81583236915412,570.22134201276913,517.45078045328296,569.03055977974827,542.35948403020438,567.83736827109328,541.17803201207175,566.64175876361514,566.04304452654037,539.40129724745407,564.84379160256117,538.21375679003177,563.64209874705966,563.04033458885624,{"$f":"GV187-GV188-GV189","v":484.40763023094951},561.83496528354499,535.2341642358067,560.62713393465174,534.03800740270253,559.41683164679898,558.81075111302084,532.23911597285564,557.59672567436155,531.03673785752108,556.38020693107342,555.77100975964868,477.36304570567631,554.55073418009829,528.01981697217525,553.32794274729486,526.80863467291056,552.1026263902213,551.48901852229551,524.98710363691816,550.25989770585375,523.76956458857626,549.02822915782622,548.41143661842011,470.22735935496507,547.17592926035468,520.71450255824698,545.93785117676634,519.48796780762655,544.69719311747917,544.07589369801212,517.64330468420508,542.83134826499395,516.41027504117665,541.58419959846515,540.95964612997091,488.77721343922008,539.70857506049697,513.31624299284931,538.45487730933951,512.07402234475512,537.19854344357395,536.56938501150262,510.20572492109386,535.30907921966468,508.95686850715106,534.0461135958833,533.41363036660118,455.67476145013711,532.14665709539327,505.82302118688926,530.8770000807317,504.56477460482779,1853.6162739614936,1851.3861152110833,1759.3531575956288,1846.9186853677666,1754.9255665740684,1842.4417441034632,1840.1996960508225,1568.8882714556496,1835.7084237685078,1743.8147306306644,1831.2075547207462,{"$f":"JH187-JH188-JH189","v":1739.3535631683783},1826.6970545743604,1824.4381820793949,1732.6436691821689,1819.9131706648152,1728.1582609895513,1815.3784418269545,1813.1074225263703,1542.5676095673136,1808.5580524040129,1716.9019781993265,1803.9988778265981,1712.3822686559433,1799.4298637821107,1797.1416559871734,1705.5841701294551,1792.5578168440711,1701.0396969684596,1787.9640502022851,1785.6634330069444,1605.0482546482856,1781.0547086792076,1689.634829958356,1776.4359680998907,1685.0553161971955,1771.8071755645371,1769.4889986237911,1678.1671121820273,1764.845060953035,1673.5623015715187,1760.1909815534798,1757.860127424146,1488.85450230731,1753.1907676793091,1662.0056509007507,1748.5111756971778,1657.3650458140582,1743.8213150669828,1741.4725225979439,1650.3847977500739,1736.7671904648507,1645.7183520306132,1732.0514981349004,1729.689755391649,1461.4466955632108,1724.9584536738405,1634.006654947292,1720.2166994599106,1629.3036459560042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT187-LT188-LT189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF187-OF188-OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,614.87250622789179,614.321101319631,587.17779296749882,613.21672569548718,586.08557514933659,612.11025593271211,611.55623334530856,531.32653133800022,610.44660793671642,583.34580637968702,609.33486910242618,582.24618890631109,608.22100908361358,607.6632811984723,580.59276347726222,606.54622479978707,579.48780233712387,605.42702770879487,604.8666239522986,524.8676101442677,603.74420110056712,576.71597101186717,602.61961788951612,575.60344641635356,601.49286640746254,600.92867508536301,573.93057186181022,{"$f":"EJ190+EJ191-EJ192","v":599.7986563059942},572.81258545225523,598.66644936346802,598.09952283133066,544.73091537059895,596.96401863167921,570.00798267659229,595.82630621429689,568.88226578253239,594.6863775115753,594.11557952489829,567.18951259420419,592.97231120986999,566.05821340942475,591.82680632527354,591.25321262042439,511.71303263164668,590.10433757316241,563.22011631194118,588.95320550642964,562.0809163198403,587.79980819356842,587.22225749167865,560.36784651985818,586.06544682595541,559.22294138427333,584.90635022994252,584.32594210885304,505.01390628580771,583.16340100723414,556.35061283680693,581.99855312216937,555.19763321138362,580.83139006476245,580.24693771742386,553.46380018255104,579.07628611246491,552.30499013717099,577.903298243054,577.31592555868701,498.23118433105947,576.1394173745216,549.39767846908171,574.96055166141196,548.23061682431262,573.77931986497538,573.18781400463695,546.47556513696077,572.00301698267663,545.30254532348135,570.81583236915412,570.22134201276913,517.45078045328296,569.03055977974827,542.35948403020438,567.83736827109328,541.17803201207175,566.64175876361514,566.04304452654037,539.40129724745407,564.84379160256117,538.21375679003177,563.64209874705966,563.04033458885624,{"$f":"GV190+GV191-GV192","v":484.40763023094951},561.83496528354499,535.2341642358067,560.62713393465174,534.03800740270253,559.41683164679898,558.81075111302084,532.23911597285564,557.59672567436155,531.03673785752108,556.38020693107342,555.77100975964868,477.36304570567631,554.55073418009829,528.01981697217525,553.32794274729486,526.80863467291056,552.1026263902213,551.48901852229551,524.98710363691816,550.25989770585375,523.76956458857626,549.02822915782622,548.41143661842011,470.22735935496507,547.17592926035468,520.71450255824698,545.93785117676634,519.48796780762655,544.69719311747917,544.07589369801212,517.64330468420508,542.83134826499395,516.41027504117665,541.58419959846515,540.95964612997091,488.77721343922008,539.70857506049697,513.31624299284931,538.45487730933951,512.07402234475512,537.19854344357395,536.56938501150262,510.20572492109386,535.30907921966468,508.95686850715106,534.0461135958833,533.41363036660118,455.67476145013711,532.14665709539327,505.82302118688926,530.8770000807317,504.56477460482779,1853.6162739614936,1851.3861152110833,1759.3531575956288,1846.9186853677666,1754.9255665740684,1842.4417441034632,1840.1996960508225,1568.8882714556496,1835.7084237685078,1743.8147306306644,1831.2075547207462,{"$f":"JH190+JH191-JH192","v":1739.3535631683783},1826.6970545743604,1824.4381820793949,1732.6436691821689,1819.9131706648152,1728.1582609895513,1815.3784418269545,1813.1074225263703,1542.5676095673136,1808.5580524040129,1716.9019781993265,1803.9988778265981,1712.3822686559433,1799.4298637821107,1797.1416559871734,1705.5841701294551,1792.5578168440711,1701.0396969684596,1787.9640502022851,1785.6634330069444,1605.0482546482856,1781.0547086792076,1689.634829958356,1776.4359680998907,1685.0553161971955,1771.8071755645371,1769.4889986237911,1678.1671121820273,1764.845060953035,1673.5623015715187,1760.1909815534798,1757.860127424146,1488.85450230731,1753.1907676793091,1662.0056509007507,1748.5111756971778,1657.3650458140582,1743.8213150669828,1741.4725225979439,1650.3847977500739,1736.7671904648507,1645.7183520306132,1732.0514981349004,1729.689755391649,1461.4466955632108,1724.9584536738405,1634.006654947292,1720.2166994599106,1629.3036459560042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT190+LT191-LT192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF190+OF191-OF192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":125183.98909430725},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11889.430788643502,-11889.430788643502,-11889.430788643502,-11889.430788643502,-11889.430788643502,614.87250622789179,614.321101319631,587.17779296749882,613.21672569548718,586.08557514933659,612.11025593271211,611.55623334530856,531.32653133800022,610.44660793671642,583.34580637968702,609.33486910242618,582.24618890631109,608.22100908361358,607.6632811984723,580.59276347726222,606.54622479978707,579.48780233712387,605.42702770879487,604.8666239522986,524.8676101442677,603.74420110056712,576.71597101186717,602.61961788951612,575.60344641635356,601.49286640746254,600.92867508536301,573.93057186181022,{"$f":"EJ193-EJ152","v":599.7986563059942},572.81258545225523,598.66644936346802,598.09952283133066,544.73091537059895,596.96401863167921,570.00798267659229,595.82630621429689,568.88226578253239,594.6863775115753,594.11557952489829,567.18951259420419,592.97231120986999,566.05821340942475,591.82680632527354,591.25321262042439,511.71303263164668,590.10433757316241,563.22011631194118,588.95320550642964,562.0809163198403,587.79980819356842,587.22225749167865,560.36784651985818,586.06544682595541,559.22294138427333,584.90635022994252,584.32594210885304,505.01390628580771,583.16340100723414,556.35061283680693,581.99855312216937,555.19763321138362,580.83139006476245,580.24693771742386,553.46380018255104,579.07628611246491,552.30499013717099,577.903298243054,577.31592555868701,498.23118433105947,576.1394173745216,549.39767846908171,574.96055166141196,548.23061682431262,573.77931986497538,573.18781400463695,546.47556513696077,572.00301698267663,545.30254532348135,570.81583236915412,570.22134201276913,517.45078045328296,569.03055977974827,542.35948403020438,567.83736827109328,541.17803201207175,566.64175876361514,566.04304452654037,539.40129724745407,564.84379160256117,538.21375679003177,563.64209874705966,563.04033458885624,{"$f":"GV193-GV152","v":484.40763023094951},561.83496528354499,535.2341642358067,560.62713393465174,534.03800740270253,559.41683164679898,558.81075111302084,532.23911597285564,557.59672567436155,531.03673785752108,556.38020693107342,555.77100975964868,477.36304570567631,554.55073418009829,528.01981697217525,553.32794274729486,526.80863467291056,552.1026263902213,551.48901852229551,524.98710363691816,550.25989770585375,523.76956458857626,549.02822915782622,548.41143661842011,470.22735935496507,547.17592926035468,520.71450255824698,545.93785117676634,519.48796780762655,544.69719311747917,544.07589369801212,517.64330468420508,542.83134826499395,516.41027504117665,541.58419959846515,540.95964612997091,488.77721343922008,539.70857506049697,513.31624299284931,538.45487730933951,512.07402234475512,537.19854344357395,536.56938501150262,510.20572492109386,535.30907921966468,508.95686850715106,534.0461135958833,533.41363036660118,455.67476145013711,532.14665709539327,505.82302118688926,530.8770000807317,504.56477460482779,1853.6162739614936,1851.3861152110833,1759.3531575956288,1846.9186853677666,1754.9255665740684,1842.4417441034632,1840.1996960508225,1568.8882714556496,1835.7084237685078,1743.8147306306644,1831.2075547207462,{"$f":"JH193-JH152","v":1739.3535631683783},1826.6970545743604,1824.4381820793949,1732.6436691821689,1819.9131706648152,1728.1582609895513,1815.3784418269545,1813.1074225263703,1542.5676095673136,1808.5580524040129,1716.9019781993265,1803.9988778265981,1712.3822686559433,1799.4298637821107,1797.1416559871734,1705.5841701294551,1792.5578168440711,1701.0396969684596,1787.9640502022851,1785.6634330069444,1605.0482546482856,1781.0547086792076,1689.634829958356,1776.4359680998907,1685.0553161971955,1771.8071755645371,1769.4889986237911,1678.1671121820273,1764.845060953035,1673.5623015715187,1760.1909815534798,1757.860127424146,1488.85450230731,1753.1907676793091,1662.0056509007507,1748.5111756971778,1657.3650458140582,1743.8213150669828,1741.4725225979439,1650.3847977500739,1736.7671904648507,1645.7183520306132,1732.0514981349004,1729.689755391649,1461.4466955632108,1724.9584536738405,1634.006654947292,1720.2166994599106,1629.3036459560042,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT193-LT152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF193-OF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.0245426903856547E-2},{"$f":"(1+F198)^months-1","v":0.13011520541755228},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.2335864070072162E-3},{"$f":"(1+F200)^months-1","v":3.9500630973853923E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-32110.569211356498,-32110.569211356498,-32110.569211356498,-32110.569211356498,-32110.569211356498,1537.1812655697295,1535.8027532990782,1467.9444824187474,1533.041814238718,1465.213937873342,1530.2756398317804,1528.8905833632716,1328.3163283450008,1526.1165198417914,1458.364515949218,1523.3371727560657,1455.615472265778,1520.5525227090345,1519.1582029961805,1451.4819086931561,1516.3655619994679,1448.7195058428101,1513.5675692719874,1512.1665598807467,1312.1690253606694,1509.3605027514184,1441.7899275296681,1506.5490447237917,1439.0086160408841,1503.7321660186565,1502.3216877134078,1434.8264296545262,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":1499.4966407649856},1432.0314636306387,1496.66612340867,1495.2488070783272,1361.8272884264979,1492.4100465791985,1425.0199566914812,1489.5657655357427,1422.2056644563315,1486.7159437789383,1485.2889488122464,1417.9737814855109,1482.430778024675,1415.1455335235626,1479.5670158131843,1478.1330315510611,1279.2825815791173,1475.260843932906,1408.0502907798532,1472.3830137660748,1405.2022907996009,1469.4995204839215,1468.0556437291971,1400.9196162996454,1465.1636170648899,1398.0573534606833,1462.2658755748564,1460.8148552721332,1262.5347657145198,1457.9085025180862,1390.8765320920177,1454.9963828054235,1387.9940830284595,1452.0784751619067,1450.617344293561,1383.6595004563778,1447.6907152811625,1380.7624753429277,1444.7582456076357,1443.289813896718,1245.5779608276489,1440.3485434363045,1373.4941961727047,1437.4013791535313,1370.5765420607813,1434.4482996624386,1432.9695350115926,1366.188912842402,1430.0075424566921,1363.2563633087034,1427.0395809228858,1425.5533550319228,1293.626951133208,1422.5763994493707,1355.8987100755112,1419.5934206777335,1352.9450800301806,1416.6043969090379,1415.107611316351,1348.5032431186357,1412.1094790064033,1345.5343919750796,1409.1052468676498,1407.6008364721413,{"$f":"GV188+GV189-GV191+GV192-GV151","v":1211.0190755773742},1404.5874132088634,1338.0854105895169,1401.56783483663,1335.0950185067568,1398.5420791169977,1397.0268777825536,1330.5977899321394,1393.9918141859046,1327.5918446438027,1390.9505173276837,1389.4275243991219,1193.4076142641909,1386.3768354502461,1320.0495424304381,1383.3198568682371,1317.0215866822771,1380.2565659755533,1378.7225463057389,1312.4677590922965,1375.649744264635,1309.4239114714408,1372.5705728945659,1371.0285915460506,1175.5683983874128,1367.9398231508867,1301.7862563956176,1364.8446279419163,1298.7199195190667,1361.7429827936985,1360.1897342450306,1294.1082617105128,1357.0783706624854,1291.0256876029416,1353.9604989961631,1352.3991153249276,1221.9430335980503,1349.2714376512431,1283.2906074821235,1346.1371932733491,1280.185055861888,1342.9963586089355,1341.4234625287568,1275.5143123027347,1338.2726980491618,1272.3921712678778,1335.1152839897084,1333.5340759165033,1139.1869036253427,1330.3666427384835,1264.557552967223,1327.1925002018295,1261.4119365120694,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,{"$f":"JH188+JH189-JH191+JH192-JH151","v":-4.4322708466400709E-12},-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,-4.4322708466400709E-12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT188+LT189-LT191+LT192-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF188+OF189-OF191+OF192-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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"},{"$error":"#N/A"},"2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31",{"$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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS7,LS5,NA())","v":{"$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(OE7,OE5,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"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 9 - BESS 3'!E1)","v":"Project 9 - BESS 3"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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"},"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",{"$f":"EJ220","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT220","v":{"$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":"OF220","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"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"EI238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"GU238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"JG238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"LS238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"OE238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"QQ238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"TC238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"VO238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"YA238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"AAM238","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,275.27160048255882,552.26534764766825,830.99201554245519,1111.4624456183458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":220000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,44000,44000,44000,44000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44000,88275.271600482549,132827.53694813023,177658.5289636727,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(EJ235:EJ237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(GV235:GV237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(JH235:JH237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(LT235:LT237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(OF235:OF237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(QR235:QR237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(TD235:TD237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(VP235:VP237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(YB235:YB237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,{"$f":"SUM(AAN235:AAN237)","v":222769.99140929105},222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105,222769.99140929105]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"EI240+EJ6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"GU240+GV6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"JG240+JH6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"LS240+LT6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"OE240+OF6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"QQ240+QR6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"TC240+TD6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"VO240+VP6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"YA240+YB6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AAM240+AAN6","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":5},{"$f":"LOOKUP(F241,240:240,238:238)","v":222769.99140929105}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,4315.6412465546773,6397.7629190556436,8584.0469689497659,10689.049762603359,12898.308200090341,15119.449060929743,17073.681805644941,19317.060836077308,21479.622027791804,23746.674295408266,25933.099252931152,28224.114733288061,30527.511154638069,32750.571209860453,35078.376227424626,37326.039916660295,39678.552666994146,42043.821730315263,44143.891777140816,46533.168293288763,48842.793730730707,51257.531347941695,53592.819380647401,56033.330348648145,{"$f":"EH247","v":58487.13490520692},60861.797525654976,63341.85474120624,65742.976375110622,68249.608364411484,70769.938033566126,73119.245194375762,75666.065888012381,78134.473805998903,80708.688642690759,83204.704070555119,85806.64939314517,88422.875142175413,90961.227217156396,93605.699456343777,96172.516628359415,98845.582327196142,101533.36360881849,103959.56948446055,106675.32369045446,109313.9733494614,112059.19666871151,114727.54156709881,117502.59621365368,120292.99065397884,123006.85184552911,125827.63302255268,128572.11272483059,131423.6542971624,134291.00417771717,136898.700569045,139796.23439097087,142618.05092640509,145547.28902451938,148401.04972247916,151362.38218930579,154340.19568036459,157242.89790563364,160253.40363818634,163189.04407871782,166232.64447131325,169293.23034931562,172096.16718695429,175189.31849727573,178208.22501033102,181335.48838018574,184388.76167795036,187550.55724152518,190730.06327379754,193835.96797399322,197050.64983196184,200191.9916441252,203442.28273795519,206710.82749807037,209815.12387334934,213119.37049062536,216350.9402803854,219691.89992380899,222960.45351096673,226338.57877760031,229735.7426796036,233060.91371032113,236495.93631563391,239859.24389388144,{"$f":"GT247","v":243332.59210215992},246825.56400225571,250065.17407267564,253596.04737598475,257055.90762892913,260626.28875921204,264125.94486772554,267736.32131423266,271367.163617571,274927.72037455376,278599.30422360776,282200.89817808545,285913.72646823275,289647.65066341066,293130.50705915625,296905.30971579655,300610.86997968185,304428.19130888284,308176.57688145636,312036.94197267201,315919.31054719328,319733.21118805144,323659.42702936655,327517.48978928203,331488.09458225092,335481.38139079197,339226.00662097847,343263.37886811391,347233.39461997862,351316.52919632534,355332.63397610321,359462.0964897027,363615.21908613521,367701.81027338572,371902.12603354704,376036.24593837571,380284.33834740007,384556.82161920361,388673.39576995914,392993.98368536605,397249.22878286574,401619.08064884663,405923.93807056564,410343.66324777424,414788.83693463472,419169.54758561525,423665.5264591896,428097.40021573071,432644.81289785734,437218.46128793299,441548.63717117324,446173.55501748441,450735.27442306251,455413.22165935376,460028.34215244994,464759.9751994033,469518.98000128195,474215.72500164784,479029.41917781561,483781.23553746491,488650.29625860992,493547.57661664678,498204.18378195592,503156.74363837822,{"$f":"JF247","v":508048.39387162088},513058.03993778786,518007.17322354985,523074.61263345816,528171.49594716041,533208.47173040267,538364.22920570581,543460.48708069569,548675.8482061075,553921.56651231158,558929.5631254164,564234.88107324194,569481.73393237579,574848.50890895573,580157.24274766573,585586.23653741833,591046.90684231941,596450.1825580569,601974.23574673897,607441.33024650905,613029.5521870798,618650.43439221499,624125.86662900809,629811.56056972209,635441.40531514504,641193.27247992635,646889.74366735539,652708.60482189874,658561.55160002399,664359.79353777913,670280.98822744598,676147.94417452661,682138.23349144182,688163.66823894624,693957.79352193722,700052.50411893753,706094.15916144382,712260.11736631731,718373.50474093412,724611.59479223529,730886.36261998501,737109.29875430954,743457.54904474434,749754.46624714741,756177.11119739129,762637.57558113709,768870.2146862084,775405.35801624681,781890.43453310058,788502.29285337706,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"LR247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"OD247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"QP247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"TB247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"VN247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"XZ247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"AAL247","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":6.2561727382399734E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.463620138346787,26.999397114719347,40.025509959918509,53.703280630915003,66.872541722489601,80.694044130822292,94.589885032196619,106.81590265385972,120.85086938558992,134.3802257579699,148.56329635079712,162.2419485642593,176.57493715535395,190.98538305196337,204.8932307649159,219.45638105573912,233.51815335306719,248.23587948806778,263.03341132061973,276.17181229596412,291.11953890040587,305.56895459767571,320.67597024847367,335.28593557462517,350.55419376000708,{"$f":"EI244*$F$245*EI7","v":365.90561893171912},380.76191848028373,396.2775848214909,411.29941652872168,426.98133924498597,442.74895701252865,457.44662842573786,473.37997861845264,488.82276494181565,504.92749762550011,520.54300129953151,536.82122069311038,553.18878090127487,569.06914995282568,585.61342508266227,601.67187669827274,618.39503745085938,635.21026143129677,650.38902448784631,667.37925191514603,683.88709997759145,701.0616912678646,717.75531787737691,735.1165391042797,752.57372873077827,769.55211313272252,787.19940743295786,804.36934652700188,822.20908317378212,840.14771932750455,856.46191840053643,874.58939050539743,892.24316218669571,910.56898171993225,928.42260159996886,946.94920904779462,965.5789246301199,983.73873115907656,1002.572975051388,1020.9388487447158,1039.9801385469677,1059.1276924799686,1076.6633495106121,1096.0146384134964,1114.9014390397679,1134.4661388795496,1153.5679440474205,1173.3486832561455,1193.2402222163173,1212.6712985292529,1232.7829035311909,1252.4356805379407,1272.770063070504,1293.2186436924537,1312.6396580468911,1333.3115956543149,1353.5288544747318,1374.4304751154782,1394.879110960931,1416.0132461604037,1437.2664903514496,1458.0693347038098,1479.5594294824057,1500.600862663754,{"$f":"GU244*$F$245*GU7","v":1522.3307290348005},1544.1833646116179,1564.4509248167067,1586.5406781190486,1608.1861615116393,1630.5230826040415,1652.4175357433387,1675.0046744427602,1697.7198510777541,1719.9953091937457,1742.9653719763596,1765.4975658885728,1788.7256610191585,1812.0857357756852,1833.8750870099534,1857.4909044826622,1880.6735295854869,1904.555351218336,1928.0058988498824,1952.1570096931991,1976.4457781289186,2000.3061993446115,2024.869283855493,2049.0059909164952,2073.8467803765921,2098.8294724441598,2122.2564947241781,2147.5149929108338,2172.352097228033,2197.8968924511382,2223.0223376883,2248.8569684894651,2274.8396208558343,2300.4060412338426,2326.6839421845639,2352.5477104297679,2379.1245103486303,2405.8539037182741,2431.6079026951743,2458.6382470247122,2485.259795398219,2512.5983435123158,2539.5302751560839,2567.1808393202491,2594.9906137567277,2622.3970963055094,2650.5247167660682,2678.251284541062,2706.7006837925092,2735.3142181647954,2762.4045464773076,2791.3388314239987,2819.8777360086769,2849.1437819792873,2878.016772991888,2907.618686667593,2937.3918427702592,2966.7754908000134,2996.8907930751789,3026.6189770415394,3057.0806619860018,3087.71889385347,3116.8514326537702,3147.8355026120212,{"$f":"JG244*$F$245*JG7","v":3178.4385114462389},3209.7797225936238,3240.742355333924,3272.4451316228756,3304.3321140600497,3335.844304638345,3368.0996140003131,3399.9826835848658,3432.6108836777435,3465.4290035375038,3496.7598954216082,3529.9508809344898,3562.7760987533593,3596.3515700541075,3629.5639259704167,3663.5286489139412,3697.6915456079801,3731.4953718379707,3766.0548028015914,3800.2578903684343,3835.2187721282676,3870.3839821448928,3904.6392320347982,3940.2099154646689,3975.4311966815076,4011.4158712317903,4047.0539789787531,4083.4577795014111,4120.0748255730878,4156.3496287137914,4193.3936455090961,4230.0983353616766,4267.5746200803324,4305.2707806837125,4341.5198293211079,4379.6493916055233,4417.4470291763018,4456.0223288027582,4494.2687362341367,4533.2953051517725,4572.5513365745255,4611.4830999698952,4651.1988503724378,4690.5934521090658,4730.7746283541765,4771.1924095081367,4810.184876364573,4851.0698619064497,4891.6416208165901,4933.0065485890091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS244*$F$245*LS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE244*$F$245*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"EI70","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"GU70","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"JG70","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2152.0537717976213,4315.6412465546773,6397.7629190556436,8584.0469689497659,10689.049762603359,12898.308200090341,15119.449060929743,17073.681805644941,19317.060836077308,21479.622027791804,23746.674295408266,25933.099252931152,28224.114733288061,30527.511154638069,32750.571209860453,35078.376227424626,37326.039916660295,39678.552666994146,42043.821730315263,44143.891777140816,46533.168293288763,48842.793730730707,51257.531347941695,53592.819380647401,56033.330348648145,58487.13490520692,{"$f":"SUM(EI244:EI246)","v":60861.797525654976},63341.85474120624,65742.976375110622,68249.608364411484,70769.938033566126,73119.245194375762,75666.065888012381,78134.473805998903,80708.688642690759,83204.704070555119,85806.64939314517,88422.875142175413,90961.227217156396,93605.699456343777,96172.516628359415,98845.582327196142,101533.36360881849,103959.56948446055,106675.32369045446,109313.9733494614,112059.19666871151,114727.54156709881,117502.59621365368,120292.99065397884,123006.85184552911,125827.63302255268,128572.11272483059,131423.6542971624,134291.00417771717,136898.700569045,139796.23439097087,142618.05092640509,145547.28902451938,148401.04972247916,151362.38218930579,154340.19568036459,157242.89790563364,160253.40363818634,163189.04407871782,166232.64447131325,169293.23034931562,172096.16718695429,175189.31849727573,178208.22501033102,181335.48838018574,184388.76167795036,187550.55724152518,190730.06327379754,193835.96797399322,197050.64983196184,200191.9916441252,203442.28273795519,206710.82749807037,209815.12387334934,213119.37049062536,216350.9402803854,219691.89992380899,222960.45351096673,226338.57877760031,229735.7426796036,233060.91371032113,236495.93631563391,239859.24389388144,243332.59210215992,{"$f":"SUM(GU244:GU246)","v":246825.56400225571},250065.17407267564,253596.04737598475,257055.90762892913,260626.28875921204,264125.94486772554,267736.32131423266,271367.163617571,274927.72037455376,278599.30422360776,282200.89817808545,285913.72646823275,289647.65066341066,293130.50705915625,296905.30971579655,300610.86997968185,304428.19130888284,308176.57688145636,312036.94197267201,315919.31054719328,319733.21118805144,323659.42702936655,327517.48978928203,331488.09458225092,335481.38139079197,339226.00662097847,343263.37886811391,347233.39461997862,351316.52919632534,355332.63397610321,359462.0964897027,363615.21908613521,367701.81027338572,371902.12603354704,376036.24593837571,380284.33834740007,384556.82161920361,388673.39576995914,392993.98368536605,397249.22878286574,401619.08064884663,405923.93807056564,410343.66324777424,414788.83693463472,419169.54758561525,423665.5264591896,428097.40021573071,432644.81289785734,437218.46128793299,441548.63717117324,446173.55501748441,450735.27442306251,455413.22165935376,460028.34215244994,464759.9751994033,469518.98000128195,474215.72500164784,479029.41917781561,483781.23553746491,488650.29625860992,493547.57661664678,498204.18378195592,503156.74363837822,508048.39387162088,{"$f":"SUM(JG244:JG246)","v":513058.03993778786},518007.17322354985,523074.61263345816,528171.49594716041,533208.47173040267,538364.22920570581,543460.48708069569,548675.8482061075,553921.56651231158,558929.5631254164,564234.88107324194,569481.73393237579,574848.50890895573,580157.24274766573,585586.23653741833,591046.90684231941,596450.1825580569,601974.23574673897,607441.33024650905,613029.5521870798,618650.43439221499,624125.86662900809,629811.56056972209,635441.40531514504,641193.27247992635,646889.74366735539,652708.60482189874,658561.55160002399,664359.79353777913,670280.98822744598,676147.94417452661,682138.23349144182,688163.66823894624,693957.79352193722,700052.50411893753,706094.15916144382,712260.11736631731,718373.50474093412,724611.59479223529,730886.36261998501,737109.29875430954,743457.54904474434,749754.46624714741,756177.11119739129,762637.57558113709,768870.2146862084,775405.35801624681,781890.43453310058,788502.29285337706,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(LS244:LS246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(OE244:OE246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(QQ244:QQ246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(TC244:TC246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(VO244:VO246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(YA244:YA246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,{"$f":"SUM(AAM244:AAM246)","v":795064.60304792202},795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202,795064.60304792202]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":204},{"$f":"LOOKUP(F250,8:8,247:247)","v":795064.60304792202}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":222769.99140929105}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":3.5689932832432758}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":204}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":6.2561727382399734E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":7.7711929062885821E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":5.6202620541789816E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2152.0537717976213,2150.1238546187092,2055.1222753862462,2146.2585399342051,2051.2995130226786,2142.3858957644925,2140.4468167085802,1859.642859683001,2136.5631277785078,2041.710322328905,2132.6720418584919,2037.861661172089,2128.7735317926481,2126.8214841946528,2032.0746721704184,2122.911786799255,2028.207308179934,2118.9945969807823,2117.0331838330453,1837.0366355049371,2113.1047038519855,2018.5058985415353,2109.1686626133078,2014.6120624572377,2105.225032426119,2103.2503627987708,{"$f":"IF(EI7,EI70)","v":2008.7570015163365},2099.2952970709798,2004.8440490828939,2095.3325727721381,2093.3483299096579,1906.5582037970969,2089.3740652108777,1995.0279393680735,2085.3920717500396,1991.0879302388639,2081.4023212905136,2079.4045283371447,1985.1632940797151,2075.403089234545,1981.2037469329873,2071.3938221384578,2069.3862441714855,1790.995614210764,2065.3651815060684,1971.2704070917944,2061.3362192725044,1967.2832071194412,2057.2993286774899,2055.2779012208757,1961.2874628195036,2051.2290638908453,1957.2802948449566,2047.1722258047989,2045.1407973809862,1767.5486720003275,2041.0719035253203,1947.2271449288246,2036.9949359275929,1943.1917162398431,2032.9098652266691,2030.8642820109849,1937.1233006389289,2026.7670013936274,1933.0674654800987,2022.6615438506897,2020.605739455405,1743.8091451587084,2016.4879608108261,1922.8918746417864,2012.3619308149432,1918.8071588850939,2008.2276195274139,2006.1573490162295,1912.6644779793628,2002.0105594393688,1908.5589086321847,1997.8554132920399,1995.7746970446919,1811.0777315864909,1991.606959229119,1898.2581941057156,1987.4307889488268,1894.1231120422524,1983.246155672653,1981.1506558428914,1887.9045403660898,1976.9532706089644,1883.7481487651114,1972.7473456147095,{"$f":"IF(GU7,GU70)","v":1970.6411710609975},1695.4267058083237,1966.4223784924084,1873.3195748253236,1962.1949687712818,1869.1330259094593,1957.9589107637967,1955.8376288955744,1862.8369059049951,1951.5885398602661,1858.6285825013238,1947.3307242587571,1945.1985341587706,1670.7706599698672,1940.9275696303444,1848.0693594026134,1936.647799615532,1843.8302213551876,1932.3591923657746,1930.2115648280344,1837.4548627292147,1925.9096419704888,1833.193476060017,1921.5988020523921,1919.4400281644707,1645.7957577423779,1915.1157524112414,1822.5007589538645,1910.7824791186827,1818.2078873266933,1906.4401759111777,1904.2656279430428,1811.7515663947179,1899.9097189274794,1807.4359626441183,1895.5446985946282,1893.3587614548985,1710.7202470372704,1888.9800127117401,1796.6068504749728,1884.5920705826886,1792.2590782066432,1880.1949020525094,1877.9928475402594,1785.7200372238285,1873.5817772688265,1781.3490397750288,1869.1613975855917,1866.9477062831045,1594.8616650754798,1862.5132998338768,1770.3805741541123,1858.0695002825612,1765.9767111168971,1853.6162739614892,1851.386115211079,1759.3531575956245,1846.9186853677622,1754.9255665740641,1842.4417441034589,1840.1996960508181,1568.8882714556453,1835.7084237685035,1743.8147306306601,{"$f":"IF(JG7,JG70)","v":1831.2075547207419},1739.353563168374,1826.6970545743561,1824.4381820793906,1732.6436691821646,1819.9131706648109,1728.158260989547,1815.3784418269502,1813.107422526366,1542.5676095673093,1808.5580524040085,1716.9019781993222,1803.9988778265938,1712.382268655939,1799.4298637821064,1797.1416559871691,1705.5841701294507,1792.5578168440668,1701.0396969684552,1787.9640502022808,1785.6634330069401,1605.0482546482813,1781.0547086792033,1689.6348299583517,1776.4359680998864,1685.0553161971911,1771.8071755645328,1769.4889986237868,1678.1671121820229,1764.8450609530307,1673.5623015715144,1760.1909815534755,1757.8601274241416,1488.8545023073057,1753.1907676793048,1662.0056509007463,1748.5111756971735,1657.3650458140539,1743.8213150669785,1741.4725225979396,1650.3847977500695,1736.7671904648464,1645.7183520306089,1732.0514981348961,1729.6897553916447,1461.4466955632065,1724.9584536738362,1634.0066549472876,1720.2166994599063,1629.3036459559999,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS7,LS70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE7,OE70)","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,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":176503.11744642231}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.20768898750758347}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":204}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-1.3465653510783455E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":1.5243333679982967E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":1.8446139405776885E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 10 - Solar 4","index":19,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,10,"PIRR",{"$f":"G73","v":6.0631826167523162E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2034-02-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-02-01"},{"$f":"SUM(K6:XFD6)","v":12},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-02-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2070-02-01"},{"$f":"SUM(K7:XFD7)","v":420},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,{"$f":"EI8+EJ7","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":137},138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,{"$f":"LS8+LT7","v":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,{"$f":"OE8+OF7","v":265},266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,{"$f":"QQ8+QR7","v":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,{"$f":"TC8+TD7","v":393},394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VO8+VP7","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,{"$f":"YA8+YB7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAM8+AAN7","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]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":1250},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*EJ$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*GV$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*JH$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*LT$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*OF$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*QR$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,{"$f":"$F13*TD$7","v":1250},1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I24:AD24,E1)","v":1500},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":2014.8000000000002},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*EJ$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*GV$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*JH$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*LT$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*OF$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*QR$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,{"$f":"$F19*TD$7","v":2014.8000000000002},2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,2014.8000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,{"$f":"EJ14*EJ19/8760*EJ24","v":256680.00000000003},248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,{"$f":"GV14*GV19/8760*GV24","v":231840.00000000003},256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,{"$f":"JH14*JH19/8760*JH24","v":248400.00000000003},256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,{"$f":"LT14*LT19/8760*LT24","v":256680.00000000003},248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,{"$f":"OF14*OF19/8760*OF24","v":231840.00000000003},256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,{"$f":"QR14*QR19/8760*QR24","v":248400.00000000003},256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,{"$f":"TD14*TD19/8760*TD24","v":256680.00000000003},248400.00000000003,256680.00000000003,256680.00000000003,240120.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,231840.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,248400.00000000003,256680.00000000003,256680.00000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP14*VP19/8760*VP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":4.1571484472902043E-4},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,{"$f":"EH30*(1-$G$30*EI7)","v":0.99667911614832949},0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,0.9794245595551635,0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,{"$f":"GT30*(1-$G$30*GU7)","v":0.97050600193008651},0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,0.95370455554378797,0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,{"$f":"JF30*(1-$G$30*JG7)","v":0.94502020211101379},0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,0.92865996711178611,0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,{"$f":"LR30*(1-$G$30*LS7)","v":0.92020366759388272},0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,0.90427305762876475,0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,{"$f":"OD30*(1-$G$30*OE7)","v":0.89603882325656348},0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88235908082648251,0.88199227105820144,0.88162561377818627,0.88125910892304538,0.88089275642941345,0.88052655623395149,0.88016050827334691,0.87979461248431345,0.87942886880359106,0.87906327716794619,0.8786978375141713,0.87833254977908537,0.87796741389953348,0.87760242981238712,0.87723759745454388,0.87687291676292756,0.87650838767448835,0.87614401012620258,0.87577978405507273,0.87541570939812741,0.87505178609242162,0.87468801407503638,0.87432439328307887,0.87396092365368239,0.87359760512400642,0.87323443763123665,0.87287142111258476,{"$f":"QP30*(1-$G$30*QQ7)","v":0.8725085555052885},0.87214584074661183,0.87178327677384482,0.87142086352430337,0.87105860093532972,0.87069648894429197,0.87033452748858442,0.86997271650562724,0.86961105593286658,0.8692495457077748,0.8688881857678501,0.86852697605061668,0.86816591649362485,0.86780500703445063,0.86744424761069627,0.86708363815998968,0.86672317861998494,0.8663628689283619,0.86600270902282639,0.86564269884111,0.86528283832097042,0.86492312740019117,0.86456356601658146,0.86420415410797646,0.86384489161223732,0.86348577846725083,0.86312681461092955,0.86276799998121212,0.86240933451606272,0.86205081815347151,0.86169245083145429,0.86133423248805274,0.86097616306133418,0.86061824248939178,0.86026047071034439,0.85990284766233649,0.85954537328353853,0.85918804751214639,0.85883087028638183,0.85847384154449224,0.85811696122475067,0.85776022926545581,0.85740364560493199,0.85704721018152918,0.85669092293362314,0.85633478379961503,0.85597879271793176,0.85562294962702568,0.85526725446537488,0.85491170717148302,0.85455630768387925,0.85420105594111828,0.85384595188178036,0.85349099544447138,0.85313618656782253,0.85278152519049077,0.85242701125115838,0.85207264468853328,0.85171842544134879,0.85136435344836359,0.85101042864836196,0.85065665098015364,0.85030302038257377,0.84994953679448282,{"$f":"TB30*(1-$G$30*TC7)","v":0.84959620015476678},0.84924301040233707,0.84888996747613044,0.84853707131510903,0.84818432185826043,0.84783171904459753,0.84747926281315855,0.84712695310300712,0.84677478985323218,0.84642277300294788,0.84607090249129391,0.84571917825743503,0.84536760024056135,0.84501616837988835,0.84466488261465678,0.84431374288413252,0.84396274912760683,0.84361190128439612,0.84326119929384213,0.84291064309531172,0.8425602326281969,0.84220996783191504,0.84185984864590857,0.84150987500964514,0.84116004686261758,0.84081036414434385,0.84046082679436707,0.84011143475225547,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,0.83976218795760238,{"$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$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231743.62067039806,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,247575.09245124509,{"$f":"EJ26*EJ$30","v":255721.24420379885},247369.29395464913,255508.67416258945,255402.455413783,238825.55302673968,255190.15036794555,246855.54583955707,254978.02180213615,246650.34547102582,254766.06956965453,254660.15953260116,246342.86470057006,254448.47152531499,246138.09050175804,254236.95948513932,254131.26940700255,229442.49843362599,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,245116.76997892672,253182.03367558628,244913.01497977611,252971.57437057441,252866.41033181408,228300.52001021171,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,243896.77776107739,251921.89912497986,243694.03688883994,251712.48731547111,251607.8466978904,227164.2254279709,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,242682.85767371405,250668.03650079179,242481.12588088968,250459.66697320421,250355.54717163753,234106.21448297816,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,241474.97949470245,249420.41458646572,241274.25175891325,249213.08215316638,249109.48057541464,{"$f":"GV26*GV$30","v":224908.57476963056},248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,248385.47445301889,240273.1131523294,248179.00232081616,240073.38447619486,247972.7018199919,247869.61588675776,223789.16253614638,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,239077.2287245545,246943.76879725495,238878.49413556702,246738.49509278397,246635.92223760783,222675.32182766855,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,237887.29643826492,245714.68326302187,237689.55098866601,245510.43124434582,245408.36891354172,229480.13294630146,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,236703.28666853416,244491.71511841888,236506.52543519123,244288.4797004156,244186.92535300786,220464.24420164505,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,235525.16993788452,243274.83391604849,235329.38802216834,243072.61003890543,242971.56114656522,219366.95223641899,242769.58936699541,234840.64494662592,242567.78547785504,{"$f":"JH26*JH$30","v":234645.4320470118},242366.14933958408,242265.3941334438,234352.9169155533,242064.0093600555,234158.10944321603,241862.7919891437,241762.24603612619,218275.12169946809,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,233186.49841676251,240859.21130537297,232992.66053781638,240658.99543112185,240558.94991420355,224945.46560138909,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,232025.8854019923,239660.40975697161,231833.01229058881,239461.1903947441,239361.64282316051,216107.73631546597,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,230871.04897625785,238467.57486911293,230679.13583056768,238269.34705908145,238170.29495446512,215032.12750851011,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,229721.96038839029,237280.67694460644,229531.00243048376,237083.43575162947,236984.87664794814,213961.87220867682,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,228578.5910303205,{"$f":"LT26*LT$30","v":236099.68643407003},228388.58350604854,235903.42694756907,235805.35839106451,220500.40604807503,235609.34356677154,227914.25541783287,235413.49168114798,227724.8001271032,235217.80259874999,235120.01906646517,227440.91243636733,234924.57393519446,227251.85061524319,234729.29126903199,234631.71081815872,211837.31568135382,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,226308.89628252861,233755.31019201138,226120.77545761,233560.99948436898,233463.90470973356,210782.96156024016,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,225182.51438577587,232591.8660941647,224995.32987354786,232398.5225074222,232301.91099172278,209733.85515768416,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,224061.7387033531,231434.21267618626,223875.48584361153,231241.83139680128,231145.70073476731,216143.18358176196,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,222946.5413320782,230282.32111677431,222761.21548781361,230090.89735516231,229995.24515349473,{"$f":"OF26*OF$30","v":207651.28116271889},229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,229326.79220971919,221836.89450764857,229136.16273807627,221652.49106493077,228945.69172849139,228850.51560580311,206617.76172189589,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,220732.7706039497,227995.70900497452,220549.28497181289,227806.18600539089,227711.48359214736,205589.38630151222,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,219634.14213236739,226860.93152437609,219451.56974269581,226672.35181636986,226578.12075483016,211872.062488055,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,218540.98174110349,225731.80204450578,218359.31804851786,225544.16093313752,225450.39887729567,203547.96523846788,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,217453.26221449487,224608.2924542028,217272.50269623907,224421.58526790072,224328.28988342723,202534.86877194967,224141.81545118586,216821.26100436607,223955.49602709748,{"$f":"QR26*QR$30","v":216641.0268414584},223769.33148231052,223676.30724941823,216370.95647233594,223490.3747822209,216191.09662816441,223304.59687266444,223211.76583684821,201526.81467689053,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,215294.03756920429,222378.02119653195,215115.0729212701,222193.16793853615,222100.7989402267,207685.34135133392,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,214222.47869379001,221271.20400363309,214044.40478653327,221087.2707950334,220995.36153458329,199525.73333874063,220811.65762193123,213599.86735932442,220628.1064144187,213422.3110020172,220444.70778510851,220353.06564764029,213156.25316822808,220169.89564785722,212979.06556826513,219986.87790939494,219895.42609860242,198532.65627610276,219712.63651483876,212536.74068735322,219529.99887617244,212360.06806139639,219347.51305629814,219256.32703896626,212095.33444743426,219074.06871068693,211919.02874344715,218891.9618858952,218800.96524794734,197544.52194458959,218619.08544228543,211478.90539657354,218437.35682546158,211303.11210347019,218255.77927179905,218165.04710440789,211039.69611844409,{"$f":"TD26*TD$30","v":217983.6959100719},210864.26792107083,217802.49546516221,217711.95173457832,203581.3523769888,217530.97717888156,210426.335150787,217350.15305952766,210251.41681393227,217169.47925146535,217079.19867511844,209989.31189975547,216898.75009974977,209814.75684148076,216718.45152349916,216628.35844607415,195582.98319377442,216448.28463474341,209379.00374487546,216268.36051100559,209204.95600944772,216088.58595043185,215998.75471747573,208944.15564067423,215819.2042685702,208770.4693757208,215639.80307220895,215550.15840495742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231743.62067039806,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,247575.09245124509,{"$f":"SUM(EJ32:EJ34)","v":255721.24420379885},247369.29395464913,255508.67416258945,255402.455413783,238825.55302673968,255190.15036794555,246855.54583955707,254978.02180213615,246650.34547102582,254766.06956965453,254660.15953260116,246342.86470057006,254448.47152531499,246138.09050175804,254236.95948513932,254131.26940700255,229442.49843362599,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,245116.76997892672,253182.03367558628,244913.01497977611,252971.57437057441,252866.41033181408,228300.52001021171,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,243896.77776107739,251921.89912497986,243694.03688883994,251712.48731547111,251607.8466978904,227164.2254279709,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,242682.85767371405,250668.03650079179,242481.12588088968,250459.66697320421,250355.54717163753,234106.21448297816,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,241474.97949470245,249420.41458646572,241274.25175891325,249213.08215316638,249109.48057541464,{"$f":"SUM(GV32:GV34)","v":224908.57476963056},248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,248385.47445301889,240273.1131523294,248179.00232081616,240073.38447619486,247972.7018199919,247869.61588675776,223789.16253614638,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,239077.2287245545,246943.76879725495,238878.49413556702,246738.49509278397,246635.92223760783,222675.32182766855,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,237887.29643826492,245714.68326302187,237689.55098866601,245510.43124434582,245408.36891354172,229480.13294630146,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,236703.28666853416,244491.71511841888,236506.52543519123,244288.4797004156,244186.92535300786,220464.24420164505,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,235525.16993788452,243274.83391604849,235329.38802216834,243072.61003890543,242971.56114656522,219366.95223641899,242769.58936699541,234840.64494662592,242567.78547785504,{"$f":"SUM(JH32:JH34)","v":234645.4320470118},242366.14933958408,242265.3941334438,234352.9169155533,242064.0093600555,234158.10944321603,241862.7919891437,241762.24603612619,218275.12169946809,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,233186.49841676251,240859.21130537297,232992.66053781638,240658.99543112185,240558.94991420355,224945.46560138909,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,232025.8854019923,239660.40975697161,231833.01229058881,239461.1903947441,239361.64282316051,216107.73631546597,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,230871.04897625785,238467.57486911293,230679.13583056768,238269.34705908145,238170.29495446512,215032.12750851011,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,229721.96038839029,237280.67694460644,229531.00243048376,237083.43575162947,236984.87664794814,213961.87220867682,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,228578.5910303205,{"$f":"SUM(LT32:LT34)","v":236099.68643407003},228388.58350604854,235903.42694756907,235805.35839106451,220500.40604807503,235609.34356677154,227914.25541783287,235413.49168114798,227724.8001271032,235217.80259874999,235120.01906646517,227440.91243636733,234924.57393519446,227251.85061524319,234729.29126903199,234631.71081815872,211837.31568135382,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,226308.89628252861,233755.31019201138,226120.77545761,233560.99948436898,233463.90470973356,210782.96156024016,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,225182.51438577587,232591.8660941647,224995.32987354786,232398.5225074222,232301.91099172278,209733.85515768416,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,224061.7387033531,231434.21267618626,223875.48584361153,231241.83139680128,231145.70073476731,216143.18358176196,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,222946.5413320782,230282.32111677431,222761.21548781361,230090.89735516231,229995.24515349473,{"$f":"SUM(OF32:OF34)","v":207651.28116271889},229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,229326.79220971919,221836.89450764857,229136.16273807627,221652.49106493077,228945.69172849139,228850.51560580311,206617.76172189589,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,220732.7706039497,227995.70900497452,220549.28497181289,227806.18600539089,227711.48359214736,205589.38630151222,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,219634.14213236739,226860.93152437609,219451.56974269581,226672.35181636986,226578.12075483016,211872.062488055,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,218540.98174110349,225731.80204450578,218359.31804851786,225544.16093313752,225450.39887729567,203547.96523846788,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,217453.26221449487,224608.2924542028,217272.50269623907,224421.58526790072,224328.28988342723,202534.86877194967,224141.81545118586,216821.26100436607,223955.49602709748,{"$f":"SUM(QR32:QR34)","v":216641.0268414584},223769.33148231052,223676.30724941823,216370.95647233594,223490.3747822209,216191.09662816441,223304.59687266444,223211.76583684821,201526.81467689053,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,215294.03756920429,222378.02119653195,215115.0729212701,222193.16793853615,222100.7989402267,207685.34135133392,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,214222.47869379001,221271.20400363309,214044.40478653327,221087.2707950334,220995.36153458329,199525.73333874063,220811.65762193123,213599.86735932442,220628.1064144187,213422.3110020172,220444.70778510851,220353.06564764029,213156.25316822808,220169.89564785722,212979.06556826513,219986.87790939494,219895.42609860242,198532.65627610276,219712.63651483876,212536.74068735322,219529.99887617244,212360.06806139639,219347.51305629814,219256.32703896626,212095.33444743426,219074.06871068693,211919.02874344715,218891.9618858952,218800.96524794734,197544.52194458959,218619.08544228543,211478.90539657354,218437.35682546158,211303.11210347019,218255.77927179905,218165.04710440789,211039.69611844409,{"$f":"SUM(TD32:TD34)","v":217983.6959100719},210864.26792107083,217802.49546516221,217711.95173457832,203581.3523769888,217530.97717888156,210426.335150787,217350.15305952766,210251.41681393227,217169.47925146535,217079.19867511844,209989.31189975547,216898.75009974977,209814.75684148076,216718.45152349916,216628.35844607415,195582.98319377442,216448.28463474341,209379.00374487546,216268.36051100559,209204.95600944772,216088.58595043185,215998.75471747573,208944.15564067423,215819.2042685702,208770.4693757208,215639.80307220895,215550.15840495742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":450},{"$f":"F40*F14","v":675000},null,null,null,{"$f":"$G40","v":675000},{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$G40","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":675000},null,null,"USD",null,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,{"$f":"$F$44","v":675000},675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000,675000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":8.3333333333333329E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,{"$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":675000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,{"$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,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,{"$f":"EH51*(1+EI50*EI7)","v":1.0132892794021437},1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,{"$f":"GT51*(1+GU50*GU7)","v":1.1261624192640034},1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,{"$f":"JF51*(1+JG50*JG7)","v":1.2516088153136642},1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,{"$f":"LR51*(1+LS50*LS7)","v":1.3910290378848427},1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,{"$f":"OD51*(1+OE50*OE7)","v":1.5459796707758993},1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,{"$f":"QP51*(1+QQ50*QQ7)","v":1.7181906900280093},1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,{"$f":"TB51*(1+TC50*TC7)","v":1.909584778574277},1.9127386130890018,1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"VN51*(1+VO50*VO7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"XZ51*(1+YA50*YA7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,{"$f":"IF($F$52,EJ51,1)","v":1.0149628090294405},1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,{"$f":"IF($F$52,GV51,1)","v":1.128022368058585},1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,{"$f":"IF($F$52,JH51,1)","v":1.2536759490303548},1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,{"$f":"IF($F$52,LT51,1)","v":1.3933264354342414},1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,1.4957883940035421,1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,{"$f":"IF($F$52,OF51,1)","v":1.5485329818933016},1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,1.662408465914027,1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,{"$f":"IF($F$52,QR51,1)","v":1.7210284216447929},1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8143531950267051,1.8173497468386903,1.8203512476996186,1.8233577057832464,1.8263691292768303,1.8293855263811483,1.8324069053105227,1.8354332742928432,1.8384646415695876,1.8415010153958453,1.8445424040403402,1.8475888157854523,1.8506402589272406,1.8536967417754657,1.8567582726536125,1.8598248598989129,1.8628965118623684,1.8659732369087727,1.8690550434167348,1.8721419397787016,1.8752339344009807,1.8783310357037637,1.8814332521211485,1.8845405921011629,1.8876530641057869,1.8907706766109764,1.8938934381066861,1.8970213570968926,1.900154442099617,1.9032927016469494,1.9064361442850708,1.909584778574277,{"$f":"IF($F$52,TD51,1)","v":1.9127386130890018},1.9158976564178405,1.919061917163573,1.9222314039431876,1.925406125387904,1.9285860901431973,1.9317713068688211,1.9349617842388316,1.9381575309416106,1.9413585556798896,1.9445648671707734,1.9477764741457637,1.950993385350783,1.9542156095461984,1.9574431555068457,1.9606760320220524,1.9639142478956633,1.9671578119460624,1.970406733006199,1.9736610199236098,1.9769206815604443,1.980185726793489,1.9834561645141904,1.9867320036286804,1.9900132530578001,1.9932999217371239,1.9965920186169839,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,VP51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,YB51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,{"$f":"IF($F$52,AAN51,1)","v":1.9998895526624949},1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949,1.9998895526624949]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":1.4999999999999999E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":1.4999999999999999E-2},{"$f":"$F55*L$52","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,{"$f":"$F55*BX$52","v":1.4999999999999999E-2},1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.5024773719528803E-2,1.5049588354869558E-2,1.5074443973598056E-2,1.5099340643401694E-2,1.5124278432079662E-2,1.514925740754312E-2,1.5174277637815394E-2,1.5199339191032156E-2,{"$f":"$F55*EJ$52","v":1.5224442135441607E-2},1.5249586539404668E-2,1.5274772471395161E-2,1.5300000000000003E-2,1.5325269193919383E-2,1.5350580121966955E-2,1.5375932853070024E-2,1.5401327456269735E-2,1.5426764000721259E-2,1.5452242555693987E-2,1.5477763190571706E-2,1.5503325974852804E-2,1.5528930978150446E-2,1.5554578270192769E-2,1.5580267920823072E-2,1.5606000000000012E-2,1.5631774577797779E-2,1.5657591724406301E-2,1.5683451510131431E-2,1.5709354005395137E-2,1.5735299280735693E-2,1.5761287406807874E-2,1.5787318454383151E-2,1.5813392494349869E-2,1.583950959771346E-2,1.5865669835596629E-2,1.5891873279239542E-2,1.5918120000000022E-2,1.5944410069353744E-2,1.597074355889444E-2,1.5997120540334069E-2,1.6023541085503051E-2,1.6050005266350417E-2,1.6076513154944041E-2,1.6103064823470823E-2,1.6129660344236876E-2,1.6156299789667743E-2,1.6182983232308573E-2,1.6209710744824343E-2,1.6236482400000033E-2,1.6263298270740828E-2,1.6290158430072334E-2,1.631706295114076E-2,1.6344011907213119E-2,1.6371005371677433E-2,1.6398043418042935E-2,1.6425126119940247E-2,1.6452253551121621E-2,1.6479425785461105E-2,1.6506642896954755E-2,1.653390495972084E-2,1.6561212048000044E-2,1.6588564236155654E-2,1.6615961598673793E-2,1.6643404210163585E-2,1.6670892145357392E-2,1.6698425479110993E-2,1.6726004286403803E-2,1.6753628642339063E-2,1.6781298622144065E-2,1.6809014301170339E-2,1.6836775754893861E-2,1.6864583058915267E-2,1.6892436288960051E-2,{"$f":"$F55*GV$52","v":1.6920335520878776E-2},1.6948280830647276E-2,1.6976272294366865E-2,1.7004309988264549E-2,1.7032393988693221E-2,1.7060524372131885E-2,1.7088701215185853E-2,1.7116924594586955E-2,1.7145194587193754E-2,1.7173511269991747E-2,1.7201874720093581E-2,1.7230285014739263E-2,1.7258742231296361E-2,1.7287246447260231E-2,1.7315797740254216E-2,1.734439618802985E-2,1.7373041868467099E-2,1.7401734859574535E-2,1.7430475239489582E-2,1.7459263086478709E-2,1.7488098478937644E-2,1.7516981495391597E-2,1.7545912214495467E-2,1.7574890715034062E-2,1.7603917075922303E-2,1.7632991376205449E-2,1.7662113695059312E-2,1.7691284111790464E-2,1.7720502705836454E-2,1.7749769556766042E-2,1.7779084744279389E-2,1.7808448348208297E-2,1.7837860448516409E-2,1.7867321125299439E-2,1.7896830458785387E-2,1.7926388529334751E-2,1.7955995417440758E-2,1.7985651203729566E-2,1.8015355968960506E-2,1.8045109794026279E-2,1.8074912759953189E-2,1.8104764947901367E-2,1.8134666439164983E-2,1.8164617315172469E-2,1.8194617657486745E-2,1.8224667547805436E-2,1.8254767067961104E-2,1.8284916299921457E-2,1.8315115325789583E-2,1.8345364227804167E-2,1.8375663088339725E-2,1.8406011989906813E-2,1.8436411015152261E-2,1.8466860246859399E-2,1.8497359767948286E-2,1.8527909661475921E-2,1.8558510010636485E-2,1.8589160898761552E-2,1.8619862409320335E-2,1.8650614625919895E-2,1.8681417632305384E-2,1.8712271512360264E-2,1.8743176350106534E-2,1.8774132229704962E-2,{"$f":"$F55*JH$52","v":1.880513923545532E-2},1.8836197451796606E-2,1.8867306963307268E-2,1.8898467854705458E-2,1.8929680210849228E-2,1.8960944116736794E-2,1.8992259657506751E-2,1.9023626918438306E-2,1.9055045984951502E-2,1.9086516942607479E-2,1.9118039877108674E-2,1.9149614874299073E-2,1.9181242020164437E-2,1.9212921400832549E-2,1.9244653102573422E-2,1.9276437211799575E-2,1.930827381506622E-2,1.9340162999071542E-2,1.9372104850656897E-2,1.9404099456807079E-2,1.9436146904650543E-2,1.9468247281459638E-2,1.9500400674650857E-2,1.9532607171785062E-2,1.9564866860567739E-2,1.9597179828849211E-2,1.9629546164624905E-2,1.9661965956035577E-2,1.9694439291367556E-2,1.9726966259052982E-2,1.9759546947670046E-2,1.9792181445943233E-2,1.9824869842743564E-2,1.9857612227088841E-2,1.9890408688143884E-2,1.9923259315220772E-2,1.9956164197779101E-2,1.9989123425426202E-2,2.0022137087917412E-2,2.00552052751563E-2,2.008832807719492E-2,2.0121505584234055E-2,2.0154737886623458E-2,2.0188025074862108E-2,2.0221367239598446E-2,2.0254764471630628E-2,2.0288216861906773E-2,2.0321724501525199E-2,2.0355287481734693E-2,2.0388905893934738E-2,2.0422579829675772E-2,2.0456309380659437E-2,2.049009463873883E-2,2.0523935695918746E-2,2.0557832644355942E-2,2.0591785576359364E-2,2.0625794584390431E-2,2.0659859761063257E-2,2.0693981199144923E-2,2.0728158991555719E-2,2.07623932313694E-2,2.0796684011813445E-2,2.0831031426269301E-2,2.0865435568272639E-2,{"$f":"$F55*LT$52","v":2.0899896531513619E-2},2.0934414409837135E-2,2.0968989297243071E-2,2.1003621287886562E-2,2.1038310476078247E-2,2.107305695628453E-2,2.1107860823127832E-2,2.1142722171386845E-2,2.1177641095996801E-2,2.1212617692049726E-2,2.1247652054794699E-2,2.1282744279638104E-2,2.1317894462143903E-2,2.135310269803389E-2,2.1388369083187943E-2,2.1423693713644307E-2,2.1459076685599827E-2,2.1494518095410236E-2,2.1530018039590402E-2,2.1565576614814595E-2,2.1601193917916751E-2,2.1636870045890735E-2,2.1672605095890606E-2,2.1708399165230877E-2,2.1744252351386797E-2,2.1780164751994582E-2,2.1816136464851716E-2,2.1852167587917203E-2,2.1888258219311837E-2,2.1924408457318453E-2,2.1960618400382225E-2,2.1996888147110899E-2,2.2033217796275099E-2,2.2069607446808564E-2,2.2106057197808431E-2,2.2142567148535512E-2,2.2179137398414542E-2,2.2215768047034484E-2,2.2252459194148765E-2,2.2289210939675563E-2,2.2326023383698088E-2,2.2362896626464835E-2,2.2399830768389882E-2,2.2436825910053131E-2,2.2473882152200614E-2,2.2510999595744745E-2,2.2548178341764612E-2,2.2585418491506231E-2,2.2622720146382846E-2,2.2660083407975186E-2,2.269750837803175E-2,2.2734995158469083E-2,2.2772543851372059E-2,2.2810154558994145E-2,2.284782738375769E-2,2.2885562428254205E-2,2.2923359795244642E-2,2.2961219587659659E-2,2.2999141908599922E-2,2.3037126861336375E-2,2.3075174549310525E-2,2.311328507613471E-2,2.3151458545592408E-2,2.3189695061638489E-2,{"$f":"$F55*OF$52","v":2.3227994728399523E-2},2.3266357650174048E-2,2.3304783931432864E-2,2.334327367681931E-2,2.3381826991149549E-2,2.3420443979412866E-2,2.3459124746771934E-2,2.3497869398563114E-2,2.3536678040296743E-2,2.3575550777657411E-2,2.3614487716504262E-2,2.3653488962871266E-2,2.3692554622967519E-2,2.3731684803177538E-2,2.3770879610061531E-2,2.3810139150355705E-2,2.3849463530972552E-2,2.3888852859001133E-2,2.3928307241707383E-2,2.3967826786534391E-2,2.4007411601102695E-2,2.4047061793210579E-2,2.4086777470834365E-2,2.4126558742128709E-2,2.4166405715426886E-2,2.4206318499241101E-2,2.4246297202262772E-2,2.4286341933362831E-2,2.4326452801592013E-2,2.4366629916181166E-2,2.4406873386541541E-2,2.4447183322265087E-2,2.4487559833124756E-2,2.4528003029074798E-2,2.4568513020251058E-2,2.4609089916971288E-2,2.4649733829735433E-2,2.4690444869225937E-2,2.4731223146308042E-2,2.4772068772030101E-2,2.4812981857623866E-2,2.4853962514504804E-2,2.4895010854272388E-2,2.4936126988710405E-2,2.4977311029787268E-2,2.5018563089656311E-2,2.5059883280656097E-2,2.5101271715310729E-2,2.5142728506330154E-2,2.518425376661047E-2,2.5225847609234214E-2,2.5267510147470713E-2,2.5309241494776355E-2,2.5351041764794909E-2,2.5392911071357844E-2,2.543484952848462E-2,2.5476857250383022E-2,2.5518934351449443E-2,2.556108094626923E-2,2.5603297149616955E-2,2.5645583076456771E-2,2.5687938841942686E-2,2.573036456141891E-2,2.5772860350420139E-2,{"$f":"$F55*QR$52","v":2.5815426324671892E-2},2.5858062600090818E-2,2.5900769292785012E-2,2.5943546519054325E-2,2.5986394395390692E-2,2.6029313038478441E-2,2.6072302565194622E-2,2.6115363092609301E-2,2.6158494737985916E-2,2.620169761878155E-2,2.6244971852647299E-2,2.628831755742855E-2,2.6331734851165342E-2,2.6375223852092646E-2,2.6418784678640724E-2,2.6462417449435425E-2,2.650612228329852E-2,2.6549899299248027E-2,2.6593748616498533E-2,2.6637670354461507E-2,2.6681664632745652E-2,2.67257315711572E-2,2.6769871289700264E-2,2.6814083908577143E-2,2.6858369548188668E-2,2.6902728329134519E-2,2.6947160372213556E-2,2.6991665798424151E-2,2.7036244728964504E-2,2.7080897285233003E-2,2.7125623588828515E-2,2.7170423761550752E-2,2.7215297925400575E-2,2.7260246202580354E-2,2.7305268715494279E-2,2.7350365586748696E-2,2.7395536939152452E-2,2.7440782895717223E-2,2.748610357965784E-2,2.7531499114392646E-2,2.7576969623543814E-2,2.7622515230937679E-2,2.7668136060605104E-2,2.7713832236781782E-2,2.7759603883908607E-2,2.7805451126631985E-2,2.7851374089804187E-2,2.7897372898483694E-2,2.7943447677935523E-2,2.7989598553631589E-2,2.8035825651251022E-2,2.8082129096680522E-2,2.812850901601471E-2,2.8174965535556453E-2,2.8221498781817227E-2,2.8268108881517442E-2,2.8314795961586803E-2,2.8361560149164647E-2,2.8408401571600291E-2,2.8455320356453387E-2,2.8502316631494256E-2,2.8549390524704239E-2,2.8596542164276061E-2,2.8643771678614153E-2,{"$f":"$F55*TD$52","v":2.8691079196335026E-2},2.8738464846267606E-2,2.8785928757453595E-2,2.8833471059147811E-2,2.8881091880818558E-2,2.8928791352147959E-2,2.8976569603032316E-2,2.9024426763582474E-2,2.9072362964124156E-2,2.9120378335198344E-2,2.9168473007561601E-2,2.9216647112186453E-2,2.9264900780261744E-2,2.9313234143192975E-2,2.9361647332602683E-2,2.9410140480330787E-2,2.9458713718434948E-2,2.9507367179190936E-2,2.9556100995092982E-2,2.9604915298854145E-2,2.9653810223406664E-2,2.9702785901902333E-2,2.9751842467712855E-2,2.9800980054430205E-2,2.9850198795866999E-2,2.9899498826056858E-2,2.9948880279254755E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,{"$f":"$F55*VP$52","v":2.9998343289937422E-2},2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,{"$f":"$F55*YB$52","v":2.9998343289937422E-2},2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,{"$f":"$F55*AAN$52","v":2.9998343289937422E-2},2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2,2.9998343289937422E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,231743.62067039806,256466.63298644777,248090.33806445578,256253.4433356915,247884.11126640378,256040.43090029713,255933.99109232106,{"$f":"SUM(EI32:EI33)","v":247575.09245124509},255721.24420379885,247369.29395464913,255508.67416258945,255402.455413783,238825.55302673968,255190.15036794555,246855.54583955707,254978.02180213615,246650.34547102582,254766.06956965453,254660.15953260116,246342.86470057006,254448.47152531499,246138.09050175804,254236.95948513932,254131.26940700255,229442.49843362599,253920.02104326707,245626.89940756015,253708.94828118538,245422.72035981706,253498.05097478736,253392.66807188725,245116.76997892672,253182.03367558628,244913.01497977611,252971.57437057441,252866.41033181408,228300.52001021171,252656.21339087526,244404.36817969903,252446.19117758778,244201.20536943869,252236.34354670806,252131.48515431551,243896.77776107739,251921.89912497986,243694.03688883994,251712.48731547111,251607.8466978904,227164.2254279709,251398.69594661941,243187.92171945376,251189.71905334739,242985.77008867124,250980.91587355372,250876.57938108142,242682.85767371405,250668.03650079179,242481.12588088968,250459.66697320421,250355.54717163753,234106.21448297816,250147.43740295182,241977.52974179274,249939.50062694118,241776.3842576578,249731.73669980423,249627.91950965818,241474.97949470245,249420.41458646572,241274.25175891325,249213.08215316638,{"$f":"SUM(GU32:GU33)","v":249109.48057541464},224908.57476963056,248902.40660814825,240773.1621124185,248695.50477253989,240573.01776715025,248488.77492550394,248385.47445301889,240273.1131523294,248179.00232081616,240073.38447619486,247972.7018199919,247869.61588675776,223789.16253614638,247663.57256553249,239574.78884701777,247457.70051923362,239375.64065775994,247251.99960548771,247149.21327886276,239077.2287245545,246943.76879725495,238878.49413556702,246738.49509278397,246635.92223760783,222675.32182766855,246430.90443270464,238382.38011051479,246226.0570502604,238184.22311921176,246021.37994861024,245919.10520884488,237887.29643826492,245714.68326302187,237689.55098866601,245510.43124434582,245408.36891354172,229480.13294630146,245204.37152077325,237195.90621632864,245000.54370223908,236998.735489602,244796.88531697952,244695.11961780983,236703.28666853416,244491.71511841888,236506.52543519123,244288.4797004156,244186.92535300786,220464.24420164505,243983.94329359115,236015.33762563398,243781.12996440593,235819.14825465961,243578.48522519408,243477.22603302938,235525.16993788452,243274.83391604849,235329.38802216834,243072.61003890543,242971.56114656522,219366.95223641899,242769.58936699541,234840.64494662592,{"$f":"SUM(JG32:JG33)","v":242567.78547785504},234645.4320470118,242366.14933958408,242265.3941334438,234352.9169155533,242064.0093600555,234158.10944321603,241862.7919891437,241762.24603612619,218275.12169946809,241561.27950805073,233671.79893378788,241360.48003478246,233477.55764545267,241159.847477456,241059.59374890703,233186.49841676251,240859.21130537297,232992.66053781638,240658.99543112185,240558.94991420355,224945.46560138909,240358.9836342968,232508.77048716394,240159.18357773416,232315.49597421571,239959.54960634129,239859.79485943544,232025.8854019923,239660.40975697161,231833.01229058881,239461.1903947441,239361.64282316051,216107.73631546597,239162.67181299944,231351.53065163392,238963.86619885764,231159.21810224993,238765.22584324851,238665.96759446041,230871.04897625785,238467.57486911293,230679.13583056768,238269.34705908145,238170.29495446512,215032.12750851011,237972.31426040523,230200.05061619289,237774.49813915751,230008.69524249976,237576.84645391972,237478.08223208494,229721.96038839029,237280.67694460644,229531.00243048376,237083.43575162947,236984.87664794814,213961.87220867682,236787.88134100012,229054.30171323361,236591.04978775445,228863.89875118804,236394.38185208978,236296.10919834333,{"$f":"SUM(LS32:LS33)","v":228578.5910303205},236099.68643407003,228388.58350604854,235903.42694756907,235805.35839106451,220500.40604807503,235609.34356677154,227914.25541783287,235413.49168114798,227724.8001271032,235217.80259874999,235120.01906646517,227440.91243636733,234924.57393519446,227251.85061524319,234729.29126903199,234631.71081815872,211837.31568135382,234436.67159647442,226779.88334704153,234241.79450248319,226591.37101088956,234047.07940141525,233949.7825561426,226308.89628252861,233755.31019201138,226120.77545761,233560.99948436898,233463.90470973356,210782.96156024016,233269.83623490043,225651.1572591775,233075.92908082038,225463.58318434111,232882.18311339442,232785.37053280129,225182.51438577587,232591.8660941647,224995.32987354786,232398.5225074222,232301.91099172278,209733.85515768416,232108.80843215136,224528.04905312299,231915.86639040936,224341.40856969936,231723.08473306516,231626.75400687524,224061.7387033531,231434.21267618626,223875.48584361153,231241.83139680128,231145.70073476731,216143.18358176196,230953.55928291587,223410.53076762482,230761.57754996646,223224.81922895403,230569.75540315156,230473.90413308493,222946.5413320782,230282.32111677431,222761.21548781361,230090.89735516231,{"$f":"SUM(OE32:OE33)","v":229995.24515349473},207651.28116271889,229804.06002574961,222298.57458059798,229613.0338219555,222113.78736314754,229422.16641000574,229326.79220971919,221836.89450764857,229136.16273807627,221652.49106493077,228945.69172849139,228850.51560580311,206617.76172189589,228660.2820423595,221192.15280843346,228470.20661187253,221008.28531168291,228280.28918289309,228185.38967792073,220732.7706039497,227995.70900497452,220549.28497181289,227806.18600539089,227711.48359214736,205589.38630151222,227522.19685689095,220091.23790530858,227333.06746753378,219908.28555163523,227144.0952932809,227049.66812097497,219634.14213236739,226860.93152437609,219451.56974269581,226672.35181636986,226578.12075483016,211872.062488055,226389.77613521917,218995.80246250148,226201.58807836732,218813.76069706632,226013.55645413068,225919.59926360272,218540.98174110349,225731.80204450578,218359.31804851786,225544.16093313752,225450.39887729567,203547.96523846788,225262.99168424355,217905.81920770873,225075.74027470828,217724.68349834293,224888.64451919371,224795.1549712561,217453.26221449487,224608.2924542028,217272.50269623907,224421.58526790072,224328.28988342723,202534.86877194967,224141.81545118586,216821.26100436607,{"$f":"SUM(QQ32:QQ33)","v":223955.49602709748},216641.0268414584,223769.33148231052,223676.30724941823,216370.95647233594,223490.3747822209,216191.09662816441,223304.59687266444,223211.76583684821,201526.81467689053,223026.2195228918,215742.10085097322,222840.82744558365,215562.76374735756,222655.58947671353,222563.02824290618,215294.03756920429,222378.02119653195,215115.0729212701,222193.16793853615,222100.7989402267,207685.34135133392,221916.17612513615,214668.31188042139,221731.7067790291,214489.86737126514,221547.39077433341,221455.29023517756,214222.47869379001,221271.20400363309,214044.40478653327,221087.2707950334,220995.36153458329,199525.73333874063,220811.65762193123,213599.86735932442,220628.1064144187,213422.3110020172,220444.70778510851,220353.06564764029,213156.25316822808,220169.89564785722,212979.06556826513,219986.87790939494,219895.42609860242,198532.65627610276,219712.63651483876,212536.74068735322,219529.99887617244,212360.06806139639,219347.51305629814,219256.32703896626,212095.33444743426,219074.06871068693,211919.02874344715,218891.9618858952,218800.96524794734,197544.52194458959,218619.08544228543,211478.90539657354,218437.35682546158,211303.11210347019,218255.77927179905,218165.04710440789,{"$f":"SUM(TC32:TC33)","v":211039.69611844409},217983.6959100719,210864.26792107083,217802.49546516221,217711.95173457832,203581.3523769888,217530.97717888156,210426.335150787,217350.15305952766,210251.41681393227,217169.47925146535,217079.19867511844,209989.31189975547,216898.75009974977,209814.75684148076,216718.45152349916,216628.35844607415,195582.98319377442,216448.28463474341,209379.00374487546,216268.36051100559,209204.95600944772,216088.58595043185,215998.75471747573,208944.15564067423,215819.2042685702,208770.4693757208,215639.80307220895,215550.15840495742,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VO32:VO33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":2082154.6766104966},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3481.8954615170487,3859.7172532054492,3739.8239015436397,3869.2580319702397,3749.0683176817056,3878.8223944468587,3883.6134377890517,3762.977805417619,{"$f":"EJ55*EJ57+EJ56*EJ58","v":3893.2132851838683},3772.2794553528538,3902.8368623013976,3907.6575678308805,3660.0658905214536,3917.316849559943,3795.6342972369789,3927.0000079265824,3805.0166702778829,3936.7071019511104,3941.5696433188127,3819.133733031998,3951.3127518124957,3828.5741939853865,3961.0799441539111,3965.9725903656849,3586.5934140811619,3975.7760201481324,3852.2775664424003,3985.6036828856272,3861.7999551540265,3995.4556384792568,4000.3907448566897,3876.1276906240432,4010.2792523730614,3885.7090341096591,4020.1922031468898,4025.1578636310619,3640.1171100895153,4035.10759262698,3909.7661383548339,4045.0819162128359,3919.4306322286106,4055.0808951836366,4060.089649477914,3933.9721843400043,4070.1257258456103,3943.6965127856838,4080.1866102440531,4085.2263746122039,3694.4395545768989,4095.3245860840138,3968.1126276534183,4105.4477591774275,3977.9213473628147,4115.5959555947147,4120.6794568734631,3992.679906958705,4130.8653043020531,4002.5493541673795,4141.0763299782911,4146.1913041025664,3883.4859770341163,4156.4402138941041,4027.3298372695372,4166.7144578162224,4037.284935135403,4177.0140984919917,4182.1734622245194,4052.2637406767167,4192.5113157877377,4062.280472294628,4202.8747233403483,4208.0660295961234,{"$f":"GV55*GV57+GV56*GV58","v":3805.5285466248001},4218.4678866188524,4087.4307611961522,4228.8954558401938,4097.5344216589974,4239.3488008177546,4244.5851591198189,4112.7367599350819,4255.0772872460038,4122.9029739269936,4265.5953507106224,4270.8641282227791,3862.3194703690351,4281.4212149492778,4148.4285873390718,4292.0043975844283,4158.6830274383983,4302.613740634325,4307.9282425165475,4174.1122342882418,4318.5769474864037,4184.4301614197375,4329.2519748347077,4334.5993797275969,3919.9579003085887,4345.31401269239,4210.3367004107577,4356.0551310020837,4220.744170271546,4366.8228001254138,4372.2166117454117,4236.4036313157567,4383.0242301971948,4246.8755356427309,4393.8585638433442,4399.2857694944651,4120.5442155774845,4410.1602998023473,4273.1686848673326,4421.0617107030375,4283.7314681937778,4431.9900686422816,4437.4643735605569,4299.6246195774884,4448.4332770028032,4310.2527989429509,4459.4292943174314,4464.9374916149172,4037.8280577661662,4475.9743054568471,4336.9383278894002,4487.0384010378866,4347.6587424660302,4498.1298457953662,4503.6858452350089,4363.7890716128886,4514.8184405669144,4374.5758581511764,4525.9785543987964,4531.568952002719,4098.0856494545305,4542.7704711794277,4401.6596224073646,4553.999679227958,{"$f":"JH55*JH57+JH56*JH58","v":4412.5400206076265},4565.2566445920293,4570.8955577023034,4428.9110669850434,4582.1942877418651,4439.8588276335577,4593.5209469473612,4599.194771554955,4159.2424813542502,4610.5634540083511,4467.3467701718764,4621.9602385420349,4478.3895394743213,4633.385194621128,4639.1082587449928,4495.0048953701234,4650.575602765035,4506.1160323887125,4662.0712927454515,4667.8297893602785,4372.073114963614,4679.3681297128005,4534.0141848701332,4690.9349915204957,4545.2217483822906,4702.5304452851333,4708.3389162307476,4562.0850596929849,4719.9773905029497,4573.3620111910614,4731.6446337499019,4737.4890659550483,4284.3077444640594,4749.199596057053,4601.6764952886451,4760.9390732475604,4613.0513122787306,4772.7075690804568,4778.6027213967409,4630.1662793095147,4790.4148797437829,4641.6115197810541,4802.2562363927027,4808.1878866280458,4348.2436186617424,4820.0731761133748,4670.3485485232377,4831.9878446723751,4681.8931149597856,4843.9319649267518,4849.9150921830624,4699.2634932365036,4861.9035265390003,4710.8795341030182,4873.9215949309128,4879.9417647745213,4413.1336250677641,4892.0044216243496,4740.045413236925,4904.0968959796492,4751.7622623364778,4916.219261545878,4922.2916766158523,4769.3918634296942,{"$f":"LT55*LT57+LT56*LT58","v":4934.4590175948733},4781.1812535913141,4946.6564348465381,4952.7664453002826,4638.9560025407245,4965.0091164153864,4810.7823829664248,4977.2820500106,4822.6740857493978,4989.585320891304,4995.7483562409479,4840.5667781107677,5008.0972737145985,4852.5321045055443,5020.4767162971812,5026.6779080765964,4545.8332020777907,5039.1032798581664,4882.5749794780113,5051.5593657349573,4894.6441453328453,5064.0462416286919,5070.3012496087549,4912.8038551439649,5082.8344532917936,4924.9477433155189,5095.3986376181547,5101.6923714466302,4613.6718908618177,5114.3031703857414,4955.438956173437,5126.9451417747587,4967.6882334291759,5139.6183626684051,5145.9667158111342,4986.1189454631058,5158.6869558561157,4998.4440601367478,5171.4386388768762,5177.8262957842462,4682.5229546036044,5190.6252890601299,5029.3903015466967,5203.4559199807563,5041.8223780541121,5216.3182667507554,5222.761358071064,5060.5281365497485,5235.6714256718114,5073.0371822172056,5248.6134054803024,5255.0963871058784,4922.1301262908355,5268.0863831931283,5104.4452426923781,5281.1084890621814,5117.0628464137581,5294.1627840847405,5300.7020273858743,5136.0477559632591,5313.8047553899441,5148.7434774761105,5326.9398718361981,5333.5196007363302,{"$f":"OF55*OF57+OF56*OF58","v":4823.3228641930418},5346.7034500211557,5180.6202488663503,5359.919888270676,5193.4261484740946,5373.1689960410758,5379.8058262248487,5212.6943749235488,5393.1040897551402,5225.579558095531,5406.4352250690317,5413.1131450292623,4895.3026056713061,5426.4937404349521,5257.9320350996049,5439.9074111392028,5270.9290405837583,5453.3542389003605,5460.0901122820114,5290.4848119472963,5473.5868293676594,5303.5622841655941,5487.1169087913522,5493.8944851432207,4968.3565201479705,5507.4747627649349,5336.3975658660338,5521.0886092767669,5349.588529150873,5534.7361076571642,5541.5725022849128,5369.436136538412,5555.2706345015777,5382.7087673840624,5569.0026269314112,5575.8813468739936,5222.5899462876287,5589.6642866230304,5416.0340588049203,5603.4812962197393,5429.421874374757,5617.3324598808795,5624.2708758602575,5449.5656729335988,5638.1734289799906,5463.0363748111722,5652.1103476179414,5659.0917205441838,5117.7512280067258,5673.0803468018539,5496.8589884990024,5687.1035513406741,5510.4465940333093,5701.1614196341952,5708.2033794572108,5530.8910039037874,5722.3134041080066,5544.562732680447,5736.4583071228726,5743.5438649507987,5194.1248029703056,5757.7412472320666,5578.8900903089007,5771.9737238154557,{"$f":"QR55*QR57+QR56*QR58","v":5592.6804673269353},5786.2413814500587,5793.3884303292771,5613.4299746123261,5807.7090226644705,5627.305730266432,5822.0650138629198,5829.2563113717752,5271.6381212885035,5843.6655649988052,5662.1453642647866,5858.1104366496429,5676.1415387798161,5872.591014367963,5879.8447205755729,5697.2006965307173,5894.379022953226,5711.283523810117,5908.9492524608722,5916.2478676322926,5541.3906270735943,5930.8721544180326,5746.6430790161148,5945.5325907649094,5760.8481221994134,5960.2292660304947,5967.5912212424282,5782.2215514128184,5982.342422914855,5796.5145405029425,5997.1300878674756,6004.5376222317409,5430.1522765978561,6019.3801511737238,5832.4017758402888,6034.2593691464463,5846.8188046950454,6049.1753668409865,6056.6471864861851,5868.5111953283258,6071.6185242997699,5883.0174825302784,6086.6268695448625,6094.1449485323137,5511.1878962447945,6109.2089765168066,5919.440272711181,6124.3102410522888,5934.0724507564564,6139.4488341832484,6147.0321577981331,5956.0885627564803,6162.2269169035835,5970.8113311752213,6177.4592357123738,6185.0895090100894,5593.4328321902613,6200.3783415267435,6007.777668428329,6215.7049662854288,6022.628206393234,6231.0694767042396,6238.7659682924732,6044.9728707408258,{"$f":"TD55*TD57+TD56*TD58","v":6254.1874828656846},6059.9153509836478,6269.6471176557689,6277.3912595695492,5879.6517432211131,6292.9082514367237,6097.4333468077848,6308.4635995297012,6112.5055033359959,6324.0573986606778,6331.8687470582945,6135.1836231060106,6347.520401031964,6150.3490939914254,6363.2107441007329,6371.0704539224935,5761.6231101028743,6386.8190100234051,6188.426980935491,6402.6064947503728,6203.7240633003021,6418.4330043304981,6426.360923576487,6226.7406147374932,6442.2461513826483,6242.1324040147038,6458.1706456516577,6466.1476480323026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP55*VP57+VP56*VP58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":4}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":4},{"$f":"F64/(months/Months_Period)","v":0.33333333333333331},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,500,500,500,500,500,500,{"$f":"$G64*(EI14+EI15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(GU14+GU15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(JG14+JG15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(LS14+LS15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(OE14+OE15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(QQ14+QQ15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"$G64*(TC14+TC15)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":210000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500,500,500,500,500,500,500,500,{"$f":"SUM(EJ64:EJ65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(GV64:GV65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(JH64:JH65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(LT64:LT65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(OF64:OF65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(QR64:QR65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"SUM(TD64:TD65)","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":303206.67544104822},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500.82579065096013,501.65294516231864,502.48146578660192,503.31135478005649,504.1426144026554,504.97524691810401,505.8092545938465,506.64463970107187,{"$f":"EJ66*EJ51","v":507.48140451472023},508.31955131348894,509.15908237983876,510.00000000000011,510.84230646397941,511.68600406556521,512.53109510233423,513.37758187565782,514.22546669070869,515.07475185646626,515.92543968572363,516.77753249509351,517.63103260501487,518.48594233975894,519.34226402743582,520.20000000000039,521.05915259325934,521.91972414687666,522.78171700438099,523.64513351317123,524.5099760245231,525.37624689359586,526.24394847943836,527.11308314499558,527.98365325711541,528.85566118655436,529.7291093079848,530.60400000000072,531.48033564512491,532.35811862981461,533.23735134446906,534.11803618343504,535.00017554501392,535.88377183146804,536.76882744902741,537.65534480789586,538.54332632225805,539.43277441028579,540.32369149414478,541.21608000000106,542.10994235802764,543.00528100241115,543.90209837135876,544.80039690710407,545.70017905591453,546.60144726809779,547.50420399800828,548.40845170405407,549.31419284870356,550.22142989849192,551.13016532402798,552.04040160000147,552.95214120518858,553.86538662245971,554.78014033878617,555.69640484524643,556.61418263703308,557.53347621346006,558.45428807796884,559.37662073813556,560.30047670567797,561.22585849646202,562.15276863050894,563.08120963200167,{"$f":"GV66*GV51","v":564.01118402929251},564.94269435490924,565.87574314556218,566.81033294215172,567.74646628977405,568.68414573772952,569.62337383952843,570.5641531528986,571.5064862397918,572.45037566639155,573.3958240031194,574.34283382464218,575.29140770987874,576.24154824200775,577.19325800847389,578.14653960099508,579.10139561556991,580.05782865248455,581.01584131631944,581.97543621595696,582.9366159645881,583.89938317971985,584.86374048318226,585.82969050113547,586.79723586407681,587.76637920684834,588.73712316864385,589.70947039301552,590.68342352788181,591.65898522553471,592.63615814264631,593.61494494027659,594.5953482838803,595.57737084331461,596.56101529284626,597.54628431115839,598.53318058135858,599.5217067909856,600.51186563201691,601.50365980087599,602.49709199843971,603.49216493004565,604.48888130549949,605.48724383908234,606.48725524955819,607.48891826018121,608.49223559870347,609.4972099973819,610.50384419298609,611.51214092680561,612.52210294465749,613.53373299689372,614.54703383840865,615.56200822864673,616.57865893160954,617.59698871586409,618.61700035454942,619.63869662538502,620.66208031067777,621.68715419732985,622.71392107684619,623.74238374534218,624.77254500355116,625.80440765683204,{"$f":"JH66*JH51","v":626.83797451517739},627.87324839322025,628.9102321102423,629.94892849018197,630.98934036164098,632.03147055789327,633.07532191689177,634.12089728127683,635.16819949838339,636.21723142024928,637.26799590362248,638.32049580996909,639.37473400548129,640.43071336108494,641.48843675244746,642.54790705998585,643.60912716887412,644.67209996905137,645.73682835522993,646.80331522690267,647.87156348835151,648.94157604865461,650.01335582169531,651.08690572616877,652.16222868559123,653.23932762830702,654.31820548749681,655.39886520118591,656.48130971225191,657.56554196843274,658.65156492233484,659.73938153144104,660.82899475811882,661.92040756962808,663.01362293812952,664.10864384069248,665.2054732593034,666.3041141808734,667.40456959724702,668.50684250520999,669.61093590649739,670.71685280780184,671.82459622078193,672.93416916207025,674.04557465328151,675.15881572102103,676.27389539689239,677.39081671750671,678.50958272448975,679.63019646449129,680.75266098919235,681.87697935531457,683.00315462462765,684.1311898639583,685.26108814519807,686.39285254531217,687.52648614634768,688.66199203544193,689.79937330483074,690.93863305185732,692.07977437898001,693.22280039378154,694.36771420897674,695.51451894242132,{"$f":"LT66*LT51","v":696.66321771712069},697.81381366123787,698.9663099081024,700.12070959621872,701.27701586927492,702.43523187615108,703.59536077092775,704.75740571289475,705.9213698665601,707.08725640165756,708.25506849315661,709.42480932127012,710.59648207146358,711.77008993446304,712.94563610626483,714.12312378814363,715.30255618666092,716.48393651367462,717.6672679863467,718.8525538271532,720.03979726389161,721.22900152969112,722.42016986302019,723.61330550769594,724.80841171289319,726.00549173315278,727.20454882839056,728.4055862639068,729.60860731039452,730.81361524394845,732.02061334607413,733.22960490369667,734.44059320916995,735.65358156028549,736.8685732602811,738.08557161785041,739.30457994715152,740.52560156781624,741.74863980495888,742.97369798918544,744.20077945660285,745.42988754882788,746.66102561299613,747.89419700177109,749.12940507335384,750.36665319149154,751.60594472548701,752.84728305020781,754.09067154609488,755.3361135991729,756.58361260105835,757.83317194896949,759.08479504573529,760.3384852998048,761.5942461252564,762.85208094180689,764.11199317482135,765.37398625532194,766.63806361999741,767.90422871121257,769.17248497701746,770.44283587115706,771.71528485308022,772.9898353879496,{"$f":"OF66*OF51","v":774.26649094665083},775.54525500580166,776.82613104776226,778.10912256064364,779.39423303831836,780.68146598042881,781.97082489239779,783.26231328543713,784.55593467655819,785.85169258858048,787.14959055014208,788.44963209570881,789.75182076558406,791.05616010591791,792.36265366871771,793.67130501185693,794.98211769908517,796.29509530003781,797.61024139024619,798.92755955114637,800.24705337008982,801.56872644035263,802.89258236114551,804.2186247376236,805.54685718089627,806.87728330803679,808.20990674209247,809.54473111209438,810.88176005306707,812.22099720603887,813.56244621805138,814.90611074216952,816.25199443749182,817.60010096915994,818.95043400836869,820.30299723237636,821.6577943245145,823.01482897419783,824.37410487693478,825.73562573433662,827.09939525412892,828.46541715016019,829.83369514241292,831.20423295701346,832.57703432624226,833.95210298854374,835.32944268853657,836.70905717702442,838.09095021100518,839.47512555368235,840.86158697447388,842.2503382490238,843.64138315921184,845.03472549316371,846.4303690452615,847.8283176161541,849.22857501276735,850.63114504831481,852.03603154230768,853.44323832056523,854.85276921522563,856.26462806475627,857.67881871396366,859.09534501400469,{"$f":"QR66*QR51","v":860.51421082239642},861.93542000302739,863.35897642616715,864.78488396847752,866.21314651302305,867.64376794928148,869.07675217315409,870.51210308697682,871.94982459953053,873.38992062605166,874.83239508824329,876.2772519142851,877.72449503884479,879.17412840308828,880.62615595469083,882.08058164784757,883.5374094432841,884.99664330826761,886.4582872166178,887.92234514871689,889.38882109152178,890.85771903857335,892.32904299000882,893.8027969525715,895.27898493962232,896.75761097115071,898.23867907378531,899.72219328080507,901.20815763215023,902.6965761744334,904.18745296095051,905.6807920516917,907.17659751335259,908.6748734193452,910.17562384980931,911.67885289162325,913.18456463841517,914.69276319057417,916.20345265526134,917.71663714642159,919.23232078479373,920.75050769792267,922.27120202017011,923.7944078927261,925.32012946362033,926.84837088773281,928.37913632680625,929.9124299494564,931.44825593118424,932.9866184543863,934.52752170836743,936.07096988935075,937.61696720049042,939.16551785188187,940.7166260605743,942.27029605058146,943.82653205289341,945.38533830548818,946.94671905334303,948.51067854844632,950.07722104980849,951.64635082347468,953.21807214253545,954.79238928713846,{"$f":"TD66*TD51","v":956.36930654450089},957.94882820892019,959.53095858178654,961.11570197159381,962.70306269395201,964.29304507159861,965.88565343441053,967.48089211941578,969.07876547080525,970.6792778399448,972.28243358538668,973.88823707288191,975.4966926753915,977.10780477309925,978.72157775342282,980.33801601102618,981.95712394783163,983.57890597303117,985.20336650309946,986.83050996180486,988.46034078022217,990.09286339674452,991.72808225709514,993.36600181434017,995.00662652890003,996.64996086856195,998.29600930849199,999.94477633124745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1778948.0011694492},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3256.3331657165472,{"$f":"EJ59-EJ68","v":3385.7318806691483},3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,3644.9848199641219,{"$f":"GV59-GV68","v":3241.5173625955076},3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,3928.1952715711259,{"$f":"JH59-JH68","v":3785.7020460924491},3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,4073.8773444872731,{"$f":"LT59-LT68","v":4237.7957998777529},4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,4560.5297653483804,{"$f":"OF59-OF68","v":4049.0563732463911},4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,4912.8783788014507,{"$f":"QR59-QR68","v":4732.166256504539},4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,5090.1804814536872,{"$f":"TD59-TD68","v":5297.8181763211833},5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,-56250,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"EI70-EI46","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"GU70-GU46","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"JG70-JG46","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"LS70-LS46","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,{"$f":"OE70-OE46","v":4560.5297653483804},4049.0563732463911,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,{"$f":"QQ70-QQ46","v":4912.8783788014507},4732.166256504539,4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,{"$f":"TC70-TC46","v":5090.1804814536872},5297.8181763211833,5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":4.9174505832081383E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":6.0631826167523162E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"EI82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"GU82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"JG82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"LS82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"OE82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"QQ82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"TC82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"VO82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"YA82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"AAM82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":4.9174505832081383E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":6.0631826167523162E-2},{"$f":"SUM(K80:XFD80)","v":18558.616240957603},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276.6065953054578,554.57338987431967,833.90707241924667,1114.614364544314,1396.7020209067523,1680.176829379486,1965.0456112144684,2251.3152212068235,2538.9925478597902,2828.0845135504819,3118.5980746964606,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":693558.61624095764},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"EJ79+EJ80+EJ81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"GV79+GV80+GV81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"JH79+JH80+JH81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"LT79+LT80+LT81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"OF79+OF80+OF81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"QR79+QR80+QR81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"TD79+TD80+TD81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"VP79+VP80+VP81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"YB79+YB80+YB81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"AAN79+AAN80+AAN81","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"EJ82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"GV82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"JH82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"LT82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"OF82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"QR82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"TD82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"VP82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"YB82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"AAN82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.3809523809523812E-3},null,{"$f":"SUM(K85:XFD85)","v":693558.61624095449},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*EI84*EI7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*GU84*GU7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*JG84*JG7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*LS84*LS7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*OE84*OE7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*QQ84*QQ7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,{"$f":"$F$85*TC84*TC7","v":1651.3300386689468},1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,1651.3300386689468,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":18558.616240954492},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1329.7396321971416,1706.7342693741837,1586.0123970880911,1714.6166385212366,1593.5956646101033,1722.5171088598079,1726.4741445262582,1605.0031270476004,{"$f":"EJ70-EJ85","v":1734.4018420002014},1612.6298653704182,1742.347741252612,1746.3275291619336,1497.8935453885272,1754.300806825431,1631.7731634656977,1762.2923873819775,1639.4611649182273,1770.3023114256973,1774.3141649641423,1651.0261618679576,1782.3516805385341,1658.7582129766809,1790.4076414575286,1794.4425516967378,1414.2042228189559,1802.5262573323091,1678.1658107690726,1810.6285107035094,1685.9599404605567,1818.7493529167143,1822.8167577083043,1697.6845688101009,1830.9655604469992,1705.523334254158,1839.1330551699582,1843.2238249621143,1457.3067357754437,1851.4194353282185,1725.198748341418,1859.6338413604542,1733.1004180146499,1867.8670846832217,1871.9907833599398,1744.9868008631618,1880.2523608544054,1752.9336997064513,1888.5328800809614,1892.680255943256,1500.9995735499244,1900.9892664126558,1772.8804906131129,1909.3173236013765,1780.8911296379531,1917.6644696576702,1921.8452142065082,1792.941416585704,1930.2210727844028,1800.9978855999409,1938.6161259853163,1942.820863833618,1679.2037971599809,1951.2447886026978,1821.2196582618042,1959.6880143020292,1829.3407138294231,1968.1505836095851,1972.3891354776035,1841.5570812696344,1980.8808004131126,1849.7245751292191,1989.3919160408925,1993.6547812951751,{"$f":"GV70-GV85","v":1590.1873239265608},2002.1951535949963,1870.2249793816429,2010.755084229095,1878.4579167002764,2019.3346164110783,2023.6317466113435,1890.8425681132364,2032.2407623372653,1899.1225595916551,2040.8694880385563,2045.1912557291901,1635.6980239902098,2053.8496280383233,1919.905290661651,2062.5278193144859,1928.2515931538817,2071.2258733128938,2075.5823625312814,1940.806759403338,2084.3102928528688,1949.2007395710709,2093.0581956825781,2097.4396505575141,1681.8306257755651,2106.217594816595,1970.269538573167,2115.0156219401215,1978.7307080747171,2123.833776230932,2128.2504149338183,1991.4586477065334,2137.0988432443673,1999.9681261304697,2145.9675098815515,2150.4094465143598,1870.6809963271792,2159.3085543424149,2021.3267805663688,2168.2280122332149,2029.9043375263911,2177.1678650432887,2181.6454535861103,2042.8073370694594,2190.615983084298,2051.4338420138229,2199.6070200497807,2204.1102429485882,1775.9941749042334,2213.1321258610942,2073.0861862757956,2222.1746293720462,2081.7816699586747,2231.2377988977723,2235.7771476344524,2094.862044228078,2244.871401543418,2103.6071228568444,2253.9864354191714,2258.5517591364423,1824.0416897087373,2267.698048765139,2125.5570387348662,2276.8652329021788,{"$f":"JH70-JH85","v":2134.3720074235025},2286.0533575298623,2290.6552869231145,2147.6320998259143,2299.8749087112774,2156.4973184067176,2309.1155863615222,2313.7438356047314,1872.7442431869201,2323.0161839191551,2178.7487355993071,2332.3097040631192,2187.6847667998927,2341.6244425910963,2346.2897833235984,2201.1269496411905,2355.6364369272142,2210.1138937507139,2365.0044257212749,2369.6964354644288,2072.8715128063159,2379.096514995199,2232.6707903794913,2388.5180471253798,2241.7294810277526,2397.9610789878798,2402.6906720743036,2255.3561558228521,2412.1660421217512,2264.4664305536817,2421.6630301586201,2426.4196457546605,1972.1487110369937,2435.949149818478,2287.3328336815684,2445.5003907379205,2296.5158003504803,2455.0734162306362,2459.8681131305466,2310.3293981353581,2469.4739051683382,2319.5646283043052,2479.1016015029736,2483.9236787970285,2022.868005339514,2493.5843217234069,2342.7446144573987,2503.2669892859212,2352.0534935663491,2512.9717297933139,2517.8323925249233,2366.0564752122418,2527.5703332454259,2375.4183055701133,2537.3304681167674,2542.2188735602622,2074.2771002524696,2552.0123909199601,2398.9160012631473,2561.8282242588448,2408.3524492885508,2571.6664224831493,2576.5939237379289,2422.5473058183261,{"$f":"LT70-LT85","v":2586.4657612088058},2432.0374012611292,2596.3600862694884,2601.3156970351165,2286.3489480025028,2611.2438458702882,2455.8569835265498,2621.1946056287579,2465.4226772138909,2631.1680258206998,2636.1632490788443,2479.8119301205506,2646.170752974188,2489.4319759021346,2656.2010415219693,2661.2247456195055,2179.200607222183,2671.2893046755444,2513.5776728227174,2681.3767732388569,2523.2743094000061,2691.4872014300536,2696.5510410767874,2537.8605109673217,2706.6960029099537,2547.6122129134192,2716.8640501208174,2721.9567465137761,2232.7332448824764,2732.159516472846,2572.0883041584157,2742.3854982021148,2581.9176015510593,2752.6347424391724,2757.7681038819064,2596.7033351763084,2768.0523372400176,2606.5884198999847,2778.3599604029705,2783.5225591261142,2286.9921364780548,2793.8653628423554,2631.3992372647535,2804.231684310038,2641.3629343118109,2814.6215748903169,2819.8253746766304,2656.3508148305937,2830.2507154567693,2666.3710299490858,2840.6997542102972,2845.9331764879616,2511.7152925761529,2856.4178592243761,2691.5209578981749,2866.9263694514275,2701.6208145699893,2877.4587591604713,2882.7339250969299,2716.8134885830996,2893.30223174398,2726.9706029360068,2903.8945483141706,2909.1997266794333,{"$f":"OF70-OF85","v":2397.7263345774445},2919.828156346407,2752.4640791496413,2930.4807270410856,2762.7018767668296,2941.1574913917002,2946.5049626635036,2778.1020229691649,2957.2181164096346,2788.3978268380033,2967.9555958499423,2973.3334742646066,2454.2207462367751,2984.107541660087,2814.23934276194,2994.9060674583989,2824.6168842157258,3005.7291049313753,3011.1498322228181,2840.227213727203,3022.0097373286226,2850.6635190562947,3032.8942877612599,3038.3458217366497,2511.4796242981274,3049.2674407879513,2876.8576204549945,3060.2138394957256,2887.3767304288585,3071.1850717821781,3076.6800173979145,2903.1999871272956,3087.6886013951389,2913.7786277459554,3098.7221542540956,3104.24831097267,2749.6021132941669,3115.319418979886,2940.329915259038,3126.415631816456,2950.9924404516814,3137.5370040617718,3143.1071420488979,2967.0314013076386,3154.2663559848015,2977.7542331536815,3165.4508662604576,3171.0526246982126,2628.3302391267734,3182.2751825792247,3004.6673628555818,3193.5231744227031,3015.4751722051506,3204.7966554720842,3210.4429717430021,3031.7326476186863,3221.7547904262919,3042.6015489631855,3233.0922369116179,3238.7705879612868,2687.9419950861329,3250.1465804983636,3069.8812329259899,3261.5483401325037,{"$f":"QR70-QR85","v":3080.8362178355919},3272.9759227780842,3278.6994152341631,3097.3150519749015,3290.1658374825001,3108.331923648203,3301.6582230208187,3307.4141696158513,2748.3582580200264,3318.9456057038069,3135.9829305075964,3330.5031460664104,3147.0870050720241,3342.0868472959273,3347.8885259519348,3163.7900762139225,3359.5115748409944,3174.9568418329027,3371.1609265753077,3376.9954838146286,3000.6717673131252,3388.6843967105124,3202.9839973571588,3400.3997551433904,3214.2390985908442,3412.1416163903968,3418.0225034996956,3231.1693194630661,3429.8042266137572,3242.4879256595623,3441.6125962375781,3447.5267915111026,2871.645640415557,3459.3752390854315,3270.8961133215325,3471.2504775858761,3282.304201387683,3483.1525649814657,3489.1136951619765,3299.4645195129569,3501.0561648460289,3310.936936163409,3513.0256288557457,3519.0205019706409,2934.5377281122273,3531.0305669601266,3339.7310977154275,3543.0677724338857,3351.2941561563248,3555.1321770599152,3561.1745974208188,3368.6875541981826,3573.2799110341457,3380.315774654392,3585.4125709828522,3591.4891742905611,2998.2762614684207,3603.662964552308,3409.5009107060387,3615.864249068035,3421.220946674478,3628.0930872118179,3634.2178574809905,3438.8504427847402,{"$f":"TD70-TD85","v":3646.4881376522362},3450.6364841057803,3658.786120405035,3664.9455189290084,3265.6186418582138,3677.2851676961782,3480.2176547044273,3689.6526687413379,3492.0966991962432,3702.0480821517858,3708.2562748039609,3509.965347364182,3720.6936696876255,3521.9112505493795,3733.1591276783629,3739.40239924252,3128.3359474860954,3751.9100653814266,3551.8935757634445,3764.4459461196211,3563.9336838511326,3777.0101022648068,3783.3028026504444,3582.0445742542061,3795.9094861848016,3594.152404477195,3808.5445976742185,3814.8728330321082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"EK82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"GW82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"JI82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"LU82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"OG82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"QS82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"TE82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"VQ82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"YC82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"AAO82","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1651.3300386689468,3302.6600773378937,4953.9901160068403,6605.3201546757873,8256.6501933447344,9907.9802320136805,11559.310270682627,13210.640309351573,{"$f":"EI89+EJ85","v":14861.970348020519},16513.300386689465,18164.630425358413,19815.960464027361,21467.290502696309,23118.620541365257,24769.950580034205,26421.280618703153,28072.610657372101,29723.940696041049,31375.270734709997,33026.600773378945,34677.930812047889,36329.260850716833,37980.590889385778,39631.920928054722,41283.250966723666,42934.581005392611,44585.911044061555,46237.241082730499,47888.571121399444,49539.901160068388,51191.231198737332,52842.561237406277,54493.891276075221,56145.221314744165,57796.55135341311,59447.881392082054,61099.211430750998,62750.541469419943,64401.871508088887,66053.201546757831,67704.531585426783,69355.861624095734,71007.191662764686,72658.521701433638,74309.851740102589,75961.181778771541,77612.511817440492,79263.841856109444,80915.171894778396,82566.501933447347,84217.831972116299,85869.16201078525,87520.492049454202,89171.822088123154,90823.152126792105,92474.482165461057,94125.812204130008,95777.14224279896,97428.472281467912,99079.802320136863,100731.13235880581,102382.46239747477,104033.79243614372,105685.12247481267,107336.45251348162,108987.78255215057,110639.11259081952,112290.44262948848,113941.77266815743,115593.10270682638,117244.43274549533,118895.76278416428,{"$f":"GU89+GV85","v":120547.09282283323},122198.42286150219,123849.75290017114,125501.08293884009,127152.41297750904,128803.74301617799,130455.07305484694,132106.4030935159,133757.73313218483,135409.06317085377,137060.39320952271,138711.72324819164,140363.05328686058,142014.38332552952,143665.71336419845,145317.04340286739,146968.37344153633,148619.70348020527,150271.0335188742,151922.36355754314,153573.69359621208,155225.02363488101,156876.35367354995,158527.68371221889,160179.01375088783,161830.34378955676,163481.6738282257,165133.00386689464,166784.33390556357,168435.66394423251,170086.99398290145,171738.32402157038,173389.65406023932,175040.98409890826,176692.3141375772,178343.64417624613,179994.97421491507,181646.30425358401,183297.63429225294,184948.96433092188,186600.29436959082,188251.62440825976,189902.95444692869,191554.28448559763,193205.61452426657,194856.9445629355,196508.27460160444,198159.60464027338,199810.93467894231,201462.26471761125,203113.59475628019,204764.92479494913,206416.25483361806,208067.584872287,209718.91491095594,211370.24494962487,213021.57498829381,214672.90502696275,216324.23506563168,217975.56510430062,219626.89514296956,221278.2251816385,222929.55522030743,224580.88525897637,{"$f":"JG89+JH85","v":226232.21529764531},227883.54533631424,229534.87537498318,231186.20541365212,232837.53545232106,234488.86549098999,236140.19552965893,237791.52556832787,239442.8556069968,241094.18564566574,242745.51568433468,244396.84572300361,246048.17576167255,247699.50580034149,249350.83583901043,251002.16587767936,252653.4959163483,254304.82595501724,255956.15599368617,257607.48603235511,259258.81607102405,260910.14610969299,262561.47614836192,264212.80618703086,265864.1362256998,267515.46626436873,269166.79630303767,270818.12634170661,272469.45638037554,274120.78641904448,275772.11645771342,277423.44649638236,279074.77653505129,280726.10657372023,282377.43661238917,284028.7666510581,285680.09668972704,287331.42672839598,288982.75676706492,290634.08680573385,292285.41684440279,293936.74688307173,295588.07692174066,297239.4069604096,298890.73699907854,300542.06703774747,302193.39707641641,303844.72711508535,305496.05715375429,307147.38719242322,308798.71723109216,310450.0472697611,312101.37730843003,313752.70734709897,315404.03738576791,317055.36742443684,318706.69746310578,320358.02750177472,322009.35754044366,323660.68757911259,325312.01761778153,326963.34765645047,328614.6776951194,330266.00773378834,{"$f":"LS89+LT85","v":331917.33777245728},333568.66781112622,335219.99784979515,336871.32788846409,338522.65792713303,340173.98796580196,341825.3180044709,343476.64804313984,345127.97808180877,346779.30812047771,348430.63815914665,350081.96819781559,351733.29823648452,353384.62827515346,355035.9583138224,356687.28835249133,358338.61839116027,359989.94842982921,361641.27846849815,363292.60850716708,364943.93854583602,366595.26858450496,368246.59862317389,369897.92866184283,371549.25870051177,373200.5887391807,374851.91877784964,376503.24881651858,378154.57885518752,379805.90889385645,381457.23893252539,383108.56897119433,384759.89900986326,386411.2290485322,388062.55908720114,389713.88912587008,391365.21916453901,393016.54920320795,394667.87924187689,396319.20928054582,397970.53931921476,399621.8693578837,401273.19939655263,402924.52943522157,404575.85947389051,406227.18951255945,407878.51955122838,409529.84958989732,411181.17962856626,412832.50966723519,414483.83970590413,416135.16974457307,417786.499783242,419437.82982191094,421089.15986057988,422740.48989924882,424391.81993791775,426043.14997658669,427694.48001525563,429345.81005392456,430997.1400925935,432648.47013126244,434299.80016993138,435951.13020860031,{"$f":"OE89+OF85","v":437602.46024726925},439253.79028593819,440905.12032460712,442556.45036327606,444207.780401945,445859.11044061393,447510.44047928287,449161.77051795181,450813.10055662075,452464.43059528968,454115.76063395862,455767.09067262756,457418.42071129649,459069.75074996543,460721.08078863437,462372.41082730331,464023.74086597224,465675.07090464118,467326.40094331012,468977.73098197905,470629.06102064799,472280.39105931693,473931.72109798586,475583.0511366548,477234.38117532374,478885.71121399268,480537.04125266161,482188.37129133055,483839.70132999949,485491.03136866842,487142.36140733736,488793.6914460063,490445.02148467524,492096.35152334417,493747.68156201311,495399.01160068205,497050.34163935098,498701.67167801992,500353.00171668886,502004.33175535779,503655.66179402673,505306.99183269567,506958.32187136461,508609.65191003354,510260.98194870248,511912.31198737142,513563.64202604035,515214.97206470929,516866.30210337823,518517.63214204716,520168.9621807161,521820.29221938504,523471.62225805398,525122.95229672291,526774.28233539185,528425.61237406079,530076.94241272972,531728.27245139866,533379.6024900676,535030.93252873654,536682.26256740547,538333.59260607441,539984.92264474335,541636.25268341228,{"$f":"QQ89+QR85","v":543287.58272208122},544938.91276075016,546590.24279941909,548241.57283808803,549892.90287675697,551544.23291542591,553195.56295409484,554846.89299276378,556498.22303143272,558149.55307010165,559800.88310877059,561452.21314743953,563103.54318610847,564754.8732247774,566406.20326344634,568057.53330211528,569708.86334078421,571360.19337945315,573011.52341812209,574662.85345679102,576314.18349545996,577965.5135341289,579616.84357279784,581268.17361146677,582919.50365013571,584570.83368880465,586222.16372747358,587873.49376614252,589524.82380481146,591176.1538434804,592827.48388214933,594478.81392081827,596130.14395948721,597781.47399815614,599432.80403682508,601084.13407549402,602735.46411416295,604386.79415283189,606038.12419150083,607689.45423016977,609340.7842688387,610992.11430750764,612643.44434617658,614294.77438484551,615946.10442351445,617597.43446218339,619248.76450085232,620900.09453952126,622551.4245781902,624202.75461685914,625854.08465552807,627505.41469419701,629156.74473286595,630808.07477153488,632459.40481020382,634110.73484887276,635762.0648875417,637413.39492621063,639064.72496487957,640716.05500354851,642367.38504221744,644018.71508088638,645670.04511955532,647321.37515822425,{"$f":"TC89+TD85","v":648972.70519689319},650624.03523556213,652275.36527423107,653926.6953129,655578.02535156894,657229.35539023788,658880.68542890681,660532.01546757575,662183.34550624469,663834.67554491363,665486.00558358256,667137.3356222515,668788.66566092044,670439.99569958937,672091.32573825831,673742.65577692725,675393.98581559618,677045.31585426512,678696.64589293406,680347.975931603,681999.30597027193,683650.63600894087,685301.96604760981,686953.29608627874,688604.62612494768,690255.95616361662,691907.28620228556,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,{"$f":"VO89+VP85","v":693558.61624095449},693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,{"$f":"YA89+YB85","v":693558.61624095449},693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,{"$f":"AAM89+AAN85","v":693558.61624095449},693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449,693558.61624095449]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,691907.2862022887,690255.95616361976,688604.62612495082,686953.29608628189,685301.96604761295,683650.6360089439,681999.30597027496,680347.97593160602,{"$f":"EJ88-EJ89","v":678696.64589293709},677045.31585426815,675393.98581559921,673742.65577693027,672091.32573826134,670439.9956995924,668788.66566092346,667137.33562225453,665486.00558358559,663834.67554491654,662183.3455062476,660532.01546757866,658880.68542890972,657229.35539024079,655578.02535157185,653926.69531290291,652275.36527423398,650624.03523556504,648972.7051968961,647321.37515822717,645670.04511955823,644018.71508088929,642367.38504222035,640716.0550035513,639064.72496488236,637413.39492621343,635762.06488754449,634110.73484887555,632459.40481020662,630808.07477153768,629156.74473286874,627505.4146941998,625854.08465553087,624202.75461686193,622551.42457819299,620900.09453952406,619248.764500855,617597.43446218607,615946.10442351713,614294.77438484819,612643.44434617925,610992.11430751032,609340.78426884138,607689.45423017233,606038.12419150339,604386.79415283445,602735.46411416552,601084.13407549658,599432.80403682764,597781.4739981587,596130.14395948977,594478.81392082083,592827.48388215178,591176.15384348284,589524.8238048139,587873.49376614497,586222.16372747603,584570.83368880709,582919.50365013815,581268.1736114691,579616.84357280016,577965.51353413123,576314.18349546229,574662.85345679335,{"$f":"GV88-GV89","v":573011.52341812442},571360.19337945548,569708.86334078654,568057.5333021176,566406.20326344855,564754.87322477961,563103.54318611068,561452.21314744174,559800.8831087728,558149.55307010387,556498.22303143493,554846.89299276599,553195.56295409705,551544.23291542812,549892.90287675918,548241.57283809024,546590.24279942131,544938.91276075237,543287.58272208343,541636.2526834145,539984.92264474556,538333.59260607662,536682.26256740768,535030.93252873875,533379.60249006981,531728.27245140087,530076.94241273194,528425.612374063,526774.28233539406,525122.95229672513,523471.62225805619,521820.29221938725,520168.96218071831,518517.63214204938,516866.30210338044,515214.9720647115,513563.64202604257,511912.31198737363,510260.98194870469,508609.65191003575,506958.32187136682,505306.99183269788,503655.66179402894,502004.33175536001,500353.00171669107,498701.67167802213,497050.3416393532,495399.01160068426,493747.68156201532,492096.35152334638,490445.02148467745,488793.69144600851,487142.36140733957,485491.03136867064,483839.7013300017,482188.37129133276,480537.04125266382,478885.71121399489,477234.38117532595,475583.05113665701,473931.72109798808,472280.39105931914,470629.0610206502,468977.73098198127,{"$f":"JH88-JH89","v":467326.40094331233},465675.07090464339,464023.74086597445,462372.41082730552,460721.08078863658,459069.75074996764,457418.42071129871,455767.09067262977,454115.76063396083,452464.43059529189,450813.10055662296,449161.77051795402,447510.44047928508,445859.11044061615,444207.78040194721,442556.45036327827,440905.12032460934,439253.7902859404,437602.46024727146,435951.13020860252,434299.80016993359,432648.47013126465,430997.14009259571,429345.81005392678,427694.48001525784,426043.1499765889,424391.81993791997,422740.48989925103,421089.15986058209,419437.82982191315,417786.49978324422,416135.16974457528,414483.83970590634,412832.50966723741,411181.17962856847,409529.84958989953,407878.51955123059,406227.18951256166,404575.85947389272,402924.52943522378,401273.19939655485,399621.86935788591,397970.53931921697,396319.20928054804,394667.8792418791,393016.54920321016,391365.21916454122,389713.88912587229,388062.55908720335,386411.22904853441,384759.89900986548,383108.56897119654,381457.2389325276,379805.90889385866,378154.57885518973,376503.24881652079,374851.91877785185,373200.58873918292,371549.25870051398,369897.92866184504,368246.59862317611,366595.26858450717,364943.93854583823,363292.60850716929,{"$f":"LT88-LT89","v":361641.27846850036},359989.94842983142,358338.61839116248,356687.28835249355,355035.95831382461,353384.62827515567,351733.29823648673,350081.9681978178,348430.63815914886,346779.30812047992,345127.97808181099,343476.64804314205,341825.31800447311,340173.98796580418,338522.65792713524,336871.3278884663,335219.99784979736,333568.66781112843,331917.33777245949,330266.00773379055,328614.67769512162,326963.34765645268,325312.01761778374,323660.6875791148,322009.35754044587,320358.02750177693,318706.69746310799,317055.36742443906,315404.03738577012,313752.70734710118,312101.37730843225,310450.04726976331,308798.71723109437,307147.38719242543,305496.0571537565,303844.72711508756,302193.39707641862,300542.06703774969,298890.73699908075,297239.40696041181,295588.07692174288,293936.74688307394,292285.416844405,290634.08680573606,288982.75676706713,287331.42672839819,285680.09668972925,284028.76665106032,282377.43661239138,280726.10657372244,279074.7765350535,277423.44649638457,275772.11645771563,274120.78641904669,272469.45638037776,270818.12634170882,269166.79630303988,267515.46626437095,265864.13622570201,264212.80618703307,262561.47614836413,260910.1461096952,259258.81607102626,257607.48603235732,{"$f":"OF88-OF89","v":255956.15599368839},254304.82595501945,252653.49591635051,251002.16587768157,249350.83583901264,247699.5058003437,246048.17576167476,244396.84572300583,242745.51568433689,241094.18564566795,239442.85560699902,237791.52556833008,236140.19552966114,234488.8654909922,232837.53545232327,231186.20541365433,229534.87537498539,227883.54533631646,226232.21529764752,224580.88525897858,222929.55522030964,221278.22518164071,219626.89514297177,217975.56510430283,216324.2350656339,214672.90502696496,213021.57498829602,211370.24494962709,209718.91491095815,208067.58487228921,206416.25483362027,204764.92479495134,203113.5947562824,201462.26471761346,199810.93467894453,198159.60464027559,196508.27460160665,194856.94456293772,193205.61452426878,191554.28448559984,189902.9544469309,188251.62440826197,186600.29436959303,184948.96433092409,183297.63429225516,181646.30425358622,179994.97421491728,178343.64417624834,176692.31413757941,175040.98409891047,173389.65406024153,171738.3240215726,170086.99398290366,168435.66394423472,166784.33390556579,165133.00386689685,163481.67382822791,161830.34378955897,160179.01375089004,158527.6837122211,156876.35367355216,155225.02363488323,153573.69359621429,151922.36355754535,{"$f":"QR88-QR89","v":150271.03351887641},148619.70348020748,146968.37344153854,145317.0434028696,143665.71336420067,142014.38332553173,140363.05328686279,138711.72324819386,137060.39320952492,135409.06317085598,133757.73313218704,132106.40309351811,130455.07305484917,128803.74301618023,127152.4129775113,125501.08293884236,123849.75290017342,122198.42286150448,120547.09282283555,118895.76278416661,117244.43274549767,115593.10270682874,113941.7726681598,112290.44262949086,110639.11259082193,108987.78255215299,107336.45251348405,105685.12247481511,104033.79243614618,102382.46239747724,100731.1323588083,99079.802320139366,97428.472281470429,95777.142242801492,94125.812204132555,92474.482165463618,90823.152126794681,89171.822088125744,87520.492049456807,85869.16201078787,84217.831972118933,82566.501933449996,80915.171894781059,79263.841856112122,77612.511817443185,75961.181778774248,74309.85174010531,72658.521701436373,71007.191662767436,69355.861624098499,67704.531585429562,66053.201546760625,64401.871508091688,62750.541469422751,61099.211430753814,59447.881392084877,57796.55135341594,56145.221314747003,54493.891276078066,52842.561237409129,51191.231198740192,49539.901160071255,47888.571121402318,46237.241082733381,{"$f":"TD88-TD89","v":44585.911044064444},42934.581005395507,41283.250966726569,39631.920928057632,37980.590889388695,36329.260850719758,34677.930812050821,33026.600773381884,31375.270734712947,29723.94069604401,28072.610657375073,26421.280618706136,24769.950580037199,23118.620541368262,21467.290502699325,19815.960464030388,18164.630425361451,16513.300386692514,14861.970348023577,13210.64030935464,11559.310270685703,9907.9802320167655,8256.6501933478285,6605.3201546788914,4953.9901160099544,3302.6600773410173,1651.3300386720803,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,{"$f":"VP88-VP89","v":3.14321368932724E-9},3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,{"$f":"YB88-YB89","v":3.14321368932724E-9},3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,{"$f":"AAN88-AAN89","v":3.14321368932724E-9},3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9,3.14321368932724E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,1.917270726740075E-3,2.4667094904319252E-3,2.2977163513416164E-3,2.4899871035866535E-3,2.3198020501381312E-3,2.5135154927311736E-3,2.5253748824182643E-3,{"$f":"IF(EH90,EI86/EH90)","v":2.3533794140218008E-3},2.5492863995446903E-3,2.3760687121839809E-3,2.5734580839012066E-3,2.5856427001686808E-3,2.2232428547383906E-3,2.6102119453757454E-3,2.4338839775854527E-3,2.6350512170244546E-3,2.457456774457187E-3,2.6601645963588122E-3,2.6728253740401185E-3,2.4933066847305364E-3,2.6983577461825821E-3,2.5175395935257742E-3,2.7241747903887291E-3,2.7371914284869728E-3,2.1626341804906152E-3,2.7634437130313497E-3,2.57931727062846E-3,2.7899917765480922E-3,2.6045176401728602E-3,2.816840221509638E-3,2.8303785511564782E-3,2.6428561106017524E-3,2.8576864059335154E-3,2.6687802778472547E-3,2.8853065684050381E-3,2.8992353063534066E-3,2.2981896626032617E-3,2.9273332347454096E-3,2.7349027657362188E-3,2.9557560288891588E-3,2.7618891844291673E-3,2.98450889828624E-3,2.9990107693596692E-3,2.8029600961004468E-3,3.0282687623825379E-3,2.8307423449110991E-3,3.057870345147283E-3,3.0728017311103437E-3,2.4434516394071853E-3,3.1029292551092509E-3,2.9016421801490353E-3,3.1334146226440424E-3,2.930594100722063E-3,3.164263753564954E-3,3.179826615669768E-3,2.9746738384156183E-3,3.2112327765117252E-3,3.0045033796470238E-3,3.2430180765208655E-3,3.2590548951767872E-3,2.8246655016769622E-3,3.291420930461763E-3,3.0806717192858597E-3,3.3241823502089935E-3,3.111793154867315E-3,3.3573459097744765E-3,3.3740806448232645E-3,3.159196200741495E-3,3.4078604168291718E-3,3.1912885135072732E-3,3.4420598970969756E-3,{"$f":"IF(GT90,GU86/GT90)","v":3.4593193060133537E-3},2.7671656769896313E-3,3.4941621097801237E-3,3.2732854004401683E-3,3.5294432184852778E-3,3.3068092694428387E-3,3.5651703755649714E-3,3.5832036916411208E-3,3.3578949928366841E-3,3.619614839426384E-3,3.3924965409935655E-3,3.656492201440896E-3,3.6751083311431587E-3,2.9480169117781035E-3,3.7127008341691042E-3,3.4809634043549914E-3,3.750780940296542E-3,3.5171568313797754E-3,3.7893575683036079E-3,3.8088349242964342E-3,3.5723377841237166E-3,3.8481735344091613E-3,3.6097317866288724E-3,3.8880319274709738E-3,3.9081590670123449E-3,3.1434269002479161E-3,3.9488154121075664E-3,3.7054067662976235E-3,3.9900162650223607E-3,3.744577593778723E-3,4.0317719513852414E-3,4.0528611549457329E-3,3.8043297153647856E-3,4.0954690246999322E-3,3.8448432558258563E-3,4.1386587009902441E-3,4.1604752288228073E-3,3.6308746790305229E-3,4.2045588465410046E-3,3.9485801244339381E-3,4.2492530076524287E-3,3.9910849703761542E-3,4.2945697330829353E-3,4.3174653999413322E-3,4.0559602363903734E-3,4.3637392040510184E-3,4.0999730889500728E-3,4.4106670279419431E-3,4.4343802997480553E-3,3.5849772270756392E-3,4.4823139601580528E-3,4.2127647966872656E-3,4.5309352364207283E-3,4.2590191043589305E-3,4.5802582071733482E-3,4.6051873323621813E-3,4.329661328885623E-3,4.6555900871924844E-3,4.3776170040360713E-3,4.7067314447641869E-3,4.7325839214980986E-3,3.8353799306960704E-3,4.7848623500267445E-3,4.5006252196227491E-3,{"$f":"IF(JF90,JG86/JF90)","v":4.8379189078642014E-3},4.5511158983058573E-3,4.8917701908460448E-3,4.9189991692558813E-3,4.6282806474900219E-3,4.9740746957548741E-3,4.680700337643214E-3,5.0299885422404626E-3,5.0582655416605083E-3,4.1089940048613174E-3,5.1154713958312011E-3,4.8152928457443657E-3,5.1735623946673149E-3,4.8705943167806753E-3,5.2325582394976292E-3,5.2624017955019446E-3,4.9551742377170254E-3,5.3227931374484746E-3,5.012674591130974E-3,5.3841411913184206E-3,5.4151807878900157E-3,4.7548254131476782E-3,5.478005087877779E-3,5.1604730965582836E-3,5.5418419867292595E-3,5.2212678650484243E-3,5.6067150525354768E-3,5.6395477129636551E-3,5.3143252293429352E-3,5.7060208325363558E-3,5.3776412370801028E-3,5.7735923132799464E-3,5.8077981146196309E-3,4.7392021978039083E-3,5.8770666464267604E-3,5.5405831181397688E-3,5.9475007901553514E-3,5.6076884326019113E-3,6.0191289772548876E-3,6.055399974783029E-3,5.7104974111398844E-3,6.1288745776529934E-3,5.7805122091196901E-3,6.2036184493266203E-3,6.2414762737114148E-3,5.104138174406676E-3,6.3181841058698625E-3,5.9609312106754997E-3,6.3962428614114421E-3,6.035334021176412E-3,6.4756871564839941E-3,6.515940022562533E-3,6.1494362622014692E-3,6.5975301466970259E-3,6.2272204145804103E-3,6.6805976650190953E-3,6.7226975837671342E-3,5.5093205882622157E-3,6.8080547626391021E-3,6.4279534214231032E-3,6.8949894644354482E-3,6.5108568139353633E-3,6.9835442665275383E-3,7.028442930228313E-3,{"$f":"IF(LR90,LS86/LR90)","v":6.638135477660621E-3},7.1195111065898934E-3,6.7249994568110791E-3,7.2123127259359193E-3,7.2593785975797898E-3,6.4099535437972645E-3,7.3548714847698569E-3,6.949529739064788E-3,7.4522219499002515E-3,7.0424154945929003E-3,7.5514829571872773E-3,7.6018470172475637E-3,7.1851953119046255E-3,7.7040776077499694E-3,7.2827606522392176E-3,7.8083602376704435E-3,7.8612898820861685E-3,6.4689405918917737E-3,7.9687647569059231E-3,7.5354129910245133E-3,8.0784474569298662E-3,7.6401272014462963E-3,8.1904047022730089E-3,8.2472578666833041E-3,7.801311889894919E-3,8.3627579955886239E-3,7.9116092537572531E-3,8.4807116316314175E-3,8.5406324001987971E-3,7.0420925626328767E-3,8.6624113601029996E-3,8.1978202703218185E-3,8.7868420250256356E-3,8.3166925702141091E-3,8.9140096407175004E-3,8.9786474470453046E-3,8.4999569531903473E-3,9.1100884439293227E-3,8.625563778419788E-3,9.2444960793258719E-3,9.3128431716325653E-3,7.6941081260556094E-3,9.451887883766141E-3,8.9522635912940365E-3,9.5941553108783405E-3,9.0882764762460072E-3,9.7397561237850122E-3,9.8138425259764149E-3,9.2983405060787158E-3,9.9646622024516102E-3,9.4425782099903065E-3,1.0119114993903467E-2,1.0197744173882712E-2,9.0537239166224772E-3,1.0357892218818117E-2,9.8187408297583968E-3,1.0522010090735046E-2,9.9757754440748872E-3,1.0690244111390697E-2,1.0775952378947993E-2,1.0218803961872823E-2,1.0950651005522593E-2,1.0386027085691325E-2,1.1129864405860545E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.1221218127766316E-2},9.3076733580493582E-3,1.1407532454184875E-2,1.0823483466399051E-2,1.159881329333088E-2,1.1006685408894639E-2,1.1795258201141896E-2,1.1895481798169237E-2,1.1290886487449791E-2,1.2100066625905976E-2,1.1486917972416841E-2,1.2310357414474924E-2,1.2417716397204941E-2,1.032089238828466E-2,1.2637016476448453E-2,1.2001590509934245E-2,1.2862642879466689E-2,1.2217930041118699E-2,1.3094868917069751E-2,1.3213546540970674E-2,1.2554477309919782E-2,1.3456219721655073E-2,1.278728393029418E-2,1.3706248254981471E-2,1.3834124549084758E-2,1.1521840180097099E-2,1.4095819822789563E-2,1.3401121208536466E-2,1.4365746003257473E-2,1.3660280003540548E-2,1.4644292209341886E-2,1.4786926177310918E-2,1.4064783751974333E-2,1.5079187045765314E-2,1.4345561808613655E-2,1.5381154175932284E-2,1.5535928081016011E-2,1.3875694384259561E-2,1.5853375260129709E-2,1.5089685008939098E-2,1.6181805272660662E-2,1.5405515195738278E-2,1.652179142341131E-2,1.6696308209444347E-2,1.5900464741127031E-2,1.7054793290655901E-2,1.6245459166187942E-2,1.7426453454518674E-2,1.7617450923445886E-2,1.4737448319320662E-2,1.8010263763376732E-2,1.7165507714226133E-2,1.8418187588707936E-2,1.7558545475419726E-2,1.8842102975811396E-2,1.9060351570234602E-2,1.8177562464201644E-2,1.9510059860735909E-2,1.861126986111044E-2,1.9978281953821144E-2,2.0219693654739402E-2,1.695566308762585E-2,2.0717887077243476E-2,1.9776973847637446E-2,{"$f":"IF(QP90,QQ86/QP90)","v":2.1237675957107433E-2},2.0279017161740173E-2,2.1780484542730898E-2,2.2061000920182875E-2,2.1074704573817438E-2,2.2641293549862634E-2,2.1635864611401098E-2,2.3248759355963333E-2,2.3563281733807988E-2,1.9813453352478715E-2,2.4215205632965885E-2,2.3159328165136824E-2,2.4899518465784826E-2,2.3822365391662367E-2,2.5618680585083601E-2,2.5992167987939414E-2,2.4881872094503495E-2,2.6768785544887371E-2,2.5635552493931998E-2,2.7587597676248788E-2,2.8013910619791534E-2,2.523783604265438E-2,2.890273181726526E-2,2.7709127295256351E-2,2.9843310978201126E-2,2.8624333677233969E-2,3.0840283661796572E-2,3.1361519827821975E-2,3.0103187163346517E-2,3.2453046808277895E-2,3.1167641299337762E-2,3.3615255148643323E-2,3.4225037590472775E-2,2.8983158758602554E-2,3.5506820112002901E-2,3.4151114104340165E-2,3.687883691306381E-2,3.5494161465156306E-2,3.8350932371503374E-2,3.9127984754127751E-2,3.7699336946694362E-2,4.0771984759862753E-2,3.9313965446884508E-2,4.2547831706462556E-2,4.3490243171535721E-2,3.7022400875285633E-2,4.5495635745763069E-2,4.3966286720523946E-2,4.767965067169793E-2,4.6123896793926561E-2,5.0067212824641903E-2,5.1346411305824617E-2,4.975571760580861E-2,5.4096997985851394E-2,5.2487850049973729E-2,5.7137555900293888E-2,5.8781268860743641E-2,5.0435376185964852E-2,6.2350830285989395E-2,6.0726466667440228E-2,6.6353570361662548E-2,6.4743662429679397E-2,7.0873331276726639E-2,7.3359408726679898E-2,{"$f":"IF(TB90,TC86/TB90)","v":7.1809418453244525E-2},7.8864743056954664E-2,7.7392979156476166E-2,8.5217697127293324E-2,8.8775603497962818E-2,8.2398696943965219E-2,9.6820114737171351E-2,9.5796544526599609E-2,0.10639771700159105,0.10573588009126066,0.11799254621429982,0.12475654936619815,0.12503166841884242,0.14082185202837566,0.1421848315429336,0.16147845504009548,0.17419070183879623,0.15786950893269092,0.20655031110035749,0.21509289436930429,0.25329386736532122,0.26977751270144423,0.32675047332566781,0.38184399989263551,0.4338375116267088,0.57467456494080182,0.72550657557064313,1.1531748676783262,2.3101819404313897,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,2.3007248720880901E-2,2.9600513885183102E-2,2.7572596216099397E-2,2.987984524303984E-2,2.7837624601657576E-2,3.0162185912774083E-2,3.0304498589019173E-2,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":2.8240552968261612E-2},3.0591436794536284E-2,2.8512824546207773E-2,3.088149700681448E-2,3.102771240202417E-2,2.6678914256860687E-2,3.1322543344508944E-2,2.920660773102543E-2,3.1620614604293454E-2,2.9489481293486244E-2,3.1921975156305744E-2,3.2073904488481422E-2,2.9919680216766435E-2,3.2380292954190981E-2,3.0210475122309288E-2,3.2690097484664747E-2,3.2846297141843672E-2,2.595161016588738E-2,3.3161324556376194E-2,3.095180724754152E-2,3.3479901318577109E-2,3.1254211682074325E-2,3.3802082658115656E-2,3.3964542613877741E-2,3.1714273327221029E-2,3.4292236871202184E-2,3.2025363334167056E-2,3.4623678820860454E-2,3.4790823676240881E-2,2.7578275951239142E-2,3.5127998816944915E-2,3.2818833188834627E-2,3.5469072346669905E-2,3.3142670213150011E-2,3.5814106779434876E-2,3.5988129232316028E-2,3.363552115320536E-2,3.6339225148590455E-2,3.396890813893319E-2,3.6694444141767396E-2,3.6873620773324123E-2,2.9321419672886224E-2,3.7235151061311013E-2,3.4819706161788422E-2,3.7600975471728512E-2,3.5167129208664757E-2,3.7971165042779448E-2,3.8157919388037212E-2,3.5696086060987418E-2,3.8534793318140706E-2,3.6054040555764284E-2,3.8916216918250382E-2,3.9108658742121445E-2,3.3895986020123545E-2,3.9497051165541155E-2,3.6968060631430315E-2,3.989018820250792E-2,3.734151785840778E-2,4.0288150917293722E-2,4.0488967737879175E-2,3.7910354408897937E-2,4.089432500195006E-2,3.8295462162087276E-2,4.1304718765163707E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":4.1511831672160243E-2},3.3205988123875575E-2,4.1929945317361481E-2,3.9279424805282022E-2,4.235331862182333E-2,3.9681711233314064E-2,4.2782044506779658E-2,4.2998444299693447E-2,4.0294739914040208E-2,4.3435378073116607E-2,4.0709958491922785E-2,4.3877906417290752E-2,4.4101299973717908E-2,3.537620294133724E-2,4.4552410010029249E-2,4.1771560852259901E-2,4.5009371283558502E-2,4.2205881976557308E-2,4.5472290819643296E-2,4.5706019091557207E-2,4.2868053409484602E-2,4.6178082412909938E-2,4.3316781439546467E-2,4.6656383129651688E-2,4.6897908804148139E-2,3.7721122802974995E-2,4.7385784945290797E-2,4.446488119557148E-2,4.7880195180268328E-2,4.4934931125344676E-2,4.8381263416622897E-2,4.8634333859348795E-2,4.5651956584377429E-2,4.9145628296399187E-2,4.6138119069910277E-2,4.9663904411882925E-2,4.9925702745873685E-2,4.3570496148366278E-2,5.0454706158492055E-2,4.7382961493207254E-2,5.0991036091829145E-2,4.7893019644513854E-2,5.153483679699522E-2,5.1809584799295982E-2,4.867152283668448E-2,5.2364870448612225E-2,4.9199677067400874E-2,5.2928004335303314E-2,5.3212563596976667E-2,4.301972672490767E-2,5.3787767521896637E-2,5.0553177560247187E-2,5.437122283704874E-2,5.1108229252307166E-2,5.4963098486080178E-2,5.5262247988346176E-2,5.1955935946627479E-2,5.5867081046309816E-2,5.2531404048432859E-2,5.6480777337170246E-2,5.6791007057977183E-2,4.6024559168352845E-2,5.7418348200320934E-2,5.4007502635472993E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":5.8055026894370421E-2},5.4613390779670284E-2,5.8701242290152542E-2,5.9027990031070579E-2,5.5539367769880263E-2,5.9688896349058489E-2,5.6168404051718565E-2,6.0359862506885548E-2,6.0699186499926103E-2,4.9307928058335809E-2,6.1385656749974413E-2,5.7783514148932388E-2,6.2082748736007776E-2,5.8447131801368103E-2,6.2790698873971554E-2,6.3148821546023332E-2,5.9462090852604302E-2,6.3873517649381692E-2,6.0152095093571688E-2,6.4609694295821044E-2,6.4982169454680189E-2,5.7057904957772139E-2,6.5736061054533348E-2,6.1925677158699399E-2,6.6502103840751114E-2,6.2655214380581095E-2,6.7280580630425718E-2,6.7674572555563861E-2,6.3771902752115223E-2,6.8472249990436274E-2,6.453169484496124E-2,6.9283107759359364E-2,6.9693577375435578E-2,5.68704263736469E-2,7.0524799757121129E-2,6.6486997417677218E-2,7.1370009481864213E-2,6.7292261191222932E-2,7.2229547727058654E-2,7.2664799697396351E-2,6.8525968933678613E-2,7.3546494931835918E-2,6.9366146509436288E-2,7.4443421391919451E-2,7.4897715284536981E-2,6.1249658092880112E-2,7.581820927043835E-2,7.1531174528105992E-2,7.6754914336937305E-2,7.2424008254116948E-2,7.7708245877807933E-2,7.8191280270750396E-2,7.3793235146417627E-2,7.9170361760364308E-2,7.4726644974964923E-2,8.0167171980229143E-2,8.0672371005205606E-2,6.6111847059146592E-2,8.1696657151669225E-2,7.7135441057077231E-2,8.2739873573225375E-2,7.8130281767224363E-2,8.3802531198330463E-2,8.4341315162739752E-2,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":7.9657625731927445E-2},8.5434133279078728E-2,8.0699993481732957E-2,8.6547752711231024E-2,8.7112543170957485E-2,7.6919442525567178E-2,8.8258457817238289E-2,8.3394356868777456E-2,8.9426663398803022E-2,8.45089859351148E-2,9.0617795486247321E-2,9.1222164206970768E-2,8.6222343742855506E-2,9.2448931292999637E-2,8.7393127826870615E-2,9.3700322852045326E-2,9.4335478585034022E-2,7.7627287102701281E-2,9.5625177082871077E-2,9.0424955892294157E-2,9.6941369483158402E-2,9.1681526417355552E-2,9.8284856427276107E-2,9.8967094400199657E-2,9.3615742678739025E-2,0.10035309594706349,9.4939311045087044E-2,0.10176853957957702,0.10248758880238557,8.4505110751594517E-2,0.103948936321236,9.8373843243861822E-2,0.10544210430030762,9.9800310842569309E-2,0.10696811568861,0.10774376936454366,0.10199948343828416,0.10932106132715187,0.10350676534103745,0.11093395295191047,0.11175411805959079,9.2329297512667316E-2,0.11342265460519368,0.10742716309552844,0.11512986373054009,0.10905931771495209,0.11687707348542015,0.11776611031171698,0.11158008607294459,0.11957594642941932,0.11331093851988368,0.12142937992684161,0.12237293008659254,0.10864468699946972,0.1242947066258174,0.11782488995710076,0.12626412108882057,0.11970930532889865,0.12828292933668836,0.12931142854737593,0.12262564754247388,0.13140781206627111,0.1246323250282959,0.13355837287032654,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.1346546175331958},0.11169208029659231,0.1368903894502185,0.12988180159678861,0.13918575951997056,0.13208022490673565,0.14154309841370274,0.14274578157803083,0.13549063784939749,0.14520079951087173,0.13784301566900209,0.1477242889736991,0.14901259676645928,0.12385070865941591,0.15164419771738144,0.14401908611921094,0.15435171455360028,0.14661516049342438,0.15713842700483702,0.15856255849164808,0.1506537277190374,0.16147463665986087,0.15344740716353017,0.16447497905977765,0.16600949458901709,0.1382620821611652,0.16914983787347476,0.16081345450243759,0.17238895203908966,0.16392336004248659,0.17573150651210262,0.17744311412773101,0.16877740502369198,0.18095024454918376,0.17214674170336386,0.1845738501111874,0.18643113697219213,0.16650833261111472,0.19024050312155649,0.18107622010726918,0.19418166327192793,0.18486618234885932,0.19826149708093571,0.20035569851333218,0.19080557689352437,0.20465751948787081,0.19494550999425531,0.20911744145422409,0.21140941108135064,0.17684937983184795,0.21612316516052077,0.2059860925707136,0.22101825106449524,0.21070254570503671,0.22610523570973676,0.22872421884281524,0.21813074957041972,0.23412071832883091,0.22333523833332528,0.23973938344585372,0.24263632385687284,0.20346795705151022,0.2486146449269217,0.23732368617164934,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.25485211148528919},0.24334820594088208,0.26136581451277074,0.26473201104219451,0.25289645488580925,0.27169552259835161,0.25963037533681316,0.27898511227155998,0.28275938080569585,0.23776144022974458,0.29058246759559059,0.27791193798164188,0.29879422158941793,0.28586838469994841,0.30742416702100323,0.311906015855273,0.29858246513404196,0.32122542653864844,0.30762662992718398,0.33105117211498547,0.33616692743749843,0.30285403251185256,0.34683278180718313,0.33250952754307622,0.35811973173841349,0.34349200412680764,0.37008340394155886,0.37633823793386367,0.36123824596015819,0.38943656169933472,0.37401169559205316,0.40338306178371985,0.41070045108567332,0.34779790510323066,0.42608184134403482,0.409813369252082,0.4425460429567657,0.42592993758187569,0.46021118845804049,0.46953581704953301,0.45239204336033234,0.48926381711835304,0.47176758536261409,0.51057398047755065,0.52188291805842868,0.44426881050342759,0.54594762894915683,0.52759544064628738,0.57215580806037514,0.55348676152711873,0.60080655389570281,0.61615693566989538,0.59706861126970334,0.64916397583021679,0.62985420059968478,0.6856506708035266,0.70537522632892369,0.60522451423157819,0.74820996343187274,0.72871760000928276,0.79624284433995052,0.77692394915615282,0.85047997532071973,0.88031290472015877,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","v":0.86171302143893436},0.94637691668345592,0.92871574987771399,1.0226123655275199,1.0653072419755538,0.98878436332758257,1.1618413768460563,1.1495585343191954,1.2767726040190925,1.2688305610951278,1.4159105545715978,1.4970785923943777,1.5003800210261091,1.6898622243405079,1.7062179785152032,1.9377414604811456,2.0902884220655547,1.894434107192291,2.4786037332042898,2.5811147324316517,3.0395264083838547,3.2373301524173308,3.9210056799080135,4.5821279987116261,5.2060501395205057,6.8960947792896219,8.7060789068477185,13.838098412139914,27.722183285176676,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":4.9174505832081383E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":6.0631826167523162E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99510661240845777,0.99023717005903644,0.98539155577838566,0.98056965296652909,0.97577134559405965,0.97099651819934729,0.96624505588575982,{"$f":"1/(1+$F$95)^EI8","v":0.96151684431889917},0.95681176972385007,0.9521297188824418,0.9474705791305239,0.94283423835525504,0.93822058499240613,0.93362950802367484,0.92906089697401406,0.92451464190897414,0.91999063343205756,0.91548876268208601,0.9110089213305812,0.90655100157915758,0.90211489615692997,0.8977004983179302,0.89330770183853991,0.88893640101493387,0.88458649066053707,0.88025786610349299,0.87595042318414473,0.87166405825252902,0.86739866816588251,0.86315415028615938,0.85893040247756092,0.85472732310407873,0.85054481102704926,0.84638276560271863,0.842241086679823,0.83811967459717684,0.83401843018127553,0.829937254743909,0.82587605007978648,0.82183471846417389,0.8178131626505426,0.8138112858682286,0.80982899182010404,0.80586618468026006,0.80192276909170213,0.79799865016405369,0.79409373347127332,0.79020792504938342,0.78634113139420836,0.78249325945912451,0.77866421665282193,0.77485391083707478,0.7710622503245268,0.76728914387648195,0.76353450070071172,0.75979823044926831,0.75608024321631206,0.75238044953594707,0.74869876038006899,0.74503508715622191,0.74138934170546789,0.73776143630026469,0.7341512836423546,0.73055879686066416,0.72698388950921422,0.72342647556503858,0.71988646942611545,0.71636378590930649,0.71285834024830763,0.7093700480916092,0.7058988255004659,{"$f":"1/(1+$F$95)^GU8","v":0.70244458894687756},0.69900725531157881,0.69558674188203917,0.69218296635047238,0.68879584681185579,0.6854253017619607,0.68207125009538971,0.67873361110362529,0.67541230447308798,0.67210725028320439,0.66881836900448288,0.66554558149660092,0.66228880900649945,0.65904797316648978,0.65582299599236582,0.65261379988152868,0.64942030761111913,0.64624244233615913,0.6430801275877035,0.63993328727099841,0.6368018456636515,0.63368572741380969,0.63058485753834559,0.627499161421053,0.62442856481085196,0.62137299382000211,0.61833237492232374,0.6153066349514299,0.61229570109896492,0.60929950091285245,0.60631796229555279,0.60335101350232645,0.60039858313950956,0.59746060016279512,0.59453699387552317,0.59162769392697989,0.58873263031070455,0.58585173336280616,0.58298493376028515,0.58013216251936639,0.57729335099383949,0.57446843087340627,0.57165733418203757,0.56885999327633718,0.56607634084391378,0.56330630990176256,0.56054983379465173,0.55780684619351995,0.5550772810938791,0.55236107281422731,0.54965815599446721,0.54696846559433399,0.54429193689182953,0.54162850548166652,0.53897810727371687,0.53634067849147082,0.53371615567050124,0.53110447565693752,0.52850557560594535,0.52591939298021428,0.5233458655484533,0.52078493138389359,0.51823652886279747,0.5157005966629763,{"$f":"1/(1+$F$95)^JG8","v":0.51317707376231469},0.51066589943730212,0.50816701326157188,0.50568035510444664,0.50320586512949184,0.50074348379307576,0.4982931518429371,0.49585481031675832,0.49342840054074771,0.49101386412822706,0.48861114297822672,0.48622017927408789,0.48384091548207042,0.4814732943499701,0.47911725890573897,0.47677275245611578,0.47443971858526157,0.47211810115340158,0.46980784429547512,0.46750889241979043,0.46522119020668762,0.46294468260720767,0.46067931484176705,0.45842503239884019,0.45618178103364732,0.45394950676684964,0.45172815588324994,0.44951767493050054,0.44731801071781663,0.44512911031469665,0.44295092104964856,0.44078339050892201,0.43862646653524756,0.43648009722658193,0.4343442309348583,0.43221881626474368,0.43010380207240256,0.42799913746426632,0.42590477179580788,0.42382065467032359,0.42174673593772044,0.41968296569330937,0.417629294276604,0.41558567227012638,0.41355205049821686,0.41152838002585213,0.40951461215746604,0.40751069843577947,0.40551659064063306,0.40353224078782762,0.40155760112796923,0.39959262414532021,0.39763726255665555,0.39569146931012589,0.39375519758412458,0.39182840078616121,0.38991103255174037,0.38800304674324626,0.38610439744883218,0.3842150389813162,0.38233492587708107,0.38046401289498089,0.37860225501525219,0.37674960743843067,{"$f":"1/(1+$F$95)^LS8","v":0.37490602558427299},0.37307146509068445,0.37124588181265117,0.36942923182117804,0.36762147140223117,0.36582255705568689,0.36403244549428443,0.3622510936425839,0.36047845863593059,0.35871449781942322,0.35695916874688727,0.35521242917985413,0.35347423708654374,0.35174455064085458,0.35002332822135601,0.34831052841028726,0.34660610999256081,0.34491003195477044,0.34322225348420454,0.34154273396786378,0.33987143299148398,0.33820831033856363,0.33655332598939647,0.33490644012010767,0.33326761310169634,0.33163680549908164,0.33001397807015365,0.32839909176482968,0.32679210772411382,0.32519298727916268,0.32360169195035432,0.32201818344636235,0.32044242366323489,0.31887437468347746,0.31731399877514055,0.31576125839091163,0.31421611616721162,0.31267853492329645,0.31114847766036119,0.30962590756065067,0.30811078798657332,0.30660308247981949,0.30510275476048415,0.30360976872619388,0.302124088451238,0.3006456781857047,0.29917450235461995,0.29771052555709204,0.29625371256545935,0.29480402832444319,0.29336143795030373,0.29192590673000074,0.29049740012035835,0.28907588374723409,0.28766132340469119,0.28625368505417609,0.28485293482369867,0.28345903900701802,0.28207196406283053,0.28069167661396355,0.27931814344657152,0.27795133150933743,0.276591207912677,0.27523773992794742,{"$f":"1/(1+$F$95)^OE8","v":0.27389089498665981},0.27255064067969564,0.27121694475652675,0.26988977512443918,0.26856909984776106,0.26725488714709433,0.26594710539854971,0.26464572313298584,0.26335070903525215,0.26206203194343519,0.26077966084810877,0.2595035648915881,0.25823371336718653,0.25697007571847769,0.25571262153855923,0.25446132056932164,0.25321614270072024,0.25197705797005032,0.25074403656122635,0.24951704880406447,0.24829606517356834,0.2470810562892192,0.24587199291426839,0.24466884595503396,0.24347158646020062,0.24228018562012316,0.24109461476613303,0.23991484536984878,0.23874084904248916,0.23757259753419036,0.23641006273332613,0.23525321666583113,0.23410203149452807,0.23295647951845791,0.23181653317221293,0.23068216502527369,0.22955334778134884,0.22843005427771859,0.2273122574845807,0.22619993050440015,0.22509304657126217,0.2239915790502279,0.22289550143669354,0.22180478735575268,0.22071941056156133,0.21963934493670684,0.21856456449157907,0.21749504336374514,0.21643075581732704,0.2153716762423824,0.21431777915428826,0.21326903919312781,0.21222543112307996,0.21118692983181253,0.21015351032987761,0.20912514775011035,0.20810181734703051,0.20708349449624716,0.206070154693866,0.20506177355589983,0.20405832681768174,0.2030597903332812,0.20206614007492316,0.20107735213240968,{"$f":"1/(1+$F$95)^QQ8","v":0.20009340271254472},0.19911426813856167,0.19813992484955345,0.19717034939990552,0.19620551845873191,0.19524540880931382,0.19428999734854072,0.1933392610863546,0.19239317714519666,0.19145172275945693,0.19051487527492642,0.18958261214825192,0.18865491094639342,0.18773174934608486,0.18681310513329616,0.18589895620269942,0.18498928055713648,0.18408405630708979,0.18318326167015594,0.18228687497052096,0.18139487463843917,0.18050723920971401,0.17962394732518167,0.17874497773019679,0.17787030927412134,0.17699992090981559,0.17613379169313151,0.17527190078240903,0.17441422743797436,0.1735607510216409,0.17271145099621288,0.17186630692499075,0.17102529847127976,0.17018840539790059,0.16935560756670212,0.16852688493807716,0.16770221757047982,0.16688158561994632,0.16606496933961681,0.16525234907926045,0.16444370528480276,0.16363901849785487,0.16283826935524531,0.16204143858855413,0.16124850702364921,0.16045945558022498,0.15967426527134307,0.15889291720297566,0.15811539257355062,0.15734167267349938,0.15657173888480638,0.15580557268056131,0.15504315562451304,0.15428446937062648,0.15352949566264057,0.15277821633362926,0.1520306133055643,0.15128666858888029,0.15054636428204168,0.14980968257111216,0.14907660572932577,0.14834711611666063,0.14762119617941433,0.14689882844978133,{"$f":"1/(1+$F$95)^TC8","v":0.14617999554543304},0.1454646801690993,0.14475286510815216,0.14404453323419175,0.14333966750263405,0.14263825095230084,0.14194026670501156,0.14124569796517705,0.1405545280193955,0.13986674023605031,0.13918231806490974,0.13850124503672887,0.13782350476285293,0.13714908093482353,0.13647795732398563,0.13581011778109739,0.13514554623594147,0.13448422669693827,0.13382614325076136,0.13317128006195411,0.13251962137254911,0.13187115150168879,0.13122585484524804,0.13058371587545878,0.12994471914053632,0.12930884926430758,0.12867609094584101,0.12804642895907845,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,{"$f":"1/(1+$F$95)^VO8","v":0.12741984815246879},0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,{"$f":"1/(1+$F$95)^YA8","v":0.12741984815246879},0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,{"$f":"1/(1+$F$95)^AAM8","v":0.12741984815246879},0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879,0.12741984815246879]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":81452227.86106804},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,690164.76511423697,685152.31303218217,680172.39052936644,675224.79927048949,670309.34208238579,665425.82294739946,660574.0469967972,655753.82050421811,{"$f":"EJ95*EI90*EJ7","v":650964.95087915927},646207.24666049832,641480.51751005196,636784.57420617039,632119.22863736888,627484.29379599227,622879.5837719175,618304.91374628933,613760.09998529311,609244.95983396051,604759.31171001075,600302.9750977261,595875.77054186235,591477.5196415917,587108.04504448106,582767.1704405034,578454.72055608302,574170.5211481736,569914.39899836911,565686.18190704857,561485.69868755387,557312.77916039852,553167.25414750981,549048.95546650398,544957.71592499199,540893.36931491783,536855.75040692918,532844.69494477799,528860.03963975422,524901.62216514954,520969.28115075215,517062.85617737332,513182.18777140381,509327.1173994008,505497.48746270506,501693.14129208907,497913.9231424348,494159.67818744027,490430.25251435739,486725.49311875831,483045.2478993315,479389.36565270653,475757.69606830896,472150.08972324204,468566.39807720023,465006.47346740769,461470.16910358827,457957.3390629614,454467.83828526776,451001.52256782167,447558.24856059189,444137.87376130954,440740.2565106047,437365.25598716829,434012.73220294301,430682.54599833989,427374.55903748289,424088.63380347897,420824.63359371625,417582.42251518677,414361.865479837,411162.82819994399,407985.17718351685,404828.77972972539,{"$f":"GV95*GU90*GV7","v":401693.50392435316},398579.21863527695,395485.79350797104,392413.09896103689,389361.006181759,386329.38712168374,383318.11449222476,380327.06176029204,377356.10314394668,374405.11360807862,371473.96886011021,368562.54534572235,365670.72024460667,362798.37146623933,359945.37764568045,357111.61813939619,354296.9730211047,351501.32307764568,348724.54980487208,345966.53540356649,343227.16277537955,340506.31551879144,337803.87792509585,335119.73497440718,332453.77233168995,329805.87634280982,327175.93403060857,324563.83309099934,321969.46188908501,319392.70945529832,316833.46548156295,314291.6203174775,311767.06496652024,309259.69108227495,306769.39096467872,304296.05755629041,301839.58443858096,299399.8658282432,296976.79657352361,294570.27215057478,292180.18865982757,289806.44282238488,287448.93197643466,285107.55407368368,282782.20767581207,280472.79195094627,278179.20667015377,275901.35220395587,273639.12951886177,271392.44017392077,269161.18631729478,266945.27068285004,264744.59658676846,262559.06792417681,260388.58916579676,258233.06535461202,256092.40210255599,253966.50558721699,251855.28254856239,249758.64028568144,247676.48665354669,245608.73005979278,243555.27946151467,241516.04436208311,{"$f":"JH95*JG90*JH7","v":239490.93480797857},237479.86138564284,235482.73521834845,233499.4679630858,231529.97180746822,229574.15946665418,227631.94418028672,225703.23970945095,223787.96033364796,221886.02084778642,219997.33655919094,218121.82328462711,216259.39734734461,214409.97557413494,212573.47529240788,210749.8143272835,208938.91099870056,207140.68411854177,205355.05298777489,203581.93739361034,201821.25760667495,200072.93437820135,198336.88893723363,196613.04298784872,194901.31870639356,193201.63873873791,191513.92619754278,189838.10465954419,188174.09816285261,186521.83120426754,184881.22873660713,183252.21616605337,181634.71934951239,180028.66459198899,178433.9786439767,176850.58869886282,175278.42239034773,173717.40778987884,172167.4734040995,170628.54817231212,169100.56146395585,167583.44307609819,166077.12323094162,164581.53257334343,163096.6021683506,161622.26349874775,160158.44846262006,158705.08937092891,157262.11894510227,155829.47031463819,154407.07701472225,152994.87298385816,151592.79256151247,150200.77048577202,148818.74189101509,147446.64230559554,146084.4076495406,144731.97423226107,143389.27875027532,142056.25828494542,140732.85030022694,139418.99264043092,138114.62352799912,136819.68156129139,{"$f":"LT95*LS90*LT7","v":135534.10571238611},134257.83532489295,132990.81011177812,131732.97015320178,130484.25589436831,129244.6081433884,128013.96806915312,126792.27719922081,125579.4774177155,124375.51096323723,123180.32042678479,121993.84874968952,120816.03922156196,119646.83547824909,118486.18149980395,117334.02160846668,116190.30046665686,115054.96307497766,113927.95477023096,112809.22122344423,111698.7084379083,110596.36274722671,109502.13081337571,108415.95962477577,107337.79649437392,106267.58905773697,105205.28527115587,104150.83340976054,103104.18206564586,102065.28014600802,101034.07687129166,100010.52177334776,98994.564693601787,97986.155781232446,96985.245491360824,95991.784583249872,95005.724118514379,94027.015459340691,93055.610266717165,92091.460498674409,91134.518408535776,90184.736543177642,89242.067741299863,88306.465131705991,87377.882131593491,86456.272444853486,85541.590060380506,84633.789250391681,83732.824568755852,82838.650849331883,81951.223204316746,81070.497022603027,80196.427968145887,79328.971978339105,78468.085262400855,77613.72429976835,76765.845838501977,75924.406893698295,75089.364745912491,74260.676939589466,73438.301281504348,72622.195839211563,71812.318939503049,71008.629166875209,{"$f":"OF95*OE90*OF7","v":70211.085362004742},69419.646620233121,68634.272290059846,67854.921971644231,67081.555515316039,66314.133020094363,65552.614832215186,64796.961543667392,64047.133990737158,63303.09325256064,62564.800649685181,61832.217742638415,61105.3063305061,60384.028449517617,59668.346371639906,58958.222603179493,58253.619883392341,57554.501183101871,56860.829703324911,56172.568873905431,55489.682352156364,54812.13402150898,54139.887990170166,53472.908589787468,52811.160374121733,52154.60811772741,51503.216814640531,50856.951677074067,50215.778134120985,49579.661830464698,48948.568625096857,48322.464590042706,47701.316009093658,47085.089376547156,46473.751395953885,45867.268978872125,45265.609243629413,44668.739514091103,44076.627318436265,43489.240387940561,42906.546655766084,42328.514255758237,41755.111521249564,41186.306983870403,40622.069372366524,40062.367611423477,39507.170820497777,38956.448312654837,38410.169593413608,37868.304359597867,37330.822498194197,36797.694085216448,36268.889384576934,35744.378846963977,35224.133108726019,34708.122990762196,34196.319497419296,33688.693815395069,33185.217312647961,32685.861537313056,32190.598216624334,31699.399255843178,31212.23673719303,30729.082918800257,{"$f":"QR95*QQ90*QR7","v":30249.910233641134},29774.691288494902,29303.398862902864,28836.005908133593,28372.485546154076,27912.811068606759,27456.955935792623,27004.893775660072,26556.598382799726,26112.043717445013,25671.203904478534,25234.053232444203,24800.566152565192,24370.71727776737,23944.48138170864,23521.83339781372,23102.748418314604,22687.201693296622,22275.168629749918,21866.624790626545,21461.545893902974,21059.907811648078,20661.686569096451,20266.85834372721,19875.399464348069,19487.286410184752,19102.495809975728,18721.004441072142,18342.78922854301,17967.827244285643,17596.095706141146,17227.571977015177,16862.233564003731,16500.058117524022,16141.023430450456,15785.107437255561,15432.288213156015,15082.543973263513,14735.853071740663,14392.194000961797,14051.545390678613,13713.886007190693,13379.194752520874,13047.450663595386,12718.6329114288,12392.720800313671,12069.69376701496,11749.531379969094,11432.213338487752,11117.719471966224,10806.029739096432,10497.124227084514,10190.983150873008,9887.5868523674981,9586.9157996678423,9288.9505863038466,8993.6719304754079,8701.0606742970849,8411.0977830470893,8123.7643444206351,7839.0415677876817,7556.9107834549814,7277.3534419324305,7000.3511132037438,{"$f":"TD95*TC90*TD7","v":6725.8854860013498},6453.9383670855323,6184.4916805277908,5917.5274669983819,5653.0278830580282,5390.9752004537631,5131.3518054188944,4874.1401979770553,4619.3229912503421,4366.8829107714719,4116.8027937999886,3869.0655886424493,3623.6543539766121,3380.5522581795499,3139.7425786597209,2901.2087011929389,2664.9341192622287,2430.9024334015598,2199.097350543404,1969.5026833701363,1742.1023496692226,1516.8803716921868,1293.8208755173393,1072.9080904162386,854.12634822386565,637.46008271249434,422.89382896923109,210.41222277720689,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999878},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.4732460147246263E-3,8.4117074636784299E-3,8.3505682826690419E-3,8.2898260367071999E-3,8.2294783050713277E-3,8.1695226812261938E-3,8.1099567727420472E-3,8.0507782012141944E-3,{"$f":"EJ96/$H$96","v":7.991984602183028E-3},7.9335736250544953E-3,7.8755429330210173E-3,7.8178902029828485E-3,7.7606131254698901E-3,7.7037094045639088E-3,7.6471767578212193E-3,7.591012916195781E-3,7.5352156239627405E-3,7.479782638642388E-3,7.4247117309245428E-3,7.3700006845933636E-3,7.3156472964525853E-3,7.2616493762511555E-3,7.2080047466093044E-3,7.1547112429450237E-3,7.101766713400957E-3,7.0491690187716961E-3,6.9969160324314808E-3,6.9450056402623117E-3,6.8934357405824728E-3,6.8422042440754276E-3,6.7913090737191338E-3,6.7407481647157562E-3,6.6905194644217587E-3,6.6406209322783941E-3,6.5910505397425928E-3,6.5418062702182183E-3,6.4928861189877292E-3,6.4442880931442062E-3,6.3960102115237704E-3,6.3480505046383806E-3,6.3004070146090016E-3,6.253077795099149E-3,6.2060609112488032E-3,6.1593544396087024E-3,6.1129564680750025E-3,6.066865095824288E-3,6.0210784332489671E-3,5.9755946018930188E-3,5.9304117343881033E-3,5.885527974390025E-3,5.8409414765155645E-3,5.7966504062796423E-3,5.7526529400328688E-3,5.7089472648994069E-3,5.6655315787152152E-3,5.6224040899666124E-3,5.579563017729207E-3,5.5370065916071545E-3,5.4947330516727658E-3,5.4527406484064433E-3,5.4110276426369746E-3,5.3695923054821321E-3,5.3284329182896337E-3,5.2875477725784154E-3,5.2469351699802472E-3,5.2065934221816644E-3,5.166520850866242E-3,5.1267157876571708E-3,5.0871765740601767E-3,5.0479015614067532E-3,5.0088891107977016E-3,4.9701375930470111E-3,{"$f":"GV96/$H$96","v":4.9316453886260343E-3},4.8934108876079871E-3,4.8554324896127555E-3,4.8177086037520123E-3,4.7802376485746563E-3,4.7430180520125313E-3,4.7060482513264744E-3,4.6693266930526531E-3,4.6328518329492212E-3,4.596622135943247E-3,4.5606360760779719E-3,4.5248921364603369E-3,4.4893888092088314E-3,4.4541245954016085E-3,4.4190980050249134E-3,4.3843075569217904E-3,4.3497517787410827E-3,4.3154292068867256E-3,4.2813383864673017E-3,4.2474778712459152E-3,4.2138462235903167E-3,4.1804420144233309E-3,4.1472638231735458E-3,4.1143102377262947E-3,4.0815798543749086E-3,4.0490712777722327E-3,4.0167831208824407E-3,3.9847140049330933E-3,3.9528625593674852E-3,3.9212274217972545E-3,3.8898072379552526E-3,3.8586006616486961E-3,3.8276063547125695E-3,3.7968229869632911E-3,3.7662492361526453E-3,3.7358837879219713E-3,3.7057253357566187E-3,3.6757725809406401E-3,3.6460242325117602E-3,3.6164790072165894E-3,3.5871356294660886E-3,3.5579928312912913E-3,3.5290493522992694E-3,3.5003039396293467E-3,3.4717553479095727E-3,3.4434023392134207E-3,3.4152436830167526E-3,3.3872781561550048E-3,3.3595045427806383E-3,3.3319216343208093E-3,3.3045282294352878E-3,3.2773231339746161E-3,3.2503051609385041E-3,3.2234731304344464E-3,3.1968258696365927E-3,3.170362212744833E-3,3.144081000944128E-3,3.1179810823640602E-3,3.0920613120386164E-3,3.0663205518661977E-3,3.0407576705698599E-3,3.0153715436577653E-3,2.9901610533838757E-3,2.9651250887088535E-3,{"$f":"JH96/$H$96","v":2.9402625452611929E-3},2.9155723252985667E-3,2.89105333766939E-3,2.8667044977746057E-3,2.8425247275296844E-3,2.8185129553268415E-3,2.7946681159974588E-3,2.7709891507747327E-3,2.747475007256524E-3,2.7241246393684211E-3,2.7009370073270114E-3,2.6779110776033598E-3,2.6550458228867028E-3,2.6323402220483289E-3,2.6097932601056853E-3,2.5874039281866741E-3,2.5651712234941544E-3,2.5430941492706476E-3,2.5211717147632377E-3,2.4994029351886765E-3,2.4777868316986826E-3,2.4563224313454389E-3,2.4350087670472827E-3,2.4138448775545946E-3,2.3928298074158767E-3,2.3719626069440276E-3,2.3512423321828037E-3,2.3306680448734744E-3,2.3102388124216638E-3,2.2899537078643851E-3,2.2698118098372524E-3,2.2498122025418898E-3,2.2299539757135224E-3,2.2102362245887421E-3,2.1906580498734685E-3,2.1712185577110851E-3,2.1519168596507605E-3,2.1327520726159418E-3,2.1137233188730357E-3,2.0948297260002628E-3,2.0760704268566895E-3,2.0574445595514341E-3,2.038951267413055E-3,2.0205896989590991E-3,2.0023590078658408E-3,1.9842583529381744E-3,1.9662868980796959E-3,1.9484438122629381E-3,1.9307282694997873E-3,1.9131394488120621E-3,1.8956765342022603E-3,1.8783387146244722E-3,1.8611251839554621E-3,1.8440351409659099E-3,1.8270677892918189E-3,1.810222337406084E-3,1.7934979985902264E-3,1.7768939909062823E-3,1.7604095371688601E-3,1.7440438649173459E-3,1.7277962063882778E-3,1.7116657984878696E-3,1.6956518827646969E-3,1.6797537053825325E-3,{"$f":"LT96/$H$96","v":1.663970517093342E-3},1.648301573210431E-3,1.6327461335817449E-3,1.6173034625633189E-3,1.6019728289928857E-3,1.5867535061636273E-3,1.5716447717980754E-3,1.5566459080221683E-3,1.541756201339449E-3,1.526974942605411E-3,1.5123014270019943E-3,1.497734954012219E-3,1.4832748273949762E-3,1.4689203551599482E-3,1.4546708495426818E-3,1.4405256269798012E-3,1.4264840080843594E-3,1.4125453176213345E-3,1.398708884483262E-3,1.3849740416660105E-3,1.37134012624469E-3,1.3578064793497045E-3,1.3443724461429344E-3,1.3310373757940593E-3,1.3178006214570159E-3,1.3046615402465868E-3,1.2916194932151284E-3,1.2786738453294268E-3,1.2658239654476887E-3,1.2530692262966629E-3,1.2404090044488914E-3,1.2278426803000939E-3,1.2153696380466778E-3,1.2029892656633789E-3,1.1907009548810285E-3,1.1785041011644489E-3,1.1663981036904767E-3,1.1543823653261062E-3,1.1424562926067639E-3,1.1306192957147049E-3,1.1188707884575322E-3,1.10721018824684E-3,1.0956369160769776E-3,1.0841503965039376E-3,1.0727500576243631E-3,1.0614353310546738E-3,1.0502056519103152E-3,1.0390604587851224E-3,1.0279991937308061E-3,1.0170213022365532E-3,1.0061262332087446E-3,9.9531343895079049E-4,9.8458237514308187E-4,9.7393250082305246E-4,9.6336327836536045E-4,9.5287417346217988E-4,9.4246465510360792E-4,9.321341955581807E-4,9.2188227035350592E-4,9.1170835825700057E-4,9.016119412567458E-4,8.915925045424449E-4,8.816495364864955E-4,8.7178252862516739E-4,{"$f":"OF96/$H$96","v":8.619909756398909E-4},8.5227437533864968E-4,8.4263222863748292E-4,8.330640395420915E-4,8.2356931512955224E-4,8.1414756553013475E-4,8.0479830390922387E-4,7.9552104644934566E-4,7.8631531233229728E-4,7.7718062372137775E-4,7.6811650574372392E-4,7.5912248647274315E-4,7.5019809691065289E-4,7.4134287097111498E-4,7.3255634546197303E-4,7.2383806006808969E-4,7.1518755733427882E-4,7.0660438264833966E-4,6.9808808422418668E-4,6.8963821308507629E-4,6.8125432304693204E-4,6.7293597070176272E-4,6.6468271540117774E-4,6.5649411923999774E-4,6.4836974703995831E-4,6.4030916633350799E-4,6.3231194734770016E-4,6.2437766298817604E-4,6.1650588882324194E-4,6.0869620306803704E-4,6.0094818656879179E-4,5.9326142278717873E-4,5.8563549778475237E-4,5.780700002074781E-4,5.7056452127035161E-4,5.6311865474210606E-4,5.5573199693000844E-4,5.484041466647415E-4,5.41134705285375E-4,5.3392327662442297E-4,5.2676946699298634E-4,5.1967288516598228E-4,5.126331423674585E-4,5.0564985225599142E-4,4.987226309101703E-4,4.9185109681416342E-4,4.8503487084336873E-4,4.7827357625014654E-4,4.7156683864963539E-4,4.6491428600564888E-4,4.5831554861665508E-4,4.5177025910183547E-4,4.4527805238722614E-4,4.3883856569193762E-4,4.3245143851445471E-4,4.2611631261901605E-4,4.1983283202207182E-4,4.1360064297881963E-4,4.0741939396981918E-4,4.0128873568768294E-4,3.952083210238448E-4,3.8917780505540514E-4,3.8319684503205142E-4,3.77265100363055E-4,{"$f":"QR96/$H$96","v":3.7138223260434319E-4},3.6554790544564584E-4,3.5976178469771599E-4,3.5402353827962543E-4,3.483328362061335E-4,3.4268935057512809E-4,3.3709275555514063E-4,3.3154272737293266E-4,3.2603894430115475E-4,3.2058108664607639E-4,3.1516883673538752E-4,3.0980187890606979E-4,3.0447989949234023E-4,2.9920258681366178E-4,2.939696311628261E-4,2.8878072479410373E-4,2.8363556191146361E-4,2.7853383865686121E-4,2.7347525309859381E-4,2.6845950521972399E-4,2.6348629690657008E-4,2.5855533193726359E-4,2.5366631597037236E-4,2.4881895653359066E-4,2.440129630124945E-4,2.3924804663936206E-4,2.3452392048205968E-4,2.2984029943299162E-4,2.2519690019811436E-4,2.2059344128601518E-4,2.1602964299705305E-4,2.11505227412564E-4,2.0701991838412834E-4,2.0257344152290035E-4,1.9816552418900046E-4,1.9379589548096837E-4,1.8946428622527869E-4,1.8517042896591611E-4,1.809140579540121E-4,1.7669490913754216E-4,1.7251272015108223E-4,1.6836723030562507E-4,1.6425818057845619E-4,1.6018531360308824E-4,1.561483736592546E-4,1.5214710666296036E-4,1.4818126015659231E-4,1.4425058329908558E-4,1.4035482685614842E-4,1.3649374319054313E-4,1.3266708625242431E-4,1.2887461156973283E-4,1.2511607623864665E-4,1.2139123891408619E-4,1.1769985980027599E-4,1.1404170064136101E-4,1.1041652471207776E-4,1.0682409680847976E-4,1.0326418323871735E-4,9.9736551813870946E-5,9.6240971838838205E-5,9.2777214103274155E-5,8.9345050872584038E-5,8.5944255878969301E-5,{"$f":"TD96/$H$96","v":8.2574604312525394E-5},7.9235872812391666E-5,7.5927839457953122E-5,7.2650283760093443E-5,6.9402986652499201E-5,6.6185730483014861E-5,6.299829900504835E-5,5.9840477369026791E-5,5.6712052113902381E-5,5.3612811158707716E-5,5.0542543794160714E-5,4.7501040674318471E-5,4.4488093808280241E-5,4.1503496551938543E-5,3.8547043599778968E-5,3.5618530976727745E-5,3.2717756030047091E-5,2.9844517421278116E-5,2.6998615118230706E-5,2.4179850387020601E-5,2.1388025784152925E-5,1.8622945148652155E-5,1.5884413594238233E-5,1.3172237501548556E-5,1.0486224510405503E-5,7.8261835121293589E-6,5.1919246418962948E-6,2.583259271141167E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":4.9174505832082268E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":6.0631826167523162E-2},{"$f":"SUM(K98:XFD98)","v":4.9174505832082268E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.624550654449853E-5,2.0749238631392642E-5,1.9187237286083338E-5,2.0641559922377789E-5,1.9090760643671739E-5,2.0534221827480755E-5,2.0480681131380655E-5,1.8946535685592948E-5,{"$f":"EJ92*EJ97","v":2.0373857651715776E-5},1.8850716066300033E-5,2.0267379626093955E-5,2.0214270734062847E-5,1.7253727679589903E-5,2.0108314311496187E-5,1.8612340984624936E-5,2.0002707823270048E-5,1.8517466682102877E-5,1.9897452963775781E-5,1.9844957909348446E-5,1.8375671973365263E-5,1.9740233550722497E-5,1.8281489819014027E-5,1.9635864819715367E-5,1.9583814287488493E-5,1.5358523436271409E-5,1.947998180702001E-5,1.8047266363587679E-5,1.9376508624411969E-5,1.7954074987745117E-5,1.9273396118495613E-5,1.9221975536529007E-5,1.7814827477146583E-5,1.9119406522111646E-5,1.7722358176724229E-5,1.9017201415008876E-5,1.8966235705940752E-5,1.4921883759117811E-5,1.8864578709335157E-5,1.7492466017173457E-5,1.8763288550777761E-5,1.740102599115026E-5,1.8662366321149513E-5,1.8612043508137242E-5,1.7264424711962322E-5,1.8511675118075819E-5,1.7173731927612946E-5,1.8411677186837883E-5,1.8361817437110493E-5,1.4490674274750221E-5,1.8262376933498698E-5,1.6948322160039549E-5,1.8163309145392159E-5,1.6858690769561756E-5,1.8064614901334974E-5,1.80154081059162E-5,1.6724818355424656E-5,1.7917275641144703E-5,1.6635955017611544E-5,1.7819518612231437E-5,1.7770781102318467E-5,1.5284343110777079E-5,1.7673588502310321E-5,1.6415152599486698E-5,1.7576772981492046E-5,1.6327376945977105E-5,1.7480335129820307E-5,1.743225800398361E-5,1.6196301038647974E-5,1.7336387680160311E-5,1.61093102702328E-5,1.7240896337282497E-5,1.7193292929170266E-5,{"$f":"GV92*GV97","v":1.3646679850490153E-5},1.7098370911065352E-5,1.5893216281072291E-5,1.7003828960150716E-5,1.5807334166446311E-5,1.6909667449804956E-5,1.6862729467194263E-5,1.5679108722520177E-5,1.6769139243406723E-5,1.559402469644192E-5,1.6675930245789113E-5,1.6629468788229551E-5,1.3234794133094996E-5,1.6536832100840677E-5,1.5382718435749873E-5,1.6444577220900347E-5,1.5298759183405528E-5,1.6352704325594648E-5,1.6306911169107602E-5,1.5173425686681153E-5,1.6215611515690244E-5,1.5090274421622732E-5,1.6124694156144082E-5,1.6079378860071736E-5,1.283014790975206E-5,1.5989035066389072E-5,1.4883815354867881E-5,1.5899073691145435E-5,1.4801800571094302E-5,1.5809494734204837E-5,1.5764848654935595E-5,1.4679389156836358E-5,1.5675843264469948E-5,1.4598189254990392E-5,1.5587220171301006E-5,1.5543051957410081E-5,1.3455024289040589E-5,1.5455002123066829E-5,1.439661881770044E-5,1.5367334298526961E-5,1.4316563097462911E-5,1.5280048323789637E-5,1.5236548473237464E-5,1.41970935944172E-5,1.5149834918546785E-5,1.4117856925202755E-5,1.5063502705068997E-5,1.502047952542067E-5,1.2043747280125745E-5,1.4934718855668798E-5,1.392120019462428E-5,1.48493388688624E-5,1.3843111775433516E-5,1.4764339261275138E-5,1.472198199861815E-5,1.3726594671081558E-5,1.4637552341325706E-5,1.3649327004419703E-5,1.4553502206510964E-5,1.4511619341921143E-5,1.1662460943813774E-5,1.4428137770590066E-5,1.3457594247593197E-5,1.434503473084708E-5,{"$f":"JH92*JH97","v":1.338147561493146E-5},1.4262309790151216E-5,1.4221088966270172E-5,1.326791294912281E-5,1.4138930319262921E-5,1.319261454165012E-5,1.4057148602831957E-5,1.4016398937678945E-5,1.1289358333323363E-5,1.3935181671368144E-5,1.3005802648187955E-5,1.3854340047351767E-5,1.2931651095744245E-5,1.3773873518040002E-5,1.3733780737869031E-5,1.282103728751844E-5,1.3653875784794992E-5,1.2747703424902816E-5,1.3574344479843645E-5,1.3534718755829635E-5,1.1781443795723565E-5,1.3455746776378631E-5,1.256579723223106E-5,1.3377146891883401E-5,1.2493605379990527E-5,1.329891845240437E-5,1.3259943317084862E-5,1.2385927992094478E-5,1.3182270791812064E-5,1.2314549490416001E-5,1.3104968017868404E-5,1.3066455068171027E-5,1.0568202782703089E-5,1.2989705596254704E-5,1.2137523008745927E-5,1.2913324087586642E-5,1.20672792817846E-5,1.2837309801583036E-5,1.279944013180208E-5,1.1962519727103375E-5,1.2723975260579163E-5,1.1893083396073948E-5,1.2648875699801523E-5,1.2611462664958908E-5,1.0220317050915116E-5,1.2536909587473485E-5,1.1720900939905575E-5,1.2462719825048114E-5,1.1652590010559126E-5,1.2388892557235138E-5,1.2352114599041141E-5,1.1550724204408627E-5,1.227882950792321E-5,1.1483213275026579E-5,1.2205904806974525E-5,1.2169577333761174E-5,9.8809554486402122E-6,1.2097191597494316E-5,1.1315830507550436E-5,1.2025164074118379E-5,1.1249433703454789E-5,1.1953493873241242E-5,1.1917792487545862E-5,1.1150432665431675E-5,{"$f":"LT92*LT97","v":1.1846656577484176E-5},1.1084827184500996E-5,1.1775875717454288E-5,1.1740618141923843E-5,1.0268571412269878E-5,1.1670368115841454E-5,1.0922192080856417E-5,1.160047080398521E-5,1.0857687761197627E-5,1.1530925255136783E-5,1.1496284092034344E-5,1.0761518170044286E-5,1.1427264383872838E-5,1.0697795363832127E-5,1.135859402046736E-5,1.1324389536262145E-5,9.227840303581385E-6,1.1256241344593374E-5,1.0539849098796579E-5,1.1188440024810661E-5,1.0477213000956855E-5,1.1120984573242578E-5,1.1087386232204592E-5,1.0383837705676726E-5,1.1020447683681318E-5,1.0321972314836087E-5,1.0953852459751416E-5,1.0920683272707288E-5,8.9140495326816246E-6,1.0854601100867689E-5,1.0168650080160828E-5,1.078885966338098E-5,1.0107855638806616E-5,1.0723457911803026E-5,1.0690884088736953E-5,1.0017234129056097E-5,1.0625989885451688E-5,9.9571987168034202E-6,1.0561432717804399E-5,1.052928018781271E-5,8.6087128254773451E-6,1.0465226563072735E-5,9.8084304730736062E-6,1.0401507284409111E-5,9.7494491135990471E-6,1.0338121265641531E-5,1.0306552887738236E-5,9.6615379521864381E-6,1.0243664709920093E-5,9.6033031875948431E-6,1.0181107052222223E-5,1.014995182324759E-5,8.9141369977178843E-6,1.0087887871929165E-5,9.4590143551758687E-6,1.0026151668369873E-5,9.4018157632910804E-6,9.9647420950917451E-6,9.9341594443258387E-6,9.3165689834292048E-6,9.8732377111143612E-6,9.260103901577198E-6,9.8126397945844943E-6,9.7824619136786853E-6,{"$f":"OF92*OF97","v":8.0231304388423861E-6},9.7223475965457877E-6,9.1202159949127811E-6,9.6625542560367321E-6,9.0647683640497929E-6,9.6030807492590311E-6,9.5734635753496463E-6,8.9821378338368341E-6,9.5144676681908646E-6,8.9274100744392249E-6,9.4557887216628221E-6,9.4265677477595697E-6,7.7427138281107955E-6,9.368362075159579E-6,8.7918412836885287E-6,9.3104704692217951E-6,8.7381115417887872E-6,9.2528917670070035E-6,9.2242193905933474E-6,8.6580472982302136E-6,9.1671078572469024E-6,8.6050233242715656E-6,9.1103063080837379E-6,9.0820214113078299E-6,7.470412603004384E-6,9.0256826395177218E-6,8.4736890480122582E-6,8.9696509165956311E-6,8.4216430651571236E-6,8.9139250644452409E-6,8.8861764711815933E-6,8.344093619890286E-6,8.8309072117361593E-6,8.2927389176816852E-6,8.7759408689762738E-6,8.7485709211518445E-6,7.71116734895507E-6,8.694056731287357E-6,8.1655522501614E-6,8.6398424928773451E-6,8.1151550284114045E-6,8.5859270171147369E-6,8.5590809433430508E-6,8.0400676471524833E-6,8.5056113795450321E-6,7.9903469091392439E-6,8.4524376005704426E-6,8.42596125756791E-6,6.9496919137044268E-6,8.3732289183237036E-6,7.8672190853289744E-6,8.3207893791367938E-6,7.8184349320474377E-6,8.2686414445248622E-6,8.2426764551391994E-6,7.7457558896474389E-6,8.1909636842529054E-6,7.6976331812076042E-6,8.1395395261839859E-6,8.1139353027026391E-6,6.7010191407065926E-6,8.0629418181073591E-6,7.5784739826960606E-6,8.0122339514361764E-6,{"$f":"QR92*QR97","v":7.5312666685488562E-6},7.9618105041865443E-6,7.9367050632629461E-6,7.4609414814206544E-6,7.8867059975992884E-6,7.4143803928124381E-6,7.8369883545400364E-6,7.8122346918835054E-6,6.4599574140023351E-6,7.7629369351743927E-6,7.2990985173792697E-6,7.7139176045565191E-6,7.2534314201231619E-6,7.6651755018099472E-6,7.6409080365367647E-6,7.1854050576849031E-6,7.5925795297115938E-6,7.1403688422243516E-6,7.5445252568943157E-6,7.5206005842588067E-6,6.6498239608141672E-6,7.4729554189067286E-6,7.0288722397417666E-6,7.4255814971034547E-6,6.9847084748401934E-6,7.3784776238886616E-6,7.3550265822966589E-6,6.9189255515109531E-6,7.3083255432084912E-6,6.875377250989047E-6,7.2618915690162665E-6,7.2387743587764958E-6,6.0000911607201352E-6,7.1927387476229621E-6,6.7675734281249356E-6,7.1469672238637921E-6,6.7248759671606317E-6,7.1014585984741179E-6,7.0788025014319694E-6,6.6612809163417463E-6,7.0336859968823929E-6,6.6191834746229903E-6,6.9888294236618898E-6,6.9664982411070167E-6,5.7809876856368158E-6,6.9220293445098059E-6,6.514979770653289E-6,6.8778174208890641E-6,6.4737115484424217E-6,6.8338612895529393E-6,6.8119787774622891E-6,6.4122487798219017E-6,6.7684041242796975E-6,6.371565145503092E-6,6.7250823187950232E-6,6.7035158667362817E-6,5.5688989610005261E-6,6.6605711305596231E-6,6.2708689813864092E-6,6.6178763084112885E-6,6.2309929926380218E-6,6.5754302300731442E-6,6.5543001046679012E-6,6.1716070340656275E-6,{"$f":"TD92*TD97","v":6.512224952137016E-6},6.1323002530146246E-6,6.4703956264576002E-6,6.4495727851005427E-6,5.7187156641853444E-6,6.4081100193289983E-6,6.0350193557371497E-6,6.3668901763498262E-6,5.996498742044908E-6,6.3259120983223489E-6,6.3055133599494433E-6,5.9391343671413337E-6,6.2648957632941355E-6,5.9011676656801076E-6,6.224517046855508E-6,6.2044169093031104E-6,5.1651360778431216E-6,6.1643943580050338E-6,5.8072102697430994E-6,6.124607816843307E-6,5.7700083976431323E-6,6.0850561420400409E-6,6.0653680227728818E-6,5.7146107402278416E-6,6.0261665083888551E-6,5.6779475996724E-6,5.9871970119146011E-6,5.9677989156422782E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":4.9174505832081383E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":384978.63098227297},{"$f":"NPV($F$100,M70:ACA70)","v":386871.74437571946},388774.16706072615,390685.9448152752,392607.12364245846,394537.74977158586,396477.86965929792,398427.52999068314,400386.77768040163,402355.65987381508,404334.22394811868,406322.51751348306,408320.58841420122,410328.48472983378,412346.25477637566,414373.94710740936,416411.61051527871,418459.29403226182,420517.04693174944,422584.91872943315,424662.95918449393,426751.21830080281,428849.74632812088,430958.59376331099,433077.81135155063,435207.45008755568,437347.56121680519,439498.19623677555,441659.40689817892,443831.24520620983,446013.76342179539,448207.01406285266,450411.04990555422,452625.9239855957,454851.6895994732,457088.40030576754,459336.10992642876,461594.87254807487,463864.74252329214,466145.77447194385,468438.02328248072,470741.54411326774,473056.39239390817,475382.62382657587,477720.29438735865,480069.46032760438,482430.17817527248,484802.504736298,487186.49709595414,489582.2126202294,491989.70895720739,494409.04403845163,496840.2760804022,499283.46358577476,501738.66534497042,504205.94043748925,506685.3482333502,509176.94839452353,511680.80087636231,514196.96592904854,516725.50409904023,519266.4762305303,521819.94346691092,524385.96725224168,526964.60933273239,{"$f":"NPV($F$100,BY70:AEM70)","v":529555.93175822543},532159.99688369152,534776.86737072724,537406.60618906573,540049.27661808988,542704.94224835676,545373.66698312585,548055.51503989857,550750.55095196189,553458.83956994268,556180.44606336672,558915.43592223083,561663.87495857105,564425.82930805325,567201.3654315616,569990.55011679954,572793.45047989418,575610.1339670138,578440.66835599078,581285.12175794924,584143.56261894817,587016.05972162576,589902.68218685698,592803.49947541254,595718.58138963568,598647.99807511747,601591.82002238859,604550.11806861078,607522.96339928592,610510.42754996626,613512.5824079765,616529.50021414424,619561.25356453785,622607.91541221156,625669.55906896468,628746.25820710452,631838.08686121472,634945.11942994362,638067.43067778973,641205.09573690291,644358.19010888983,647526.7896666358,650710.97065612557,653910.8096982775,657126.38379079418,660357.77031000832,663605.04701274575,666868.29203819728,670147.58390980354,673443.0015371379,676754.62421780289,680082.53163935174,683426.8038811913,686787.52141651756,690164.76511424629,693558.61624096788,693988.08679202443,694042.67460611684,694218.25272537256,694266.0899999208,694435.18348581274,694476.18703631673,694513.43518408795,694672.33751526324,{"$f":"NPV($F$100,EK70:AGY70)","v":694702.6225258467},694854.82843810262,694878.06493952929,694897.4359173947,695165.33613485913,695178.14647696575,695313.54745665798,695319.09504006116,695447.50112589425,695445.69749580219,695439.87314290914,695557.30815214489,695543.9951235638,695654.21009638626,695633.31761740963,695608.28749046172,695963.37260797678,695931.88180449896,696024.59659311362,695985.30460218445,696070.48796507495,696023.30080048786,695971.81419055827,696045.20658666699,695985.67889462004,696051.30070428236,695983.63548503385,695911.54675562214,696225.0206226334,696145.9232823404,696192.65767177264,696105.18678223598,696143.81918226939,696047.87488855212,695947.33509483398,695973.30488414702,695864.1368186227,695881.75058567966,695763.85178719158,695641.22585132555,695909.67759087216,695779.45973572077,695776.71031650074,695637.51054415875,695626.05245777883,695477.7646868052,695324.56697349623,695299.51971562463,695137.06963290216,695103.04389710876,694931.23260105622,694754.37169359752,694840.25814803911,694654.52595343394,694597.90556028148,694402.53838310321,694336.55779795756,694131.44288676628,693921.08078126528,693840.51628471573,693620.23189709103,693530.02049716061,693299.69814621727,693063.98033123941,{"$f":"NPV($F$100,GW70:AJK70)","v":693230.57084292406},692985.97272554936,692872.14198323316,692617.22137901897,692493.34438285953,692227.98152798344,691957.01663418056,691817.50846240181,691535.91607185721,691386.05716739327,691093.71441072586,690795.61230530788,690905.53752925829,690597.85170101526,690422.59718029434,690103.85832547524,689917.82831424917,689587.90922947682,689252.01129468996,689049.23720153631,688701.96244335128,688488.08953198383,688129.3074550333,687764.37963007472,687813.26631535136,687438.0064294464,687196.84927783941,686809.76016449195,686557.05247342202,686157.99903661234,685752.56663554627,685481.93230790866,685064.32695380214,684781.79876311601,684351.88187026407,683915.40894570295,683756.51813729154,683308.2184331665,682995.69601117726,682534.73554395349,682209.83200111811,681736.06723365106,681255.49516280822,680911.39801907144,680417.80014862062,680060.95717610291,679554.18626786687,679040.42011583399,678952.24361218209,678426.49555397278,678038.20809525379,677498.92280904856,677097.37857351126,676544.40363509848,675984.17012101656,675562.09678972187,674987.93857636082,674552.22124704567,673963.98198673292,673368.28476520942,673204.16830146476,672595.58844406297,672126.15693531698,671503.10882615624,{"$f":"NPV($F$100,JI70:ALW70)","v":671019.49013418774},670381.81192109268,669736.39602750493,669230.82952025079,668570.53410579497,668050.36931157426,667375.02836472739,666691.73821290478,666446.08760794415,665748.95708754042,665192.66591057205,664480.07823076786,663908.61137352488,663180.39468046103,662443.93167706172,661849.00998692028,661096.6533114803,660486.11950244312,659717.69289160089,658940.79557113047,658456.90281913616,657664.40554625646,657014.43693181779,656205.42487208941,655539.22310163465,654713.51371893403,653879.01435806241,653187.74590407335,652336.26828532259,651628.3031790274,650759.66008970304,649881.98887531587,649454.27269082109,648560.65279434493,647811.2548823239,646900.00428604649,646133.25725038094,645204.18215817714,644265.74368822016,643472.22920845659,642515.66815341846,641704.31253352633,640729.43013927061,639744.93173172034,639216.64777536038,638215.0496923672,637359.36600756308,636338.95216569526,635464.73398490483,634425.29864318506,633375.89126680698,632473.09939882567,631404.35423841281,630482.50560416398,629394.21166226408,628295.67768324097,627659.68349097017,626542.82653802028,625573.57388585247,624436.64275866933,623447.5966038222,622290.37289018917,621122.53108487604,620102.99309311551,{"$f":"NPV($F$100,LU70:AOI70)","v":618914.52311827289},617874.63726100628,616665.31513141666,615445.09060925024,614533.83244232775,613293.19831053342,612201.85028404742,610939.79798547004,609827.31153549603,608543.60913977271,607248.59897769673,606103.5719861025,604786.55555800674,603619.80154378107,602280.54100872693,600929.67102207744,600054.18233742064,598682.29978296801,597461.38269570062,596066.66270857409,594823.1867186717,593405.38310500898,591975.54367249156,590697.36360533291,589244.06265891436,587942.69896690547,586465.68404604378,584976.31328090478,583968.84211025934,582456.99047832855,581097.77560302196,579561.57966169075,578178.29744938342,576617.49587426649,575043.88577309018,573623.60229070985,572024.9856324282,570579.97177306609,568956.08058895706,567319.04140147357,566170.4825773316,564509.40254556527,563002.62036040623,561315.59620126605,559783.14493418881,558069.8992731563,556343.02501146251,554771.13349076919,553017.61237057508,551419.34808243299,549638.89568437426,547844.45457735367,546375.40727877757,544554.43344605784,542889.40196582861,541040.77736402268,539348.36779697181,537471.79794491804,535580.72498741443,533846.27320860664,531926.80360572657,530164.2267347367,528216.05853370647,526253.0051334548,{"$f":"NPV($F$100,OG70:AQU70)","v":524791.77190721629},522801.2513170293,520968.30651740171,518948.33165440836,517086.20251512161,515036.46083318786,512971.29217655282,511064.37109479745,508968.9567294161,507032.05855701322,504906.07801455038,502764.26518941502,501131.03283358132,498959.88234292361,496947.92352591699,494745.40427615627,492702.34343006898,490468.12371251691,488217.49660262035,486126.72476362501,483843.88913382951,481721.17399090703,479405.7897324622,477073.56815236999,475256.74418534659,472893.19825975783,470690.43953421147,468293.49263244477,466057.59597180481,463626.89605847397,461178.74835282064,458892.04203207523,456409.60233173124,454088.86533048452,451571.77269320906,449036.77622055798,446843.96022570261,444274.6438608687,441867.68251349882,439262.7993360901,436820.5299657468,434179.70629285334,431520.32636206219,429023.94480262126,426328.05245554715,423795.41531391005,421062.62742117705,418310.79942058912,416088.16182736651,413300.64958016231,410677.03769895603,407851.66852440726,405190.45373878098,402326.83107768814,399443.48037739936,396724.66126665234,393802.45035447582,391045.02285600809,388083.54515613144,385101.82618496259,382656.27335097548,379636.490046366,376782.12245415687,373722.05154315993,{"$f":"NPV($F$100,QS70:ATG70)","v":370827.64500697405},367726.86566473625,364605.1149008575,361649.3974451237,358486.29460935557,355489.47128553741,352284.58493174473,349058.18276108784,346374.97082879097,343107.97698672896,340007.88053908921,336698.01930480625,333555.29813246068,330202.12294182944,326826.65699924546,323618.6908194315,320199.22812582867,316947.50512641686,313483.5878551029,309996.80238454352,306869.19453524007,303338.19419949636,299975.53074344597,296398.91579823627,292990.87368233071,289368.17016993515,285721.77130493056,282244.29463773727,278551.08274372807,275027.02596369083,271286.51513800764,267521.69633990934,264314.24538251245,260503.2923448644,256862.07825974288,253002.60432003046,249313.09788414065,245404.600119082,241470.92137922862,237707.54814421074,233724.07706195049,229911.13668617624,225877.35767183494,221817.74787541234,218322.65792228689,214213.88819818542,210276.21327125246,206115.83834773509,202126.77860240141,197914.26483199294,193674.99381292643,189607.36343133749,185315.13832152035,181194.77054321344,176849.04426364368,172475.87148653826,168674.40676123166,164248.86181791077,159995.71652987355,155515.29327169718,151207.4810559504,146671.61324597371,142107.31575992017,137715.94098122828,{"$f":"NPV($F$100,TE70:AVS70)","v":133095.33413920234},128647.85734491271,123970.36066696793,119263.70323173229,114933.22791821756,110169.79118050892,105579.99799102804,100758.19970631386,96110.246436357455,91229.485702927501,86318.515877130209,81581.687527338756,76610.837735892579,71814.326455378687,66782.980690542085,61720.650259975686,57244.492521437554,52122.749380522189,47175.83681042945,41992.04567187767,36983.275758836862,31736.799048852354,26458.230348524903,21354.962775859756,16012.735225162547,10845.99461618814,5439.4546223958205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":693558.61624096788},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,-429.47055105655454,-54.587814092403278,-175.57811925571878,-47.837274548248388,-169.09348589193542,-41.003550503985025,-37.248147771228105,{"$f":"IF(EI7,EH100-EI100)","v":-158.9023311752826},-30.285010583465919,-152.20591225591488,-23.236501426668838,-19.370977865415625,-267.90021746442653,-12.810342106618918,-135.4009796922328,-5.547583403182216,-128.40608583309222,1.80363009206485,5.8243528930470347,-117.43500923574902,13.313028581091203,-110.21497282246128,20.892478976631537,25.030126947909594,-355.08511751506012,31.490803477820009,-92.714788614655845,39.291990929166786,-85.183362890500575,47.187164587085135,51.486609929590486,-73.392396108713001,59.527692046947777,-65.62180966231972,67.665219248505309,72.088729411712848,-313.47386701125652,79.097340292995796,-46.734389432240278,87.47088953666389,-38.632400033413433,95.944293717271648,100.53979371814057,-25.969789313036017,109.1680655243108,-17.61376705695875,117.8987984880805,122.6259358660318,-268.45173954661004,130.21785515139345,2.7494192200247198,139.19977234199177,11.458086379920132,148.28777097363491,153.19771330896765,25.047257871599868,162.45008272246923,34.025735793402418,171.81129605253227,176.86090745870024,-85.886454441584647,185.73219460516702,56.620393152465113,195.36717717826832,65.980585145647638,205.11491119128186,210.36210550100077,80.564496549544856,220.28438762470614,90.211399930412881,230.32235094334465,{"$f":"IF(GU7,GT100-GU100)","v":235.71781497786287},-166.59051168465521,244.59811737469863,113.83074231620412,254.92060421418864,123.87699615943711,265.36285487608984,270.96489380288403,139.50817177875433,281.59239054459613,149.85890446393751,292.34275666740723,298.10210541798733,-109.92522395041306,307.68582824303303,175.25452072091866,318.73885481909383,186.03001122607384,329.9190847723512,335.89793478685897,202.77409315365367,347.27475818502717,213.87291136744898,358.78207695053425,364.92782495857682,-48.886685276636854,375.25988590496127,241.15715160698164,387.08911334746517,252.7076910699252,399.05343680968508,405.4324010660639,270.63432763761375,417.60535410651937,282.52819068613462,429.9168928519357,436.47292456112336,158.89080841140822,448.29970412503462,312.52242198924068,460.9604672237765,324.90354283538181,473.76476746704429,480.57207084284164,344.09714373678435,493.59787045081612,356.84297251771204,506.77090823603794,513.76615203288384,88.176503651891835,525.74805820931215,388.28745871898718,539.28528620523866,401.5442355372943,552.97493841277901,560.23351408191957,422.07333129469771,574.15821336105,435.71732931514271,588.23926031275187,595.69722152350005,164.11646374466363,608.57985740178265,469.43150874599814,{"$f":"IF(JG7,JF100-JG100)","v":623.0481091607362},483.61869196849875,637.67821309505962,645.41589358774945,505.56650725414511,660.29541445581708,520.16479422070552,675.34094684687443,683.29015182261355,245.65060496062506,697.13052040373441,556.29117696837056,712.58767980418634,571.46685724298004,728.21669306384865,736.46300339931622,594.92169014143292,752.35667543997988,610.53380903718062,768.42661084223073,776.89732047042344,483.89275199430995,792.49727287970018,649.9686144386651,809.01205972838216,666.20177045476157,825.70938270061743,834.49936087161768,691.26845398906153,851.47761875076685,707.96510629518889,868.64308932435233,877.67121438717004,427.7161844947841,893.61989647615701,749.39791202102788,911.25059627741575,766.74703566555399,929.0750922037987,938.43846995697822,793.51447976357304,956.56105503812432,811.35561989212874,974.88239425572101,984.49840755027253,528.28395635995548,1001.5980829931796,855.68368480412755,1020.4138418678194,874.21818079042714,1039.4353417197708,1049.4073763780762,902.79186798131559,1068.7451604128582,921.84863424883224,1088.2939418999013,1098.5339790231083,635.99419227079488,1116.8569529498927,969.25265216780826,1136.9311271831393,989.04615484713577,1157.2237136330223,1167.8418053131318,{"$f":"IF(LS7,LR100-LS100)","v":1019.5379917605314},1188.469974842621,1039.8858572666068,1209.3221295896219,1220.2245221664198,911.25816692248918,1240.6341317943297,1091.3480264859973,1262.052298577386,1112.486449974007,1283.7023957233177,1295.0101620759815,1145.0269915942336,1317.0164280957542,1166.7540142256767,1339.2605350541417,1350.8699866494862,875.48868465679698,1371.8825544526335,1220.9170872673858,1394.7199871265329,1243.475989902392,1417.8036136627197,1429.8394325174158,1278.1800671586534,1453.3009464185452,1301.3636920088902,1477.0149208616931,1489.3707651389996,1007.47117064544,1511.8516319307964,1359.2148753065849,1536.1959413312143,1383.2822123073274,1560.8015751169296,1573.6101011763094,1420.2834823803278,1598.6166582816513,1445.0138593621086,1623.8911841090303,1637.0391874834895,1148.5588241419755,1661.0800317663234,1506.7821851590415,1687.0241591401864,1532.4512670772383,1713.2456610325025,1726.8742616937961,1571.8915206933161,1753.5211201941129,1598.2642881420907,1780.4523980587255,1794.441107020597,1469.0472985761007,1820.9738327197265,1665.0314802292269,1848.6246018059319,1692.4095670508686,1876.5698520537699,1891.0729575036094,1734.4517788077937,1919.4696028800681,1762.5768709898693,1948.168201030232,{"$f":"IF(OE7,OD100-OE100)","v":1963.0534002516652},1461.2332262385171,1990.5205901869922,1832.9447996275849,2019.9748629933456,1862.129139286757,2049.7416819337523,2065.16865663504,1906.9210817553685,2095.4143653813517,1936.8981724028708,2125.980542462843,2141.8128251353628,1633.2323558336939,2171.1504906577175,2011.9588170066127,2202.5192497607204,2043.06084608729,2234.2197175520705,2250.6271098965663,2090.771838995337,2282.8356297955033,2122.7151429224759,2315.3842584448284,2332.2215800922131,1816.8239670234034,2363.5459255887545,2202.7587255463586,2396.9469017666997,2235.8966606399626,2430.6999133308418,2448.1477056533331,2286.7063207454048,2482.4397003439954,2320.7370012467145,2517.092637275462,2534.9964726510807,2192.8159948553657,2569.3163648339105,2406.9613473698846,2604.8831774087157,2442.2693703433033,2640.8236728934571,2659.379930791154,2496.3815594409243,2695.8923470741138,2532.6371416370966,2732.7878927330021,2751.8280005879351,2222.6375932226074,2787.5122472041985,2623.6118812062778,2825.369174548774,2661.2147856262745,2863.6226610928425,2883.3507002887782,2718.8191107470193,2922.2109121765243,2757.4274984677322,2961.4776998766465,2981.7189711688552,2445.5528339871089,3019.7833046094747,2854.3675922091352,{"$f":"IF(QQ7,QP100-QQ100)","v":3060.0709109969321},2894.4065361858811,3100.7793422378018,3121.7507638787501,2955.7174557338003,3163.1028357681353,2996.8233238181565,3204.8863537926809,3226.4021706568892,2683.2119322968647,3266.9938420620165,3100.0964476397494,3309.8612342829583,3142.7211723455694,3353.175190631242,3375.4659425839782,3207.9661798139568,3419.4626936028362,3251.7229994118097,3463.917271313956,3486.7854705593782,3127.6078493034584,3531.000335743709,3362.663456050388,3576.6149452097015,3408.042115905555,3622.7035123955575,3646.398865004594,3477.4766671932884,3693.2118940092041,3524.0567800372373,3740.5108256831882,3764.8187980983057,3207.4509573968826,3810.9530376480543,3641.2140851215227,3859.4739397124213,3689.5064358898089,3908.4977650586516,3933.6787398533779,3763.3732350178761,3983.4710822602501,3812.9403757742548,4033.7790143413004,4059.6097964225919,3495.0899531254545,4108.7697241014685,3937.6749269329594,4160.3749235173746,3989.0597453336813,4212.5137704084627,4239.2710190665093,4067.6303815889405,4292.22510981714,4120.3677783069143,4345.7262795697607,4373.1727771054138,3801.4647253066069,4425.5449433208851,4253.1452880372235,4480.4232581763645,4307.8122157467878,4535.8678099766839,4564.2974860535469,{"$f":"IF(TC7,TB100-TC100)","v":4391.374778691883},4620.6068420259398,4447.4767942896287,4677.4966779447859,4706.6574352356402,4330.475313514733,4763.436737708631,4589.7931894808862,4821.798284714183,4647.9532699564006,4880.7607334299537,4910.9698257972923,4736.8283497914526,4970.8497914461768,4796.5112805138924,5031.345764836602,5062.3304305663987,4476.1577385381315,5121.7431409153651,4946.9125700927398,5183.79113855178,5008.7699130408073,5246.4767099845085,5278.5687003274506,5103.2675726651469,5342.2275506972092,5166.7406089744072,5406.5399937923194,5439.4546223958205,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":1085389.3849284807},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3410.540221922643,3412.6521221355338,3412.9205550127567,3413.7839517384318,3414.0191891709856,3414.8506980327397,3415.0523309664331,3415.2354968918298,{"$f":"EJ70-EJ101","v":3416.0168912526142},3416.1658162952799,3416.9142813482276,3417.0285456962961,3417.1238015219005,3418.4411876009967,3418.5041818268774,3419.1700094541065,3419.1972894202663,3419.8287200025793,3419.8198507400421,3419.7912097726535,3420.3686906263897,3420.303224468089,3420.8452011498439,3420.7424634177751,3420.6193790029629,3422.3654925234359,3422.2106380526752,3422.6665584432894,3422.4733420200041,3422.892226998576,3422.6601864476606,3422.4070035877608,3422.7679070689983,3422.4751825854246,3422.7978745903997,3422.4651342193483,3422.1106414556471,3423.6521337041695,3423.2631764426051,3423.4929904927371,3423.0628567170102,3423.2528296348969,3422.781028310746,3422.2866288451446,3422.4143339990414,3421.8775054323569,3421.9641202618277,3421.3843587461711,3420.7813517654813,3422.1014499302091,3421.461110062035,3421.4475899283316,3420.7630819269798,3420.7067373529821,3419.9775395664874,3419.224197383051,3419.1010287308804,3418.3021884754853,3418.1348686017309,3417.2899950438646,3416.4202902705124,3416.8426326664776,3415.9293037782859,3415.6508757927077,3414.6901673527223,3414.36571108725,3413.3570686455496,3412.3226233890364,3411.9264514573533,3410.8432138677531,3410.3996037664947,3409.2670049862591,{"$f":"GV70-GV101","v":3408.1078742801628},3408.9270748892445,3407.7242757343856,3407.1645186838532,3405.9109592097861,3405.3018002039353,3403.9968914774063,3402.6644350034289,3401.978410461616,3400.5936937966644,3399.8567700400959,3398.4191889801496,3396.9532866095697,3397.4938384642369,3395.9808086096791,3395.1190031643391,3393.5516205967547,3392.6368272094892,3391.0144664133691,3389.3627049186312,3388.3655733367887,3386.6578668725688,3385.6061574009909,3383.8418642678844,3382.0473497211487,3382.2877475805803,3380.4424256351322,3379.2565472616029,3377.3530556737387,3376.110378090194,3374.1480525367015,3372.1543587378665,3370.823527806795,3368.7699741132819,3367.3806556985624,3365.2665606221835,3363.1202265847178,3362.3388888863269,3360.134397246075,3358.597583678385,3356.3308333599562,3354.7331362451914,3352.4034214122157,3350.0402320016219,3348.348151302429,3345.9209081650579,3344.1661504826898,3341.6741295846514,3339.1477099212884,3338.7141063207291,3336.1287662257555,3334.2193818357541,3331.5674730903274,3329.5928991539404,3326.8736722214799,3324.1187516023269,3322.043226851315,3319.2198322106487,3317.0772137753665,3314.1845762818893,3311.2552646330205,3310.4482300323029,3307.4555686578151,3305.1471624103897,{"$f":"JH70-JH101","v":3302.0833541239504},3299.7051831037493,3296.5694320043117,3293.3956312407163,3290.9095329244069,3287.6625628549591,3285.1046781835948,3281.7837224510645,3278.4236768952419,3277.2157021843673,3273.7875972998836,3271.0520629278794,3267.5479482258597,3264.7377881961943,3261.1568185932292,3257.5352981687047,3254.6098001561809,3250.9101233824804,3247.9078535479907,3244.1291536629524,3240.3087994809525,3237.9292807844458,3234.0322146097728,3230.8360260659447,3226.8577492419377,3223.5817349562089,3219.521349871633,3215.4177405027376,3212.0184620399309,3207.8313629274398,3204.3499795032149,3200.0784700364375,3195.7625652111565,3193.659292011268,3189.2649603294876,3185.5798331294518,3181.0988033538733,3177.3283626957846,3172.7596818425154,3168.1449570407317,3164.2428887991609,3159.5390470811235,3155.5492459161997,3150.755309915703,3145.9140876485053,3143.3162773991744,3138.3909683222178,3134.1831860870489,3129.165351444869,3124.8664267424901,3119.7550548157942,3114.5946458998733,3110.1552115015147,3104.8997099902276,3100.3665648858132,3095.014933206101,3089.6129466506218,3086.4854766390145,3080.9933877642861,3076.2271357446525,3070.6363331103621,3065.7727475190741,3060.0821570937442,3054.3393527267417,{"$f":"LT70-LT101","v":3049.3258250351319},3043.4815826634695,3038.3679953488136,3032.4212135376438,3026.4208197489606,3021.9397527449055,3015.8389957094996,3010.472345720319,3004.266265908831,2998.7956687663291,2992.4831256718098,2986.1149771952641,2980.4843635473808,2974.008000345405,2968.2705451367747,2961.6847976389663,2955.041961234333,2950.7367888918579,2943.9906242242787,2937.986824781271,2931.1283581665612,2925.0136264362809,2918.0416472283187,2911.0104824776154,2904.7250951603555,2897.578559573476,2891.1791679280714,2883.9160200437236,2876.5921129059834,2871.6379232109966,2864.2034675207778,2857.5195955398476,2849.9654279126789,2843.1632059911899,2835.4880413745441,2827.7498914649277,2820.7657176273133,2812.9045992068231,2805.7988149628873,2797.8134103115717,2789.7633510050259,2784.115369744979,2775.947090774659,2768.5375638387986,2760.2417059035197,2752.7059525267614,2744.2811516517813,2735.7893328062246,2728.0596339316035,2719.4367804759422,2711.5773948205187,2702.8221081363117,2693.9980326689993,2686.7740651735967,2677.819516337895,2669.6318063144427,2660.5412861880677,2652.2189457756485,2642.9910062622675,2633.6917484442529,2625.1626675328589,2615.7237706150845,2607.0563859528856,2597.4763650967152,{"$f":"OF70-OF101","v":2587.823147007874},2580.6376048283619,2570.8493181910035,2561.8359027166871,2551.9027761490197,2542.745848126895,2532.6663446974108,2522.5109798827434,2513.13378969723,2502.8296931040795,2493.3050920560463,2482.8506877981908,2472.3184290720283,2464.2870896713166,2453.6105644242743,2443.7168563666255,2432.8860767973829,2422.8394260482519,2411.8527609951989,2400.785413400813,2390.5041462020663,2379.2784148027658,2368.8400679853785,2357.4542803133836,2345.9856959436711,2337.0515538681439,2325.4289335775829,2314.5969763979729,2302.8101084578429,2291.8151971202833,2279.8623504135285,2267.8237050508378,2256.5789397200906,2244.371665168188,2232.9595556475806,2220.5818769905363,2208.1161571077482,2197.3330928149226,2184.6986065581004,2172.8624930766873,2160.0531087773252,2148.0433698372617,2135.0572499266909,2121.9798805356613,2109.7040475796348,2096.4471301855319,2083.9930121964026,2070.5546627792246,2057.0226845731131,2046.0929740439733,2032.3855203182511,2019.4840385428761,2005.5904252478231,1992.5040330481888,1978.422310123171,1964.2435755406141,1950.8739169187147,1936.5040891644003,1922.9445757039184,1908.3816554613786,1893.7191997679711,1881.6933145578359,1866.8436793858018,1852.8074678045186,{"$f":"QR70-QR101","v":1837.7597203186579},1823.5266192092295,1808.27869002436,1792.9276349100483,1778.3930403833119,1762.8386384989935,1748.1019078970849,1732.3420376279091,1716.4763643921087,1703.2818023107375,1687.2165215367941,1671.9719504523991,1655.6958713954018,1640.2416953336324,1623.7526220369036,1607.1539350689127,1591.3789199071052,1574.56388109004,1558.5736939302988,1541.5400519241975,1524.3939566786139,1509.0140996357504,1491.6505799757178,1475.1148486026359,1457.5270213542362,1440.7681426637864,1422.9536771640487,1405.0226909387247,1387.9223712735002,1369.761184291272,1352.431809223337,1334.0380320817439,1315.5247216876214,1299.7522401063243,1281.0120668689569,1263.1065765424019,1244.1278041668211,1225.9848385917612,1206.7649939775456,1187.4213231640279,1168.9151212547258,1149.3265990581012,1130.5766531833924,1110.7407442169961,1090.7778136557199,1073.5908815276052,1053.3862094514152,1034.0228875854582,1013.5644494915905,993.94844532039951,973.23361702325656,952.38721127818917,932.38483988595272,911.27803501642484,891.01633008203862,869.64643585409431,848.14157483076087,829.44805990037003,807.68566133776221,786.77102956061754,764.73876959663721,743.555315904081,721.25041009639062,698.80570276180424,{"$f":"TD70-TD101","v":677.21133429524343},654.48972848509857,632.61948112919617,609.61812236231526,586.47336701242784,565.17846865649426,541.75450389248817,519.18442269610205,495.47346790878964,472.61738739077919,448.61648767561564,424.4670362416764,401.17391691039575,376.73000870443411,353.14340151070792,328.40200734506834,303.50824761691092,281.49696313500863,256.31104433965174,231.98484623678814,206.49380947927239,181.86343094924541,156.0641409919408,130.10704025800624,105.01197415653951,78.741834171734808,53.334642550846183,26.748249305234822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,6.0631826167513392E-2,6.0631826167534042E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167507841E-2,6.0631826167525826E-2,6.0631826167531377E-2,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":6.0631826167523162E-2},6.0631826167516056E-2,6.0631826167510727E-2,6.0631826167528713E-2,6.0631826167539815E-2,6.0631826167523162E-2,6.0631826167496072E-2,6.0631826167525826E-2,6.0631826167537151E-2,6.0631826167516056E-2,6.0631826167531377E-2,6.0631826167516056E-2,6.0631826167519165E-2,6.0631826167501623E-2,6.0631826167537151E-2,6.0631826167525826E-2,6.063182616754248E-2,6.0631826167496072E-2,6.0631826167537151E-2,6.0631826167523162E-2,6.0631826167507841E-2,6.0631826167516056E-2,6.0631826167537151E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167534042E-2,6.0631826167510727E-2,6.0631826167525826E-2,6.0631826167539815E-2,6.0631826167507841E-2,6.0631826167519165E-2,6.0631826167510727E-2,6.0631826167531377E-2,6.0631826167528713E-2,6.0631826167507841E-2,6.0631826167539815E-2,6.0631826167507841E-2,6.0631826167523162E-2,6.0631826167528713E-2,6.0631826167525826E-2,6.0631826167507841E-2,6.0631826167537151E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.063182616750451E-2,6.0631826167528713E-2,6.0631826167539815E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167528713E-2,6.0631826167510727E-2,6.0631826167519165E-2,6.0631826167531377E-2,6.0631826167525826E-2,6.0631826167513392E-2,6.0631826167539815E-2,6.0631826167501623E-2,6.0631826167537151E-2,6.0631826167516056E-2,6.0631826167531377E-2,6.0631826167528713E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":6.063182616750451E-2},6.0631826167516056E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167513392E-2,6.0631826167534042E-2,6.0631826167516056E-2,6.0631826167537151E-2,6.0631826167513392E-2,6.0631826167516056E-2,6.0631826167528713E-2,6.0631826167516056E-2,6.0631826167545366E-2,6.0631826167507841E-2,6.0631826167528713E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167539815E-2,6.0631826167501623E-2,6.0631826167525826E-2,6.0631826167531377E-2,6.0631826167510727E-2,6.0631826167519165E-2,6.0631826167507841E-2,6.0631826167550695E-2,6.0631826167519165E-2,6.063182616750451E-2,6.0631826167545366E-2,6.0631826167510727E-2,6.0631826167534042E-2,6.0631826167507841E-2,6.0631826167534042E-2,6.0631826167516056E-2,6.0631826167516056E-2,6.0631826167516056E-2,6.063182616754248E-2,6.0631826167513392E-2,6.0631826167513392E-2,6.0631826167539815E-2,6.0631826167525826E-2,6.0631826167513392E-2,6.0631826167531377E-2,6.063182616750451E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167537151E-2,6.0631826167513392E-2,6.0631826167523162E-2,6.0631826167528713E-2,6.0631826167525826E-2,6.0631826167501623E-2,6.0631826167519165E-2,6.0631826167545366E-2,6.0631826167510727E-2,6.0631826167519165E-2,6.0631826167516056E-2,6.0631826167523162E-2,6.0631826167531377E-2,6.0631826167525826E-2,6.0631826167528713E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":6.0631826167510727E-2},6.0631826167537151E-2,6.0631826167510727E-2,6.0631826167537151E-2,6.0631826167513392E-2,6.0631826167507841E-2,6.0631826167534042E-2,6.0631826167523162E-2,6.0631826167531377E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167534042E-2,6.0631826167513392E-2,6.0631826167534042E-2,6.0631826167528713E-2,6.0631826167501623E-2,6.0631826167519165E-2,6.0631826167531377E-2,6.0631826167523162E-2,6.063182616750451E-2,6.0631826167545366E-2,6.0631826167510727E-2,6.0631826167528713E-2,6.0631826167507841E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167513392E-2,6.0631826167523162E-2,6.0631826167534042E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167537151E-2,6.0631826167525826E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167531377E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167516056E-2,6.063182616754248E-2,6.0631826167496072E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167523162E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167539815E-2,6.0631826167523162E-2,6.0631826167507841E-2,6.0631826167531377E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167525826E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":6.0631826167516056E-2},6.0631826167528713E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167531377E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167516056E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167528713E-2,6.0631826167507841E-2,6.0631826167537151E-2,6.0631826167516056E-2,6.0631826167528713E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167507841E-2,6.0631826167539815E-2,6.0631826167516056E-2,6.0631826167531377E-2,6.0631826167516056E-2,6.0631826167510727E-2,6.0631826167528713E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167534042E-2,6.0631826167510727E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167531377E-2,6.0631826167513392E-2,6.0631826167516056E-2,6.063182616754248E-2,6.0631826167498737E-2,6.0631826167534042E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167534042E-2,6.0631826167516056E-2,6.0631826167516056E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167531377E-2,6.0631826167519165E-2,6.0631826167531377E-2,6.063182616750451E-2,6.0631826167528713E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167525826E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":6.0631826167528713E-2},6.063182616750451E-2,6.0631826167531377E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167528713E-2,6.0631826167528713E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167510727E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167510727E-2,6.0631826167531377E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167534042E-2,6.0631826167519165E-2,6.0631826167516056E-2,6.0631826167534042E-2,6.0631826167513392E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167516056E-2,6.0631826167528713E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":6.0631826167519165E-2},6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167510727E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167513392E-2,6.0631826167525826E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167531377E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167516056E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167525826E-2,6.0631826167516056E-2,6.0631826167528713E-2,6.0631826167513392E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167516056E-2,6.0631826167528713E-2,6.0631826167513392E-2,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":6.0631826167525826E-2},6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167528713E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167519165E-2,6.0631826167525826E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,6.0631826167523162E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,{"$f":"EH108+EI7","v":8},9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":136},137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":264},265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,{"$f":"QP108+QQ7","v":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,{"$f":"TB108+TC7","v":392},393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"VN108+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,{"$f":"XZ108+YA7","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"AAL108+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":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"ROUNDUP(EI108/$G$109,0)","v":1},1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,{"$f":"ROUNDUP(GU108/$G$109,0)","v":6},7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,{"$f":"ROUNDUP(JG108/$G$109,0)","v":12},12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,{"$f":"ROUNDUP(LS108/$G$109,0)","v":17},17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,{"$f":"ROUNDUP(OE108/$G$109,0)","v":22},23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":28},28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,31,31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,{"$f":"ROUNDUP(TC108/$G$109,0)","v":33},33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(VO108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(YA108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":21},{"$f":"F110*G109","v":252},{"$f":"SUM(K110:XFD110)","v":252},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"AND(EI108,EI108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2035-02-01"},{"$f":"EDATE(F111,5)","v":"2035-07-01"},{"$f":"EDATE(G111,6)","v":"2036-01-01"}]
[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",{"$f":"MONTH(G111)","v":7},{"$f":"MONTH(H111)","v":1},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2035-01-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"EI113+EI114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"GU113+GU114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"JG113+JG114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"LS113+LS114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"OE113+OE114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"QQ113+QQ114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"TC113+TC114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,{"$f":"EI116+EI115","v":2},2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,{"$f":"GU116+GU115","v":13},13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,20,20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,{"$f":"JG116+JG115","v":23},23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,{"$f":"LS116+LS115","v":34},34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,41,41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,{"$f":"OE116+OE115","v":45},45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,52,52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,{"$f":"QQ116+QQ115","v":55},55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,62,62,62,62,62,62,63,63,63,63,63,63,64,64,64,64,64,64,65,65,65,65,65,65,66,66,{"$f":"TC116+TC115","v":66},66,66,66,67,67,67,67,67,67,68,68,68,68,68,68,69,69,69,69,69,69,70,70,70,70,70,70,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"VO116+VO115","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,{"$f":"YA116+YA115","v":71},71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,71,{"$f":"AAM116+AAM115","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,{"$f":"SUM(K119:XFD119)","v":1778948.0011694492},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"EI70","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"GU70","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"JG70","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"LS70","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,{"$f":"OE70","v":4560.5297653483804},4049.0563732463911,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,{"$f":"QQ70","v":4912.8783788014507},4732.166256504539,4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,{"$f":"TC70","v":5090.1804814536872},5297.8181763211833,5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1270677.1436924639},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,{"$f":"EI119/$F$120","v":2325.9522612261053},2418.3799147636773,2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,{"$f":"GU119/$F$120","v":2603.5605856886586},2315.3695447110772,2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,{"$f":"JG119/$F$120","v":2805.8537654079473},2704.0728900660351,2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.729079102322,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637209,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,{"$f":"LS119/$F$120","v":2909.9123889194811},3026.9969999126806,2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211764,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259066,3112.8757439849292,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,2973.6038080322146,3219.8199270666596,3102.0364261193731,3227.3260058002679,3109.2506094563832,3234.8491413067277,3238.6171169756267,3120.1025194657477,3246.1659074378053,3127.3576011463956,3253.7318478450843,{"$f":"OE119/$F$120","v":3257.521260963129},2892.1831237474225,3265.1129964395386,3145.5672270132777,3272.7219755071665,3152.8799395969836,3280.3482357576054,3284.1678580946077,3163.880044027223,3291.8201107704158,3171.2341896478219,3299.4897389420639,3303.3310806668242,2932.5362749326587,3311.0268430921674,3189.6924153077766,3318.7400758052472,3197.1049449176235,3326.4708168573734,3330.3427649226896,3208.2551802829644,3338.0998399982641,3215.7096840894587,3345.8745188787193,3349.7684717182838,2973.4354735479105,3357.5696281834989,3234.4197565171012,3365.3884844033378,3241.9334064984328,3373.2250788936608,3377.1500400477585,3253.2357327116019,3385.0133143314902,3260.7919045820736,3392.894423516459,3396.8416783154407,3143.5229656879387,3404.7496126063097,3279.7571099485608,3412.675478918145,3287.3731993718775,3420.6193162362279,3424.5979862270324,3298.8295999832758,3432.5688533241064,3306.4887655875918,3440.5577892352894,3444.5590452622573,3056.9001984255146,3452.5751580344086,3325.7124296603779,3460.6094379226074,3333.4322934814986,3468.6619243864511,3472.6950074371066,3345.0447759197382,3480.774877925171,3352.808276880095,3488.8730539861181,3492.9290190215956,3099.4800241107714,3501.0547279766506,3372.2937654249554,{"$f":"QQ119/$F$120","v":3509.1988420010366},3380.1187546460997,3517.3614010335941,3521.449609930793,3391.8893504598918,3529.6399115367481,3399.7585445122504,3537.8487583498327,3541.960148774856,3142.634497634981,3550.1968888376814,3419.5092636975314,3558.4522748109698,3427.4407455292653,3566.7263471177675,3570.8704033006302,3439.3715106306213,3579.1725810785297,3447.3477717870355,3587.4935466030392,3591.6610874882685,3322.8584328443376,3600.0103109853285,3467.3671685900758,3608.3784241516701,3475.406526614137,3616.7654678995318,3620.9661015490306,3487.4995415228668,3629.3816180590748,3495.5842602346497,3637.8161677903754,3642.0405929857502,3230.6969136317889,3650.5037698245565,3515.875822850343,3658.9860830391594,3524.0244571833073,3667.4875740360094,3671.7455241649454,3536.2818272727886,3680.2758596535546,3544.4764105945401,3688.8254768033521,3693.1075290282774,3275.619833415125,3701.6861468779102,3565.0436688459822,3710.2841507877379,3573.3029963037657,3718.9015826634732,3723.2175972069758,3585.7268520479502,3731.8642497879237,3594.0327238023851,3740.5304354655714,3744.870866399649,3321.1473572409773,3753.5664308723253,3614.8792495535613,3762.2816340978447,3623.2507038167323,3771.0165184862608,3775.3913543928129,{"$f":"TC119/$F$120","v":3635.8432010383481},3784.1558402294168,3644.2618019819483,3792.9401136242732,3797.3396839985398,3512.1062003765437,3806.1537188322327,3665.3912095524106,3814.9876481502038,3673.8762413322788,3823.8415148719523,3828.2759381949345,3686.6395614522353,3837.1597916832666,3695.1723494416619,3846.0636902480787,3850.5231699367623,3414.0471329678876,3859.4572171788386,3716.588296023137,3868.4114177061206,3725.1883732286287,3877.3858149526818,3881.8806009424229,3738.1247235165383,3890.8853748955348,3746.773173675816,3899.9104545308328,3904.4306226436111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":686987.46622496098},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,{"$f":"EI120*EI110","v":2325.9522612261053},2418.3799147636773,2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,{"$f":"GU120*GU110","v":2603.5605856886586},2315.3695447110772,2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,{"$f":"JG120*JG110","v":2805.8537654079473},2704.0728900660351,2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.729079102322,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637209,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,{"$f":"LS120*LS110","v":2909.9123889194811},3026.9969999126806,2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211764,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259066,3112.8757439849292,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":961782.45271494484},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"EI119*EI110","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"GU119*GU110","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"JG119*JG110","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"LS119*LS110","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":0.01},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,{"$f":"EH126*(1+EI125*EI110)","v":1.0269798605169118},1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,{"$f":"GT126*(1+GU125*GU110)","v":1.2707418790791321},1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,{"$f":"JF126*(1+JG125*JG110)","v":1.5723627943714416},1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,1.8203016273702937,1.8263692994615282,1.8324571971264001,1.8385653877834882,1.8446939390760999,1.8508429188730204,1.8570123952692639,1.8632024365868283,1.8694131113754511,1.8756444884133694,1.8818966367080807,1.8881696254971079,1.8944635242487651,1.9007784026629277,1.9071143306718044,1.9134713784407105,1.9198496163688463,1.926249115090076,1.9326699454737097,1.939112178625289,{"$f":"LR126*(1+LS125*LS110)","v":1.9455758858873733},1.9520611388403313,1.9585680093031326,1.9650965693341431,1.9716468912319238,1.9782190475360304,1.9848131110278173,1.9914291547312435,1.9980672519136811,2.0047274760867269,2.0114099010070161,2.0181146006770398,2.0248416493459636,2.0315911215104503,2.0383630919154854,2.0451576355552037,2.0519748276737211,2.058814743765967,2.0656774595785206,2.0725630511104489,2.0794715946141507,2.086403166596198,2.0933578438181852,2.1003357032975796,2.1073368223085716,2.1143612783829338,2.1214091493108769,2.1284805131419131,2.1355754481857199,2.1426940330130058,2.1498363464563828,2.1570024676112376,2.1641924758366087,2.1714064507560642,2.1786444722585845,2.1859066204994466,2.1931929759011117,2.2005036191541154,2.2078386312179625,2.2151980933220226,2.2225820869664297,2.2299906939229848,2.2374239962360614,2.2448820762235151,2.2523650164775937,2.2598728998658526,2.2674058095320722,2.2749638288971794,2.2825470416601701,2.2901555317990376,2.2977893835717014,2.3054486815169404,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"OD126*(1+OE125*OE110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"QP126*(1+QQ125*QQ110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"TB126*(1+TC125*TC110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"VN126*(1+VO125*VO110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"XZ126*(1+YA125*YA110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,{"$f":"AAL126*(1+AAM125*AAM110)","v":2.3131335104553306},2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306,2.3131335104553306]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,{"$f":"1/EJ126","v":0.97049394947445955},0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,{"$f":"1/GV126","v":0.78432745254767966},0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,{"$f":"1/JH126","v":0.63387263068776267},0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,0.54753438983826097,0.54571533870923017,0.54390233093943208,0.54209534645126112,0.54029436523381502,0.53849936734267279,0.53671033289967385,0.53492724209269815,0.53315007517544666,0.53137881246722252,0.52961343435271335,0.52785392128177411,0.52610025376920999,0.52435241239456143,0.52261037780188846,0.52087413069955657,0.51914365186002309,0.51741892211962437,0.51569992237836304,0.51398663359969743,{"$f":"1/LT126","v":0.5122790368103296},0.5105771130999962,0.50888084362125863,0.50719020958929428,0.50550519228168866,0.50382577303822784,0.50215193326069218,0.50048365441264997,0.49882091801925244,0.49716370566702894,0.49551199900368326,0.49386577973789025,0.4922250296390932,0.49058973053730215,0.48895986432289251,0.48733541294640448,0.48571635841834326,0.48410268280897994,0.48249436824815278,0.48089139692506916,0.47929375108810873,0.47770141304462665,0.47611436516075739,0.47453258986121999,0.47295606962912284,0.47138478700577024,0.46981872459046869,0.46825786504033418,0.46670219107010047,0.46515168545192731,0.46360633101520993,0.46206611064638853,0.46053100728875934,0.45900100394228499,0.45747608366340697,0.45595622956485737,0.45444142481547245,0.45293165264000579,0.45142689631894262,0.44992713918831478,0.44843236463951636,0.44694255611911932,0.44545769712869027,0.44397777122460824,0.44250276201788191,0.44103265317396867,0.43956742841259328,0.43810707150756806,0.43665156628661261,0.43520089663117528,0.43375504647625446,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/OF126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/QR126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/TD126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/VP126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/YB126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,{"$f":"1/AAN126","v":0.43231399981022028},0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028,0.43231399981022028]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":454837.8653405098}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":636773.01147671312}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":675000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":540000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":454837.8653405098}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.67383387457853305}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"DSCR"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":false}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.1792092805124317}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":675000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":675000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.67383387457853305},null,{"$f":"SUM(K151:XFD151)","v":454837.86534050974},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":220162.13465949029},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,18346.844554957519,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":675000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,3256.3331657165472,{"$f":"EJ123","v":3385.7318806691483},3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,3644.9848199641219,{"$f":"GV123","v":3241.5173625955076},3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,3928.1952715711259,{"$f":"JH123","v":3785.7020460924491},3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,4073.8773444872731,{"$f":"LT123","v":4237.7957998777529},4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,2325.9522612261053,{"$f":"EJ158/$F$159","v":2418.3799147636773},2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,2603.5605856886586,{"$f":"GV158/$F$159","v":2315.3695447110772},2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,2805.8537654079473,{"$f":"JH158/$F$159","v":2704.0728900660351},2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.729079102322,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637209,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,2909.9123889194811,{"$f":"LT158/$F$159","v":3026.9969999126806},2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211764,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259066,3112.8757439849292,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37903.155445042481,75806.310890084962,113709.46633512745,151612.62178016992,189515.7772252124,227418.93267025487,265322.08811529737,303225.24356033985,341128.39900538232,379031.5544504248,416934.70989546727,454837.86534050974,454224.6560791214,453340.12090316386,452538.86718539556,451643.08244944911,450830.75531717652,449923.63368190371,449010.66185379919,{"$f":"EI165","v":448181.41179875244},447256.96992331796,446416.42655827233,445480.42575637973,444538.46224616468,443770.81170313468,442817.45428107772,441948.43874620419,440983.29847579804,440102.67765863129,439125.66347694962,438142.52697165869,437244.17620403785,436249.02699195076,435338.84166408179,434331.58707906218,433318.09290001693,432572.81921338278,431547.68839933124,430607.96937296854,429570.5017356124,428618.62485154334,427568.72546420159,426512.42112309852,425541.97590245237,424473.09515609202,423490.25306404819,422408.69931675767,421320.61841188656,420504.56563437067,419404.28360982059,418390.49161208404,417277.29524124617,416250.76923251443,415124.55956565699,413991.65036752186,412945.68193574779,411799.60868539789,410740.65709170012,409581.31910194631,408415.15424089646,407524.87407963834,406345.9193943693,405254.54112857761,404062.07005452737,402957.35707258515,401751.26647116523,400538.16932163428,399413.10265609593,398186.22887105431,397047.56778328959,395806.81241543323,394558.91781217331,393495.16146500275,392233.54426945397,391060.59677635401,389784.83348967688,388597.92287333409,387307.90598128433,386010.5614958792,384802.34399614745,383490.58216250455,382268.13080747612,380941.84222823213,{"$f":"GU165","v":379608.08778330422},378558.07853120414,377210.27794135769,375952.24909303087,374589.64816888998,373317.00321847491,371939.489904146,370554.31550005486,369259.37326116301,367859.11583798152,366549.27532058867,365133.8208621043,363710.56124516978,362575.05259504,361137.07919889921,359789.98708480224,358336.53142890625,356974.14251093869,355505.08781075,354028.0244835476,352642.30589986971,351149.46573035367,349748.156250712,348239.42041367758,346722.52584656142,345497.4385533515,343965.13408651587,342524.82769258373,340976.33021779062,339520.01745179493,337955.2052612296,336382.02228809841,334901.30377688579,333311.62082620402,331814.58944457752,330208.28268423764,328593.44875614939,327173.03808414884,325541.73016846884,324003.54296957661,322355.29902883078,320800.36356640642,319135.0567518333,317461.00063701434,315880.5344183722,314189.22237470496,312591.68843927578,310882.9914064171,309165.38212899741,307747.84467877989,306013.34071018768,304373.08787568967,302620.87578667462,300963.10367599141,299193.05128045898,297413.85631831997,295729.38435159746,293932.14793737966,292229.82379131916,290414.41143675108,288589.68676215544,287069.24400728336,285226.83571056899,283479.81534574437,{"$f":"JG165","v":281618.89429815556},279853.55105575005,277973.97951436532,276084.85564208555,274291.59410958667,272383.61017515656,270571.67885878158,268644.69472281291,266707.98141407443,265079.81210317666,263124.59274643386,261265.90416920657,259291.33355734294,257413.48457005635,255419.41917486602,253415.37450878756,251508.33743216677,249484.57964580055,247558.02067384394,245514.40374438278,243460.62332295926,241612.01476869633,239538.51204149856,237562.68744184039,235468.95729107916,233473.0970155994,231358.98987399176,229234.45742780273,227208.08214697268,225062.94522023114,223016.15755961573,220850.26398803285,218673.75318864276,216814.46659233875,214617.696346346,212519.75804439298,210301.84978829796,208182.96606924507,205943.7639645476,203693.67306933456,201542.89523899116,199271.27350133259,197099.15774611803,194805.84662419657,192501.44679094438,190518.69110595578,188193.10029507632,185967.50016287444,183619.82252440197,181372.32893360095,179002.4021001923,176621.10360872111,174340.27882512077,171936.48425078948,169633.35704764517,167206.90120914753,164768.86546634763,162656.94706152967,160196.74943536174,157837.70571448049,155354.43264096128,152972.50754408055,150465.98985888076,147947.59747097688,{"$f":"LS165","v":145530.84374029399},142988.94955284896,140548.8883561703,137983.32027573485,135405.66057972249,133044.38493403242,130443.17058533212,127944.27613809597,125318.95374120079,122796.14593280277,120146.53923032427,117484.53248889121,114925.33190519502,112238.77292227677,109655.21501208596,106943.92448103749,104220.00795481587,101831.31466283825,99083.167133134979,96438.510277275185,93665.181398265297,90995.538420972167,88196.844568018976,85385.204707236844,82677.543092235064,79840.259158557586,77107.148890336801,74244.034085121428,71367.737923607987,68831.299466530909,65929.673163460917,63132.711352938626,60204.785483492902,57381.719787328351,54427.303057256504,51459.371584672939,48596.593270541904,45601.88021769921,42712.516157542304,39690.826926349408,36655.377827202668,33964.475151997867,30902.55049666312,27946.466658366018,24857.077459385106,21873.725117834896,18756.672096637729,15625.511898855872,12600.682043161909,9441.5552065493175,6388.9548653677921,3201.6586723862242,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"OE165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"QQ165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"TC165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"VO165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"YA165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"AAM165","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":454837.86534050974},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,37903.155445042481,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":454837.86534051807},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,613.20926138836398,884.53517595754579,801.25371776829024,895.78473594643151,812.32713227258637,907.12163527280813,912.971828104515,{"$f":"(EI159-EI167)*EI110","v":829.25005504677461},924.44187543450244,840.54336504562957,936.00080189258665,941.96351021507758,767.65054303002785,953.35742205696397,869.01553487353499,965.1402704061702,880.62081716675016,977.01418168168925,983.13650529094616,898.35076762083122,995.14921208712235,910.18532786894571,1007.2545850195909,1013.494179045282,745.27368663415996,1025.1308140515262,939.71902636271921,1037.4676373561451,951.87688406903294,1049.8993873417562,1056.304341103079,970.44522064613443,1068.8807463603584,982.84209204381591,1081.5537472904857,1088.0809048710894,816.05277751589529,1100.2820245500732,1013.7919977365732,1113.1963708378637,1026.5260087317486,1126.2096668574534,1132.9091981351103,1045.9684317740523,1146.0732503499019,1058.9515936977677,1159.3379897537911,1166.1648610498478,890.28016125811018,1178.9546852690171,1091.3782657916688,1192.4710740502105,1104.7129819422184,1206.090601419919,1213.0971495309648,1125.0666655383504,1226.8737850415966,1138.6610877647388,1240.7553678563659,1247.8946032599117,1063.756347170561,1261.6171955487846,1172.9474930999759,1275.7632866771362,1186.91061634277,1290.0168920497426,1297.34448540516,1208.2174997317704,1311.7618336428843,1222.4513550284366,1326.2885792440127,{"$f":"(GU159-GU167)*GU110","v":1333.7544449278848},1050.0092521000631,1347.8005898464216,1258.028848326848,1362.6009241408797,1272.6449504150503,1377.5133143289113,1385.1744040911494,1294.9422388918531,1400.2574231815129,1309.8405173928727,1415.4544584843495,1423.2596169345122,1135.508650129784,1437.9733961407737,1347.0921140969535,1453.4556558959684,1362.3889179675709,1469.0547001886616,1477.0633272024252,1385.7185836779022,1492.8401695160173,1401.3094796416908,1508.7358370344305,1516.8945671161659,1225.087293209923,1532.304466835644,1440.3063939321712,1548.4974747931028,1456.3127659956961,1564.8121905653591,1573.18297313121,1480.718511212634,1589.682950681796,1497.0313816265223,1606.3067603398592,1614.8339280882367,1420.4106720005448,1631.3079156800004,1538.1871988922344,1648.2439407458126,1554.9354624243772,1665.3068145730995,1674.0561148189302,1580.4662186421472,1691.3120436672677,1597.5339354291525,1708.6970328586481,1717.6092774197061,1417.5374502175182,1734.503968592192,1640.2528344980001,1752.2120890150773,1657.7721106831955,1770.0523955324475,1779.1949621389936,1684.4719667225227,1797.236414217793,1702.3241460604902,1815.4123545680686,1824.724674595632,1520.4427548721133,1842.4082967143547,1747.0203648246368,{"$f":"(JG159-JG167)*JG110","v":1860.9210475887994},1765.3432424055165,1879.5715413847447,1889.1238722797784,1793.2615324989015,1907.9839344301095,1811.931316374953,1926.9841359686823,1936.7133087384889,1628.169310897752,1955.2193567428171,1858.6885772273072,1974.5706118636444,1877.8489872865998,1994.0653951903191,2004.0446660784555,1907.0370766208066,2023.7577863662257,1926.5589719566133,2043.616929461155,2053.7804214235166,1848.6085542629421,2073.5027271977833,1975.824599658175,2093.7301507612419,1995.8602754797594,2114.1071416076402,2124.5324461890159,2026.375280830038,2145.1369267415421,2046.7876606153932,2165.8935715828766,2176.5107993900865,1859.2865963040058,2196.7702459927459,2097.9383019530246,2217.9082560950237,2118.8837190528834,2239.2021046974569,2250.0908952130512,2150.7778303433884,2271.6217376585664,2172.1157552145482,2293.3111219214547,2304.3998332521846,1982.75568498861,2325.5908108794483,2225.6001322018974,2347.6776384724676,2247.4935908010148,2369.9268334086601,2381.2984914711715,2280.8247836003502,2403.7945743312926,2303.1272031443159,2426.4558384976458,2438.0357427998961,2111.9184048179486,2460.1976261679301,2359.0437208812427,2483.2730735192022,2381.9250968807228,2506.5176851998008,2518.3923879038803,{"$f":"(LS159-LS167)*LS110","v":2416.7537306828917},2541.8941874450338,2440.0611966786532,2565.5680804354579,2577.6596960123579,2361.2756456900561,2601.2143487002982,2498.8944472361527,2625.3223968951838,2522.8078083980245,2649.6067024785007,2662.006741433056,2559.2005836961944,2686.5589829182559,2583.5579101908024,2711.2905310484634,2723.916526221627,2388.6932919776114,2748.1475297032712,2644.6568558597869,2773.3288790098954,2669.6429772931301,2798.6938529531885,2811.6398607821279,2707.6616150017835,2837.2839336774787,2733.1102682207843,2863.1148052153758,2876.2961615134454,2536.4384570770853,2901.6263030699874,2796.9618105222944,2927.9258694457253,2823.0656961645523,2954.4167300718482,2967.9314725835643,2862.7783141310347,2994.7130528426924,2889.3640601569064,3021.6892311928955,3035.4490991467364,2690.9026752048017,3061.9246553347471,2956.0838382971001,3089.3891989809122,2983.35234155021,3117.0530211971677,3131.1601977818582,3024.8298556939621,3159.126836612591,3052.6003411815259,3187.2961929815679,3201.6586723946002,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,37903.155445042481,75806.310890084962,113709.46633512745,151612.62178016992,189515.7772252124,227418.93267025487,265322.08811529737,303225.24356033985,341128.39900538232,379031.5544504248,416934.70989546727,454837.86534050974,454224.6560791214,453340.12090316386,452538.86718539556,451643.08244944911,450830.75531717652,449923.63368190371,449010.66185379919,448181.41179875244,{"$f":"EJ162+EJ163-EJ164","v":447256.96992331796},446416.42655827233,445480.42575637973,444538.46224616468,443770.81170313468,442817.45428107772,441948.43874620419,440983.29847579804,440102.67765863129,439125.66347694962,438142.52697165869,437244.17620403785,436249.02699195076,435338.84166408179,434331.58707906218,433318.09290001693,432572.81921338278,431547.68839933124,430607.96937296854,429570.5017356124,428618.62485154334,427568.72546420159,426512.42112309852,425541.97590245237,424473.09515609202,423490.25306404819,422408.69931675767,421320.61841188656,420504.56563437067,419404.28360982059,418390.49161208404,417277.29524124617,416250.76923251443,415124.55956565699,413991.65036752186,412945.68193574779,411799.60868539789,410740.65709170012,409581.31910194631,408415.15424089646,407524.87407963834,406345.9193943693,405254.54112857761,404062.07005452737,402957.35707258515,401751.26647116523,400538.16932163428,399413.10265609593,398186.22887105431,397047.56778328959,395806.81241543323,394558.91781217331,393495.16146500275,392233.54426945397,391060.59677635401,389784.83348967688,388597.92287333409,387307.90598128433,386010.5614958792,384802.34399614745,383490.58216250455,382268.13080747612,380941.84222823213,379608.08778330422,{"$f":"GV162+GV163-GV164","v":378558.07853120414},377210.27794135769,375952.24909303087,374589.64816888998,373317.00321847491,371939.489904146,370554.31550005486,369259.37326116301,367859.11583798152,366549.27532058867,365133.8208621043,363710.56124516978,362575.05259504,361137.07919889921,359789.98708480224,358336.53142890625,356974.14251093869,355505.08781075,354028.0244835476,352642.30589986971,351149.46573035367,349748.156250712,348239.42041367758,346722.52584656142,345497.4385533515,343965.13408651587,342524.82769258373,340976.33021779062,339520.01745179493,337955.2052612296,336382.02228809841,334901.30377688579,333311.62082620402,331814.58944457752,330208.28268423764,328593.44875614939,327173.03808414884,325541.73016846884,324003.54296957661,322355.29902883078,320800.36356640642,319135.0567518333,317461.00063701434,315880.5344183722,314189.22237470496,312591.68843927578,310882.9914064171,309165.38212899741,307747.84467877989,306013.34071018768,304373.08787568967,302620.87578667462,300963.10367599141,299193.05128045898,297413.85631831997,295729.38435159746,293932.14793737966,292229.82379131916,290414.41143675108,288589.68676215544,287069.24400728336,285226.83571056899,283479.81534574437,281618.89429815556,{"$f":"JH162+JH163-JH164","v":279853.55105575005},277973.97951436532,276084.85564208555,274291.59410958667,272383.61017515656,270571.67885878158,268644.69472281291,266707.98141407443,265079.81210317666,263124.59274643386,261265.90416920657,259291.33355734294,257413.48457005635,255419.41917486602,253415.37450878756,251508.33743216677,249484.57964580055,247558.02067384394,245514.40374438278,243460.62332295926,241612.01476869633,239538.51204149856,237562.68744184039,235468.95729107916,233473.0970155994,231358.98987399176,229234.45742780273,227208.08214697268,225062.94522023114,223016.15755961573,220850.26398803285,218673.75318864276,216814.46659233875,214617.696346346,212519.75804439298,210301.84978829796,208182.96606924507,205943.7639645476,203693.67306933456,201542.89523899116,199271.27350133259,197099.15774611803,194805.84662419657,192501.44679094438,190518.69110595578,188193.10029507632,185967.50016287444,183619.82252440197,181372.32893360095,179002.4021001923,176621.10360872111,174340.27882512077,171936.48425078948,169633.35704764517,167206.90120914753,164768.86546634763,162656.94706152967,160196.74943536174,157837.70571448049,155354.43264096128,152972.50754408055,150465.98985888076,147947.59747097688,145530.84374029399,{"$f":"LT162+LT163-LT164","v":142988.94955284896},140548.8883561703,137983.32027573485,135405.66057972249,133044.38493403242,130443.17058533212,127944.27613809597,125318.95374120079,122796.14593280277,120146.53923032427,117484.53248889121,114925.33190519502,112238.77292227677,109655.21501208596,106943.92448103749,104220.00795481587,101831.31466283825,99083.167133134979,96438.510277275185,93665.181398265297,90995.538420972167,88196.844568018976,85385.204707236844,82677.543092235064,79840.259158557586,77107.148890336801,74244.034085121428,71367.737923607987,68831.299466530909,65929.673163460917,63132.711352938626,60204.785483492902,57381.719787328351,54427.303057256504,51459.371584672939,48596.593270541904,45601.88021769921,42712.516157542304,39690.826926349408,36655.377827202668,33964.475151997867,30902.55049666312,27946.466658366018,24857.077459385106,21873.725117834896,18756.672096637729,15625.511898855872,12600.682043161909,9441.5552065493175,6388.9548653677921,3201.6586723862242,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"OF162+OF163-OF164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"QR162+QR163-QR164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"TD162+TD163-TD164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"VP162+VP163-VP164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"YB162+YB163-YB164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,{"$f":"AAN162+AAN163-AAN164","v":-8.3759914559777826E-9},-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9,-8.3759914559777826E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":232149.60088443774},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1516.1262178016993,1514.0821869304048,1511.1337363438797,1508.4628906179853,1505.4769414981638,1502.7691843905884,1499.7454456063458,1496.7022061793307,1493.9380393291749,1490.8565664110599,1488.0547551942411,1484.9347525212659,1481.7948741538823,1479.2360390104491,1476.0581809369257,1473.1614624873473,1469.9443282526602,1467.008925528771,1463.7522115898321,1460.4750899055291,1457.4805873467928,{"$f":"EW166*EW162*EW7","v":1454.1634233065026},1451.129472213606,1447.7719569302074,1444.3936430000565,1441.9093973779427,1438.4922946644376,1435.3598979098952,1431.9016724520413,1428.7287495051446,1425.229084880672,1421.7080704103284,1418.4732530081747,1414.9103171869735,1411.6341768801608,1408.0289977225257,1404.4020613729554,1401.6818854479022,1398.014278699402,1394.6349720402802,1390.9243174708206,1387.5025641083814,1383.7485318855233,1379.9721678917397,1376.4856064524927,1372.6653622846598,1369.1355236390004,1365.2710636731545,1361.3838474696549,1358.4162469321279,1354.486397981231,1350.848470428592,1346.8735668484246,1343.1911902419506,1339.1708882372175,1335.1272310721145,1331.3770088536533,1327.2874295701811,1323.4918926109654,1319.3560413847774,1315.1963927072445,1311.6505382166758,1307.4451475648466,1303.5353225878468,1299.2827782989229,1295.3264095777804,1291.0263532709478,1286.7018716529308,1282.6744799871583,1278.3019405416819,1274.2271026915871,1269.8061407607738,1265.3602926110141,1261.8602617706806,1257.3675931378591,1253.1741636434363,1248.6321605629666,1244.3900107282498,1239.7982996804867,1235.1810516668495,1230.8645775372102,1226.1970527932717,1221.8309177352955,1217.1127362070144,1212.3685374838994,{"$f":"HI166*HI162*HI7","v":1208.5835086501334},1203.7902639963309,1199.2999569493409,1194.4551047630209,1189.9138083697958,1185.0169593691667,1180.0934149451587,1175.4743529995658,1170.4982191011791,1165.8271875023734,1160.7980680455921,1155.7417528218714,1151.6581285111718,1146.5504469550531,1141.7494256419459,1136.5877673926354,1131.7333915059833,1126.5173508707653,1121.2734076269949,1116.337679256286,1111.0387360873467,1106.0486314819252,1100.6942756141254,1095.3114958538313,1090.5767936138295,1085.1391005615628,1080.0118098985888,1074.517663429436,1069.3345452213548,1063.783522506111,1058.2033354567145,1052.9351147279074,1047.2974079156832,1041.9722947975861,1036.2766380213905,1030.5512737633248,1025.8261489292663,1020.044469033959,1014.5769595856323,1008.7362526222488,1003.2103455866381,997.31017093486332,991.37952106106661,985.76461450532497,979.77382645793227,974.09941263773055,968.04803812250361,961.96562254051821,956.89748002427791,950.75611903523009,944.93271781914791,938.72964766051859,932.84517018583358,926.57993171455109,920.28285214028517,914.30531369862229,907.94536725052194,901.90559619593864,895.48231574270972,889.02660471358149,883.59937367725558,877.08197582144624,870.88634723068856,864.30444519114315,{"$f":"JU166*JU162*JU7","v":858.04494856685449},851.39806391622017,844.71791502929193,838.36112477388929,831.61526548600193,825.19340224614655,818.38134581460929,811.53541107653098,805.37338256232113,798.46170680499529,791.87562480613474,784.89652430359729,778.24365671866474,771.19663291330585,764.11485809267583,757.36027382324232,750.20981740077048,743.38719186538583,736.16754662677624,728.91251062880929,722.71488864112916,715.39232115448669,708.39919348131002,701.00616596099326,693.94322023081691,686.47921321515867,678.97891023111526,671.80965079663724,664.23757833777529,656.99719248706015,649.3528220806553,641.67148930314795,635.06230368651927,627.31033431692106,619.89166720958144,612.06607508133993,604.57442977866981,596.67467366730773,588.73701202907046,581.13426275040263,573.12161416929825,565.44452349215055,557.35633736382511,549.2295515544921,542.18982353843228,533.98916478453918,526.125685714935,517.84810880320435,509.90835848026853,501.55329952960255,493.15865823658964,485.10281246764669,476.6298318428299,468.49629452056769,459.94440091911616,451.35220193240832,443.48128311344146,434.81056861777375,426.48092046031991,417.72984580400265,409.32048644267593,400.48846410108092,391.61510829630407,383.08443968398342,{"$f":"MG166*MG162*MG7","v":374.1292430742559},365.51738337361991,356.47974827012501,347.40002651605289,339.43771554279419,330.2772237771166,321.46170092425064,312.21727132755103,303.31846140324058,293.9894818933966,284.61734902412286,275.59181030745026,266.13419719519197,257.02382963445604,247.48011361707145,237.89245974535996,229.43766488843639,219.7655772115364,210.4423711764621,200.68261827830969,191.27239929109453,181.42434352418834,171.53123861557648,161.9886442351397,152.0062673923307,142.37505385847436,132.3027564211647,122.18459275734223,113.21491717332623,103.00850165554374,93.154888861220073,82.856924864617028,72.912417059449652,62.522240322125768,52.085039662852907,42.002273477206366,31.471850688497728,21.296516217892641,10.672195574620748,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"OS166*OS162*OS7","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"RE166*RE162*RE7","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"TQ166*TQ162*TQ7","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,232149.60088443774,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1516.1262178016993,1514.0821869304048,1511.1337363438797,1508.4628906179853,1505.4769414981638,1502.7691843905884,1499.7454456063458,1496.7022061793307,{"$f":"EJ167-EJ168","v":1493.9380393291749},1490.8565664110599,1488.0547551942411,1484.9347525212659,1481.7948741538823,1479.2360390104491,1476.0581809369257,1473.1614624873473,1469.9443282526602,1467.008925528771,1463.7522115898321,1460.4750899055291,1457.4805873467928,1454.1634233065026,1451.129472213606,1447.7719569302074,1444.3936430000565,1441.9093973779427,1438.4922946644376,1435.3598979098952,1431.9016724520413,1428.7287495051446,1425.229084880672,1421.7080704103284,1418.4732530081747,1414.9103171869735,1411.6341768801608,1408.0289977225257,1404.4020613729554,1401.6818854479022,1398.014278699402,1394.6349720402802,1390.9243174708206,1387.5025641083814,1383.7485318855233,1379.9721678917397,1376.4856064524927,1372.6653622846598,1369.1355236390004,1365.2710636731545,1361.3838474696549,1358.4162469321279,1354.486397981231,1350.848470428592,1346.8735668484246,1343.1911902419506,1339.1708882372175,1335.1272310721145,1331.3770088536533,1327.2874295701811,1323.4918926109654,1319.3560413847774,1315.1963927072445,1311.6505382166758,1307.4451475648466,1303.5353225878468,1299.2827782989229,1295.3264095777804,1291.0263532709478,1286.7018716529308,1282.6744799871583,1278.3019405416819,1274.2271026915871,1269.8061407607738,{"$f":"GV167-GV168","v":1265.3602926110141},1261.8602617706806,1257.3675931378591,1253.1741636434363,1248.6321605629666,1244.3900107282498,1239.7982996804867,1235.1810516668495,1230.8645775372102,1226.1970527932717,1221.8309177352955,1217.1127362070144,1212.3685374838994,1208.5835086501334,1203.7902639963309,1199.2999569493409,1194.4551047630209,1189.9138083697958,1185.0169593691667,1180.0934149451587,1175.4743529995658,1170.4982191011791,1165.8271875023734,1160.7980680455921,1155.7417528218714,1151.6581285111718,1146.5504469550531,1141.7494256419459,1136.5877673926354,1131.7333915059833,1126.5173508707653,1121.2734076269949,1116.337679256286,1111.0387360873467,1106.0486314819252,1100.6942756141254,1095.3114958538313,1090.5767936138295,1085.1391005615628,1080.0118098985888,1074.517663429436,1069.3345452213548,1063.783522506111,1058.2033354567145,1052.9351147279074,1047.2974079156832,1041.9722947975861,1036.2766380213905,1030.5512737633248,1025.8261489292663,1020.044469033959,1014.5769595856323,1008.7362526222488,1003.2103455866381,997.31017093486332,991.37952106106661,985.76461450532497,979.77382645793227,974.09941263773055,968.04803812250361,961.96562254051821,956.89748002427791,950.75611903523009,944.93271781914791,{"$f":"JH167-JH168","v":938.72964766051859},932.84517018583358,926.57993171455109,920.28285214028517,914.30531369862229,907.94536725052194,901.90559619593864,895.48231574270972,889.02660471358149,883.59937367725558,877.08197582144624,870.88634723068856,864.30444519114315,858.04494856685449,851.39806391622017,844.71791502929193,838.36112477388929,831.61526548600193,825.19340224614655,818.38134581460929,811.53541107653098,805.37338256232113,798.46170680499529,791.87562480613474,784.89652430359729,778.24365671866474,771.19663291330585,764.11485809267583,757.36027382324232,750.20981740077048,743.38719186538583,736.16754662677624,728.91251062880929,722.71488864112916,715.39232115448669,708.39919348131002,701.00616596099326,693.94322023081691,686.47921321515867,678.97891023111526,671.80965079663724,664.23757833777529,656.99719248706015,649.3528220806553,641.67148930314795,635.06230368651927,627.31033431692106,619.89166720958144,612.06607508133993,604.57442977866981,596.67467366730773,588.73701202907046,581.13426275040263,573.12161416929825,565.44452349215055,557.35633736382511,549.2295515544921,542.18982353843228,533.98916478453918,526.125685714935,517.84810880320435,509.90835848026853,501.55329952960255,493.15865823658964,{"$f":"LT167-LT168","v":485.10281246764669},476.6298318428299,468.49629452056769,459.94440091911616,451.35220193240832,443.48128311344146,434.81056861777375,426.48092046031991,417.72984580400265,409.32048644267593,400.48846410108092,391.61510829630407,383.08443968398342,374.1292430742559,365.51738337361991,356.47974827012501,347.40002651605289,339.43771554279419,330.2772237771166,321.46170092425064,312.21727132755103,303.31846140324058,293.9894818933966,284.61734902412286,275.59181030745026,266.13419719519197,257.02382963445604,247.48011361707145,237.89245974535996,229.43766488843639,219.7655772115364,210.4423711764621,200.68261827830969,191.27239929109453,181.42434352418834,171.53123861557648,161.9886442351397,152.0062673923307,142.37505385847436,132.3027564211647,122.18459275734223,113.21491717332623,103.00850165554374,93.154888861220073,82.856924864617028,72.912417059449652,62.522240322125768,52.085039662852907,42.002273477206366,31.471850688497728,21.296516217892641,10.672195574620748,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"OF167-OF168","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"QR167-QR168","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"TD167-TD168","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":252},{"$f":"LOOKUP(F171,110:110,165:165)","v":-8.3759914559777826E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,{"$f":"IF(EI110,EI167+EI164)","v":2325.9522612261053},2418.3799147636773,2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,{"$f":"IF(GU110,GU167+GU164)","v":2603.5605856886586},2315.3695447110772,2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,{"$f":"IF(JG110,JG167+JG164)","v":2805.8537654079473},2704.0728900660351,2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.7290791023215,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637214,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,{"$f":"IF(LS110,LS167+LS164)","v":2909.9123889194816},3026.9969999126806,2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211768,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259061,3112.8757439849287,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":263495.55409834709},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"EI70","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"GU70","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"JG70","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"LS70","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,{"$f":"OE70","v":4560.5297653483804},4049.0563732463911,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,{"$f":"QQ70","v":4912.8783788014507},4732.166256504539,4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,{"$f":"TC70","v":5090.1804814536872},5297.8181763211833,5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,2325.9522612261053,{"$f":"EJ169+EJ164","v":2418.3799147636773},2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,2603.5605856886586,{"$f":"GV169+GV164","v":2315.3695447110772},2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,2805.8537654079473,{"$f":"JH169+JH164","v":2704.0728900660351},2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.7290791023215,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637214,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,2909.9123889194816,{"$f":"LT169+LT164","v":3026.9969999126806},2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211768,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259061,3112.8757439849287,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"OF169+OF164","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"QR169+QR164","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"TD169+TD164","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851.73419167602515,959.44694515517995,924.95498164486798,961.69905062576663,927.12162950829997,963.95632786535816,965.08690948434423,930.38090449044194,{"$f":"EJ187-EJ188-EJ189","v":967.35196590547093},932.55997258267553,969.62222283473102,970.75930509453701,899.7781668735638,973.03738442696476,938.02948632418384,975.32069315740682,940.22605816776377,977.60924288418391,978.75548675231084,943.53034301054413,981.05191977356571,945.73950047017934,983.3536228932785,984.50645439019536,875.86693185368631,986.81608457178709,951.28452841086255,989.13101410641593,953.51142260842926,991.45125473876033,992.61337039350019,956.86131642258488,994.94159974741297,959.10096369231542,997.27516966825851,998.44396103744612,888.18193555553989,1000.7855639991899,964.72251057438962,1003.1325371512571,966.98013048102757,1005.4848923863337,1006.663092008253,970.37623986631661,1009.0235427209577,972.64678239297064,1011.3894053571166,1012.5743698892006,900.66560349110614,1014.9483728804576,978.34586550915992,1017.3278177915208,980.63461951625686,1019.7127166647474,1020.9072151072728,984.07755864418596,1023.3003175580998,986.37940693396786,1025.6989041869319,1026.9002578578757,951.58109595112228,1029.3070935061842,992.15705626592853,1031.7194437059929,994.47735785667692,1034.1373206510088,1035.3483354704426,997.96774855388003,1037.7745254520169,1000.3013182280474,1040.2062727742396,1041.4242342754633,{"$f":"GV187-GV188-GV189","v":926.14781788443042},1043.8643406468409,1006.1585765858827,1046.3100351137259,1008.5108443912063,1048.7613300228641,1049.9890815086542,1012.0493162234807,1052.4488002874891,1014.4150280744575,1054.914150487858,1056.1489412566102,939.15087504547319,1058.6227619163628,1020.3529512373134,1061.1022451381236,1022.7376090922367,1063.587403423383,1064.8321146286362,1026.324799449224,1067.3258090062327,1028.7230794971479,1069.8252098147213,1071.0770540647031,952.33161841271749,1073.5850381387258,1034.7427363548895,1076.0987601740194,1037.1602133553324,1078.6182328285367,1079.88012960079,1040.7967675358514,1082.4082519752324,1043.2280470855476,1084.9421567287136,1086.2112814809448,1006.28886714175,1088.7538837175316,1049.3305197815184,1091.3023002577602,1051.7812503415248,1093.8565439177814,1095.1358549300162,1055.4678216395446,1097.69886335807,1057.9325373379343,1100.2677310624936,1101.5543661764386,979.23548959233722,1104.132047008583,1064.1189214127835,1106.7156194402833,1066.6033453221776,1109.3050964476338,1110.6020532295424,1070.3405951134355,1113.200411489247,1072.839189007369,1115.8047068823194,1117.1090850872538,992.96335096505254,1119.722310695453,1079.1105935439464,1122.3415061631786,{"$f":"JH187-JH188-JH189","v":1081.629156026414},1124.9666846282307,1126.2815215977316,1085.4177538556746,1128.9156992514922,1087.9506734501897,1131.5558928658484,1132.8782497924794,1006.8783662445335,1135.5274921680289,1094.3082212195009,1138.1827836377329,1096.8613729910967,1140.8441375028692,1142.1770919978699,1100.7019966600392,1144.8475644560458,1103.2696949770457,1147.52413268292,1148.86470689525,1064.0575861357893,1151.5504439040415,1109.7145225852678,1154.2423102269504,1112.3027199133426,1156.9403193305216,1158.2916316409292,1116.1960555690853,1160.9988802259136,1118.798991206465,1163.7123053793048,1165.0713384067449,1035.2796427731255,1167.7940538535499,1125.3322492430043,1170.5229798305336,1127.9559540055507,1173.2581299713092,1174.6280433712836,1131.9026962298012,1177.3725553820814,1134.5413334209288,1180.1233257634058,1181.5010621331357,1049.7708697167027,1184.2612458263866,1141.164186607527,1187.0277222728191,1143.8238663529414,1189.8005052749313,1191.1892660553913,1147.824718251768,1193.9715348326777,1150.4995269254455,1196.7601447959182,1198.1568320654878,1064.4591825489761,1200.9549798825446,1157.2131542663124,1203.7595036936546,1159.9092822735706,1206.5704174720272,1207.9782749733931,1163.9649555677915,{"$f":"LT187-LT188-LT189","v":1210.7987999650722},1166.6764114085931,1213.6257499824101,1215.0416387725895,1125.0511390489855,1217.8782527254957,1173.4820063415705,1220.7213269422014,1176.2150616808108,1223.57087556847,1224.9980822136545,1180.3262767969991,1227.8573690408957,1183.0748613060232,1230.723165768833,1232.1585097967004,1094.4373273974657,1235.0340980984261,1189.9736318547612,1237.9162319736579,1192.7440994482722,1240.8049257425714,1242.2517370702099,1196.9115856103626,1245.150297593972,1199.69778616639,1248.0554539399327,1249.5105100522064,1109.7323667289779,1252.4255871833693,1206.690955093532,1255.3472962488745,1209.4993257771443,1258.2756517451767,1259.7423264431009,1213.7238210986443,1262.6806788311324,1216.5481310196947,1265.6257140205475,1267.10074222716,1125.2349071848575,1270.0558290032291,1223.6369359810569,1273.0176351368527,1226.4837065659308,1275.9861753026466,1277.4729752415933,1230.7659581427256,1280.4516440359189,1233.6288767480091,1283.4370836797839,1284.9323471876878,4163.0453312451282,4507.7478978933514,4342.8509965671501,4518.2564081204027,4352.9508532389646,4528.7887978294466,4534.0639637659051,4368.1435272520748,4544.6322704129552,4378.300641604982,4555.2245869831459,4560.5297653484085,{"$f":"OF187-OF188-OF189","v":4049.0563732464188},4571.1581950153823,4403.7941178186165,4581.8107657100609,4414.0319154358049,4592.4875300606755,4597.8350013324789,4429.4320616381401,4608.5481550786099,4439.7278655069786,4619.2856345189175,4624.6635129335818,4105.5507849057503,4635.4375803290623,4465.5693814309152,4646.2361061273741,4475.9469228847011,4657.0591436003506,4662.4798708917933,4491.5572523961782,4673.3397759975978,4501.99355772527,4684.2243264302351,4689.6758604056249,4162.8096629671027,4700.5974794569265,4528.1876591239698,4711.5438781647008,4538.7067690978338,4722.5151104511533,4728.0100560668898,4554.5300257962708,4739.0186400641142,4565.1086664149307,4750.0521929230708,4755.5783496416452,4400.9321519631421,4766.6494576488612,4591.6599539280132,4777.7456704854312,4602.3224791206567,4788.867042730747,4794.4371807178732,4618.3614399766138,4805.5963946537768,4629.0842718226568,4816.7809049294328,4822.3826633671879,4279.6602777957487,4833.6052212482,4655.9974015245571,4844.8532130916783,4666.8052108741258,4856.1266941410595,4861.7730104119773,4683.0626862876616,4873.0848290952672,4693.9315876321607,4884.4222755805931,4890.100626630262,4339.2720337551082,4901.4766191673389,4721.2112715949652,4912.8783788014789,{"$f":"QR187-QR188-QR189","v":4732.1662565045672},4924.3059614470594,4930.0294539031383,4748.6450906438768,4941.4958761514754,4759.6619623171782,4952.9882616897939,4958.7442082848265,4399.6882966890016,4970.2756443727822,4787.3129691765716,4981.8331847353857,4798.4170437409994,4993.4168859649026,4999.21856462091,4815.1201148828977,5010.8416135099696,4826.2868805018779,5022.490965244283,5028.3255224836039,4652.0018059821004,5040.0144353794876,4854.3140360261341,5051.7297938123656,4865.5691372598194,5063.4716550593721,5069.3525421686709,4882.4993581320414,5081.1342652827325,4893.8179643285375,5092.9426349065534,5098.8568301800778,4522.9756790845322,5110.7052777544068,4922.2261519905078,5122.5805162548513,4933.6342400566582,5134.482603650441,5140.4437338309517,4950.7945581819322,5152.3862035150041,4962.2669748323842,5164.355667524721,5170.3505406396162,4585.8677667812026,5182.3606056291019,4991.0611363844027,5194.3978111028609,5002.6241948253,5206.4622157288904,5212.5046360897941,5020.0175928671579,5224.6099497031209,5031.6458133233673,5236.7426096518275,5242.8192129595363,4649.6063001373959,5254.9930032212833,5060.8309493750139,5267.1942877370102,5072.5509853434532,5279.4231258807931,5285.5478961499657,5090.1804814537154,{"$f":"TD187-TD188-TD189","v":5297.8181763212115},5101.9665227747555,5310.1161590740103,5316.2755575979836,4916.948680527189,5328.6152063651534,5131.5476933734026,5340.9827074103132,5143.4267378652185,5353.3781208207611,5359.5863134729361,5161.2953860331572,5372.0237083566008,5173.2412892183547,5384.4891663473381,5390.7324379114953,4779.6659861550706,5403.2401040504019,5203.2236144324197,5415.7759847885964,5215.2637225201079,5428.3401409337821,5434.6328413194196,5233.3746129231813,5447.2395248537769,5245.4824431461702,5459.8746363431937,5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,851.73419167602515,959.44694515517995,924.95498164486798,961.69905062576663,927.12162950829997,963.95632786535816,965.08690948434423,930.38090449044194,{"$f":"EJ190+EJ191-EJ192","v":967.35196590547093},932.55997258267553,969.62222283473102,970.75930509453701,899.7781668735638,973.03738442696476,938.02948632418384,975.32069315740682,940.22605816776377,977.60924288418391,978.75548675231084,943.53034301054413,981.05191977356571,945.73950047017934,983.3536228932785,984.50645439019536,875.86693185368631,986.81608457178709,951.28452841086255,989.13101410641593,953.51142260842926,991.45125473876033,992.61337039350019,956.86131642258488,994.94159974741297,959.10096369231542,997.27516966825851,998.44396103744612,888.18193555553989,1000.7855639991899,964.72251057438962,1003.1325371512571,966.98013048102757,1005.4848923863337,1006.663092008253,970.37623986631661,1009.0235427209577,972.64678239297064,1011.3894053571166,1012.5743698892006,900.66560349110614,1014.9483728804576,978.34586550915992,1017.3278177915208,980.63461951625686,1019.7127166647474,1020.9072151072728,984.07755864418596,1023.3003175580998,986.37940693396786,1025.6989041869319,1026.9002578578757,951.58109595112228,1029.3070935061842,992.15705626592853,1031.7194437059929,994.47735785667692,1034.1373206510088,1035.3483354704426,997.96774855388003,1037.7745254520169,1000.3013182280474,1040.2062727742396,1041.4242342754633,{"$f":"GV190+GV191-GV192","v":926.14781788443042},1043.8643406468409,1006.1585765858827,1046.3100351137259,1008.5108443912063,1048.7613300228641,1049.9890815086542,1012.0493162234807,1052.4488002874891,1014.4150280744575,1054.914150487858,1056.1489412566102,939.15087504547319,1058.6227619163628,1020.3529512373134,1061.1022451381236,1022.7376090922367,1063.587403423383,1064.8321146286362,1026.324799449224,1067.3258090062327,1028.7230794971479,1069.8252098147213,1071.0770540647031,952.33161841271749,1073.5850381387258,1034.7427363548895,1076.0987601740194,1037.1602133553324,1078.6182328285367,1079.88012960079,1040.7967675358514,1082.4082519752324,1043.2280470855476,1084.9421567287136,1086.2112814809448,1006.28886714175,1088.7538837175316,1049.3305197815184,1091.3023002577602,1051.7812503415248,1093.8565439177814,1095.1358549300162,1055.4678216395446,1097.69886335807,1057.9325373379343,1100.2677310624936,1101.5543661764386,979.23548959233722,1104.132047008583,1064.1189214127835,1106.7156194402833,1066.6033453221776,1109.3050964476338,1110.6020532295424,1070.3405951134355,1113.200411489247,1072.839189007369,1115.8047068823194,1117.1090850872538,992.96335096505254,1119.722310695453,1079.1105935439464,1122.3415061631786,{"$f":"JH190+JH191-JH192","v":1081.629156026414},1124.9666846282307,1126.2815215977316,1085.4177538556746,1128.9156992514922,1087.9506734501897,1131.5558928658484,1132.8782497924794,1006.8783662445335,1135.5274921680289,1094.3082212195009,1138.1827836377329,1096.8613729910967,1140.8441375028692,1142.1770919978699,1100.7019966600392,1144.8475644560458,1103.2696949770457,1147.52413268292,1148.86470689525,1064.0575861357893,1151.5504439040415,1109.7145225852678,1154.2423102269504,1112.3027199133426,1156.9403193305216,1158.2916316409292,1116.1960555690853,1160.9988802259136,1118.798991206465,1163.7123053793048,1165.0713384067449,1035.2796427731255,1167.7940538535499,1125.3322492430043,1170.5229798305336,1127.9559540055507,1173.2581299713092,1174.6280433712836,1131.9026962298012,1177.3725553820814,1134.5413334209288,1180.1233257634058,1181.5010621331357,1049.7708697167027,1184.2612458263866,1141.164186607527,1187.0277222728191,1143.8238663529414,1189.8005052749313,1191.1892660553913,1147.824718251768,1193.9715348326777,1150.4995269254455,1196.7601447959182,1198.1568320654878,1064.4591825489761,1200.9549798825446,1157.2131542663124,1203.7595036936546,1159.9092822735706,1206.5704174720272,1207.9782749733931,1163.9649555677915,{"$f":"LT190+LT191-LT192","v":1210.7987999650722},1166.6764114085931,1213.6257499824101,1215.0416387725895,1125.0511390489855,1217.8782527254957,1173.4820063415705,1220.7213269422014,1176.2150616808108,1223.57087556847,1224.9980822136545,1180.3262767969991,1227.8573690408957,1183.0748613060232,1230.723165768833,1232.1585097967004,1094.4373273974657,1235.0340980984261,1189.9736318547612,1237.9162319736579,1192.7440994482722,1240.8049257425714,1242.2517370702099,1196.9115856103626,1245.150297593972,1199.69778616639,1248.0554539399327,1249.5105100522064,1109.7323667289779,1252.4255871833693,1206.690955093532,1255.3472962488745,1209.4993257771443,1258.2756517451767,1259.7423264431009,1213.7238210986443,1262.6806788311324,1216.5481310196947,1265.6257140205475,1267.10074222716,1125.2349071848575,1270.0558290032291,1223.6369359810569,1273.0176351368527,1226.4837065659308,1275.9861753026466,1277.4729752415933,1230.7659581427256,1280.4516440359189,1233.6288767480091,1283.4370836797839,1284.9323471876878,4163.0453312451282,4507.7478978933514,4342.8509965671501,4518.2564081204027,4352.9508532389646,4528.7887978294466,4534.0639637659051,4368.1435272520748,4544.6322704129552,4378.300641604982,4555.2245869831459,4560.5297653484085,{"$f":"OF190+OF191-OF192","v":4049.0563732464188},4571.1581950153823,4403.7941178186165,4581.8107657100609,4414.0319154358049,4592.4875300606755,4597.8350013324789,4429.4320616381401,4608.5481550786099,4439.7278655069786,4619.2856345189175,4624.6635129335818,4105.5507849057503,4635.4375803290623,4465.5693814309152,4646.2361061273741,4475.9469228847011,4657.0591436003506,4662.4798708917933,4491.5572523961782,4673.3397759975978,4501.99355772527,4684.2243264302351,4689.6758604056249,4162.8096629671027,4700.5974794569265,4528.1876591239698,4711.5438781647008,4538.7067690978338,4722.5151104511533,4728.0100560668898,4554.5300257962708,4739.0186400641142,4565.1086664149307,4750.0521929230708,4755.5783496416452,4400.9321519631421,4766.6494576488612,4591.6599539280132,4777.7456704854312,4602.3224791206567,4788.867042730747,4794.4371807178732,4618.3614399766138,4805.5963946537768,4629.0842718226568,4816.7809049294328,4822.3826633671879,4279.6602777957487,4833.6052212482,4655.9974015245571,4844.8532130916783,4666.8052108741258,4856.1266941410595,4861.7730104119773,4683.0626862876616,4873.0848290952672,4693.9315876321607,4884.4222755805931,4890.100626630262,4339.2720337551082,4901.4766191673389,4721.2112715949652,4912.8783788014789,{"$f":"QR190+QR191-QR192","v":4732.1662565045672},4924.3059614470594,4930.0294539031383,4748.6450906438768,4941.4958761514754,4759.6619623171782,4952.9882616897939,4958.7442082848265,4399.6882966890016,4970.2756443727822,4787.3129691765716,4981.8331847353857,4798.4170437409994,4993.4168859649026,4999.21856462091,4815.1201148828977,5010.8416135099696,4826.2868805018779,5022.490965244283,5028.3255224836039,4652.0018059821004,5040.0144353794876,4854.3140360261341,5051.7297938123656,4865.5691372598194,5063.4716550593721,5069.3525421686709,4882.4993581320414,5081.1342652827325,4893.8179643285375,5092.9426349065534,5098.8568301800778,4522.9756790845322,5110.7052777544068,4922.2261519905078,5122.5805162548513,4933.6342400566582,5134.482603650441,5140.4437338309517,4950.7945581819322,5152.3862035150041,4962.2669748323842,5164.355667524721,5170.3505406396162,4585.8677667812026,5182.3606056291019,4991.0611363844027,5194.3978111028609,5002.6241948253,5206.4622157288904,5212.5046360897941,5020.0175928671579,5224.6099497031209,5031.6458133233673,5236.7426096518275,5242.8192129595363,4649.6063001373959,5254.9930032212833,5060.8309493750139,5267.1942877370102,5072.5509853434532,5279.4231258807931,5285.5478961499657,5090.1804814537154,{"$f":"TD190+TD191-TD192","v":5297.8181763212115},5101.9665227747555,5310.1161590740103,5316.2755575979836,4916.948680527189,5328.6152063651534,5131.5476933734026,5340.9827074103132,5143.4267378652185,5353.3781208207611,5359.5863134729361,5161.2953860331572,5372.0237083566008,5173.2412892183547,5384.4891663473381,5390.7324379114953,4779.6659861550706,5403.2401040504019,5203.2236144324197,5415.7759847885964,5215.2637225201079,5428.3401409337821,5434.6328413194196,5233.3746129231813,5447.2395248537769,5245.4824431461702,5459.8746363431937,5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":871798.40028400195},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,-18346.844554957519,851.73419167602515,959.44694515517995,924.95498164486798,961.69905062576663,927.12162950829997,963.95632786535816,965.08690948434423,930.38090449044194,{"$f":"EJ193-EJ152","v":967.35196590547093},932.55997258267553,969.62222283473102,970.75930509453701,899.7781668735638,973.03738442696476,938.02948632418384,975.32069315740682,940.22605816776377,977.60924288418391,978.75548675231084,943.53034301054413,981.05191977356571,945.73950047017934,983.3536228932785,984.50645439019536,875.86693185368631,986.81608457178709,951.28452841086255,989.13101410641593,953.51142260842926,991.45125473876033,992.61337039350019,956.86131642258488,994.94159974741297,959.10096369231542,997.27516966825851,998.44396103744612,888.18193555553989,1000.7855639991899,964.72251057438962,1003.1325371512571,966.98013048102757,1005.4848923863337,1006.663092008253,970.37623986631661,1009.0235427209577,972.64678239297064,1011.3894053571166,1012.5743698892006,900.66560349110614,1014.9483728804576,978.34586550915992,1017.3278177915208,980.63461951625686,1019.7127166647474,1020.9072151072728,984.07755864418596,1023.3003175580998,986.37940693396786,1025.6989041869319,1026.9002578578757,951.58109595112228,1029.3070935061842,992.15705626592853,1031.7194437059929,994.47735785667692,1034.1373206510088,1035.3483354704426,997.96774855388003,1037.7745254520169,1000.3013182280474,1040.2062727742396,1041.4242342754633,{"$f":"GV193-GV152","v":926.14781788443042},1043.8643406468409,1006.1585765858827,1046.3100351137259,1008.5108443912063,1048.7613300228641,1049.9890815086542,1012.0493162234807,1052.4488002874891,1014.4150280744575,1054.914150487858,1056.1489412566102,939.15087504547319,1058.6227619163628,1020.3529512373134,1061.1022451381236,1022.7376090922367,1063.587403423383,1064.8321146286362,1026.324799449224,1067.3258090062327,1028.7230794971479,1069.8252098147213,1071.0770540647031,952.33161841271749,1073.5850381387258,1034.7427363548895,1076.0987601740194,1037.1602133553324,1078.6182328285367,1079.88012960079,1040.7967675358514,1082.4082519752324,1043.2280470855476,1084.9421567287136,1086.2112814809448,1006.28886714175,1088.7538837175316,1049.3305197815184,1091.3023002577602,1051.7812503415248,1093.8565439177814,1095.1358549300162,1055.4678216395446,1097.69886335807,1057.9325373379343,1100.2677310624936,1101.5543661764386,979.23548959233722,1104.132047008583,1064.1189214127835,1106.7156194402833,1066.6033453221776,1109.3050964476338,1110.6020532295424,1070.3405951134355,1113.200411489247,1072.839189007369,1115.8047068823194,1117.1090850872538,992.96335096505254,1119.722310695453,1079.1105935439464,1122.3415061631786,{"$f":"JH193-JH152","v":1081.629156026414},1124.9666846282307,1126.2815215977316,1085.4177538556746,1128.9156992514922,1087.9506734501897,1131.5558928658484,1132.8782497924794,1006.8783662445335,1135.5274921680289,1094.3082212195009,1138.1827836377329,1096.8613729910967,1140.8441375028692,1142.1770919978699,1100.7019966600392,1144.8475644560458,1103.2696949770457,1147.52413268292,1148.86470689525,1064.0575861357893,1151.5504439040415,1109.7145225852678,1154.2423102269504,1112.3027199133426,1156.9403193305216,1158.2916316409292,1116.1960555690853,1160.9988802259136,1118.798991206465,1163.7123053793048,1165.0713384067449,1035.2796427731255,1167.7940538535499,1125.3322492430043,1170.5229798305336,1127.9559540055507,1173.2581299713092,1174.6280433712836,1131.9026962298012,1177.3725553820814,1134.5413334209288,1180.1233257634058,1181.5010621331357,1049.7708697167027,1184.2612458263866,1141.164186607527,1187.0277222728191,1143.8238663529414,1189.8005052749313,1191.1892660553913,1147.824718251768,1193.9715348326777,1150.4995269254455,1196.7601447959182,1198.1568320654878,1064.4591825489761,1200.9549798825446,1157.2131542663124,1203.7595036936546,1159.9092822735706,1206.5704174720272,1207.9782749733931,1163.9649555677915,{"$f":"LT193-LT152","v":1210.7987999650722},1166.6764114085931,1213.6257499824101,1215.0416387725895,1125.0511390489855,1217.8782527254957,1173.4820063415705,1220.7213269422014,1176.2150616808108,1223.57087556847,1224.9980822136545,1180.3262767969991,1227.8573690408957,1183.0748613060232,1230.723165768833,1232.1585097967004,1094.4373273974657,1235.0340980984261,1189.9736318547612,1237.9162319736579,1192.7440994482722,1240.8049257425714,1242.2517370702099,1196.9115856103626,1245.150297593972,1199.69778616639,1248.0554539399327,1249.5105100522064,1109.7323667289779,1252.4255871833693,1206.690955093532,1255.3472962488745,1209.4993257771443,1258.2756517451767,1259.7423264431009,1213.7238210986443,1262.6806788311324,1216.5481310196947,1265.6257140205475,1267.10074222716,1125.2349071848575,1270.0558290032291,1223.6369359810569,1273.0176351368527,1226.4837065659308,1275.9861753026466,1277.4729752415933,1230.7659581427256,1280.4516440359189,1233.6288767480091,1283.4370836797839,1284.9323471876878,4163.0453312451282,4507.7478978933514,4342.8509965671501,4518.2564081204027,4352.9508532389646,4528.7887978294466,4534.0639637659051,4368.1435272520748,4544.6322704129552,4378.300641604982,4555.2245869831459,4560.5297653484085,{"$f":"OF193-OF152","v":4049.0563732464188},4571.1581950153823,4403.7941178186165,4581.8107657100609,4414.0319154358049,4592.4875300606755,4597.8350013324789,4429.4320616381401,4608.5481550786099,4439.7278655069786,4619.2856345189175,4624.6635129335818,4105.5507849057503,4635.4375803290623,4465.5693814309152,4646.2361061273741,4475.9469228847011,4657.0591436003506,4662.4798708917933,4491.5572523961782,4673.3397759975978,4501.99355772527,4684.2243264302351,4689.6758604056249,4162.8096629671027,4700.5974794569265,4528.1876591239698,4711.5438781647008,4538.7067690978338,4722.5151104511533,4728.0100560668898,4554.5300257962708,4739.0186400641142,4565.1086664149307,4750.0521929230708,4755.5783496416452,4400.9321519631421,4766.6494576488612,4591.6599539280132,4777.7456704854312,4602.3224791206567,4788.867042730747,4794.4371807178732,4618.3614399766138,4805.5963946537768,4629.0842718226568,4816.7809049294328,4822.3826633671879,4279.6602777957487,4833.6052212482,4655.9974015245571,4844.8532130916783,4666.8052108741258,4856.1266941410595,4861.7730104119773,4683.0626862876616,4873.0848290952672,4693.9315876321607,4884.4222755805931,4890.100626630262,4339.2720337551082,4901.4766191673389,4721.2112715949652,4912.8783788014789,{"$f":"QR193-QR152","v":4732.1662565045672},4924.3059614470594,4930.0294539031383,4748.6450906438768,4941.4958761514754,4759.6619623171782,4952.9882616897939,4958.7442082848265,4399.6882966890016,4970.2756443727822,4787.3129691765716,4981.8331847353857,4798.4170437409994,4993.4168859649026,4999.21856462091,4815.1201148828977,5010.8416135099696,4826.2868805018779,5022.490965244283,5028.3255224836039,4652.0018059821004,5040.0144353794876,4854.3140360261341,5051.7297938123656,4865.5691372598194,5063.4716550593721,5069.3525421686709,4882.4993581320414,5081.1342652827325,4893.8179643285375,5092.9426349065534,5098.8568301800778,4522.9756790845322,5110.7052777544068,4922.2261519905078,5122.5805162548513,4933.6342400566582,5134.482603650441,5140.4437338309517,4950.7945581819322,5152.3862035150041,4962.2669748323842,5164.355667524721,5170.3505406396162,4585.8677667812026,5182.3606056291019,4991.0611363844027,5194.3978111028609,5002.6241948253,5206.4622157288904,5212.5046360897941,5020.0175928671579,5224.6099497031209,5031.6458133233673,5236.7426096518275,5242.8192129595363,4649.6063001373959,5254.9930032212833,5060.8309493750139,5267.1942877370102,5072.5509853434532,5279.4231258807931,5285.5478961499657,5090.1804814537154,{"$f":"TD193-TD152","v":5297.8181763212115},5101.9665227747555,5310.1161590740103,5316.2755575979836,4916.948680527189,5328.6152063651534,5131.5476933734026,5340.9827074103132,5143.4267378652185,5353.3781208207611,5359.5863134729361,5161.2953860331572,5372.0237083566008,5173.2412892183547,5384.4891663473381,5390.7324379114953,4779.6659861550706,5403.2401040504019,5203.2236144324197,5415.7759847885964,5215.2637225201079,5428.3401409337821,5434.6328413194196,5233.3746129231813,5447.2395248537769,5245.4824431461702,5459.8746363431937,5466.2028717010835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":6.4313408880942724E-3},{"$f":"(1+F198)^months-1","v":7.9965371000274343E-2},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.181152151294997E-3},{"$f":"(1+F200)^months-1","v":3.8848861209065388E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,-37903.155445042481,2129.3354791900633,2398.6173628879505,2312.38745411217,2404.2476265644168,2317.8040737707502,2409.8908196633965,2412.7172737108608,2325.9522612261053,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":2418.3799147636773},2331.3999314566895,2424.0555570868278,2426.8982627363434,2249.4454171839102,2432.593461067413,2345.0737158104607,2438.3017328935175,2350.5651454194103,2444.0231072104602,2446.8887168807782,2358.8258575263603,2452.6297994339152,2364.3487511754483,2458.3840572331969,2461.2661359754893,2189.6673296342165,2467.0402114294689,2378.2113210271568,2472.8275352660403,2383.7785565210743,2478.6281368469008,2481.5334259837509,2392.1532910564629,2487.3539993685331,2397.7524092307895,2493.1879241706465,2496.1099025936151,2220.4548388888506,2501.9639099979754,2411.8062764359752,2507.8313428781439,2417.4503262025692,2513.7122309658348,2516.6577300206336,2425.940599665792,2522.5588568023945,2431.6169559824275,2528.4735133927916,2531.4359247230022,2251.6640087277651,2537.370932201145,2445.8646637728998,2543.3195444788025,2451.5865487906431,2549.2817916618696,2552.2680377681822,2460.1938966104649,2558.2507938952499,2465.9485173349199,2564.2472604673312,2567.2506446446891,2378.9527398778055,2573.2677337654604,2480.3926406648225,2579.298609264983,2486.193394641693,2585.343301627523,2588.3708386761077,2494.9193713847012,2594.4363136300426,2500.7532955701186,2600.5156819355998,2603.5605856886586,{"$f":"GV188+GV189-GV191+GV192-GV151","v":2315.3695447110772},2609.6608516171023,2515.3964414647071,2615.7750877843159,2521.2771109780169,2621.9033250571611,2624.9727037716361,2530.1232905587026,2631.122000718723,2536.0375701861444,2637.2853762196451,2640.3723531415267,2347.8771876136834,2646.5569047909071,2550.8823780932844,2652.7556128453093,2556.8440227305919,2658.9685085584574,2662.0802865715918,2565.8119986230608,2668.3145225155831,2571.8076987428699,2674.5630245368038,2677.6926351617581,2380.8290460317944,2683.9625953468158,2586.8568408872243,2690.2469004350487,2592.9005333883315,2696.5455820713423,2699.7003240019753,2601.9919188396289,2706.020629938082,2608.070117713869,2712.3553918217845,2715.5282037023621,2515.722167854376,2721.8847092938299,2623.3262994537972,2728.2557506444014,2629.4531258538132,2734.6413597944543,2737.8396373250412,2638.6695540988617,2744.2471583951751,2644.8313433448357,2750.6693276562341,2753.8859154410966,2448.088723980843,2760.3301175214583,2660.2973035319592,2766.7890486007095,2666.5083633054442,2773.2627411190856,2776.505133073857,2675.8514877835892,2783.001028723118,2682.0979725184225,2789.5117672057991,2792.7727127181356,2482.4083774126316,2799.3057767386326,2697.7764838598669,2805.8537654079473,{"$f":"JH188+JH189-JH191+JH192-JH151","v":2704.0728900660351},2812.4167115705782,2815.7038039943295,2713.5443846391868,2822.2892481287317,2719.8766836254749,2828.8897321646209,2832.1956244811986,2517.1959156113335,2838.8187304200728,2735.7705530487533,2845.4569590943329,2742.1534324777431,2852.1103437571737,2855.4427299946756,2751.7549916500984,2862.118911140115,2758.1742374426153,2868.8103317073014,2872.1617672381258,2660.1439653394732,2878.8761097601046,2774.2863064631701,2885.6057755673764,2780.7567997833567,2892.3507983263048,2895.7290791023215,2790.4901389227139,2902.4972005647842,2796.9974780161638,2909.2807634482624,2912.6783460168626,2588.1991069328151,2919.4851346338751,2813.3306231075112,2926.307449576334,2819.8898850138767,2933.145324928274,2936.57010842821,2829.7567405745035,2943.4313884552039,2836.3533335523234,2950.3083144085149,2953.7526553328398,2624.4271742917581,2960.6531145659674,2852.9104665188183,2967.5693056820492,2859.5596658823547,2974.5012631873296,2977.9731651384791,2869.5617956294209,2984.9288370816953,2876.2488173136144,2991.9003619897962,2995.3920801637214,2661.1479563724406,3002.3874497063625,2893.032885665782,3009.3987592341373,2899.7732056839272,3016.4260436800691,3019.9456874334828,2909.9123889194816,{"$f":"LT188+LT189-LT191+LT192-LT151","v":3026.9969999126806},2916.6910285214831,3034.0643749560254,3037.604096931474,2812.6278476224643,3044.6956318137395,2933.7050158539264,3051.8033173555036,2940.5376542020272,3058.9271889211768,3062.4952055341369,2950.8156919924986,3069.6434226022393,2957.6871532650584,3076.8079144220833,3080.3962744917521,2736.0933184936644,3087.5852452460654,2974.9340796369033,3094.7905799341461,2981.860248620681,3102.0123143564292,3105.6293426755246,2992.2789640259061,3112.8757439849287,2999.2444654159763,3120.1386348498318,3123.7762751305168,2774.3309168224455,3131.0639679584237,3016.7273877338307,3138.3682406221874,3023.748314442862,3145.6891293629428,3149.3558161077526,3034.3095527466112,3156.7016970778323,3041.3703275492371,3164.06428505137,3167.7518555679012,2813.0872679621439,3175.1395725080733,3059.0923399526437,3182.5440878421323,3066.2092664148272,3189.9654382566173,3193.6824381039842,3076.9148953568151,3201.1291100897975,3084.0721918700237,3208.5927091994604,3212.3308679692209,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"QR188+QR189-QR191+QR192-QR151","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,{"$f":"TD188+TD189-TD191+TD192-TD151","v":-2.7919971519925943E-11},-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,-2.7919971519925943E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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"},"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",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30",{"$f":"IF(QQ7,QQ5,NA())","v":"2062-05-31"},"2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","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",{"$f":"IF(TC7,TC5,NA())","v":"2067-09-30"},"2067-10-31","2067-11-30","2067-12-31","2068-01-31","2068-02-29","2068-03-31","2068-04-30","2068-05-31","2068-06-30","2068-07-31","2068-08-31","2068-09-30","2068-10-31","2068-11-30","2068-12-31","2069-01-31","2069-02-28","2069-03-31","2069-04-30","2069-05-31","2069-06-30","2069-07-31","2069-08-31","2069-09-30","2069-10-31","2069-11-30","2069-12-31","2070-01-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 10 - Solar 4'!E1)","v":"Project 10 - Solar 4"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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"},{"$error":"#N/A"},"2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"EJ220","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",{"$f":"GV220","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"JH220","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",{"$f":"LT220","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"OF220","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",{"$f":"QR220","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31","2067-09-30",{"$f":"TD220","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"EI238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"GU238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"JG238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"LS238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"OE238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"QQ238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"TC238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"VO238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"YA238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"AAM238","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":4.9174505832081383E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,276.6065953054578,554.57338987431967,833.90707241924667,1114.614364544314,1396.7020209067523,1680.176829379486,1965.0456112144684,2251.3152212068235,2538.9925478597902,2828.0845135504819,3118.5980746964606,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":675000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,56250,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56250,112776.60659530546,169581.1799851798,226665.08705759904,284029.70142214338,341676.40344305011,399606.58027242956,457821.62588364404,516322.94110485085,575111.93365271064,634190.01816626114,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(EJ235:EJ237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(GV235:GV237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(JH235:JH237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(LT235:LT237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(OF235:OF237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(QR235:QR237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(TD235:TD237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(VP235:VP237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(YB235:YB237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,{"$f":"SUM(AAN235:AAN237)","v":693558.61624095764},693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764,693558.61624095764]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,{"$f":"EI240+EJ6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"GU240+GV6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"JG240+JH6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"LS240+LT6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"OE240+OF6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"QQ240+QR6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"TC240+TD6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"VO240+VP6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"YA240+YB6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AAM240+AAN6","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":12},{"$f":"LOOKUP(F241,240:240,238:238)","v":693558.61624095764}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,6353.7932417008033,9622.3801417398263,13035.644397769858,16344.672238195215,19798.893503754029,{"$f":"EH247","v":23274.057767356142},26644.839962014394,30161.596526494235,33573.8745909633,37132.650240072748,40712.905780482739,44062.333066814543,47684.638257745843,51202.228312091109,54867.635165616884,58428.235253748469,62137.185563367486,65868.386306388071,69494.647041582299,73270.065253414257,76940.455430171991,80760.543997725865,84603.452572273367,88085.020130954217,91972.030160570328,95753.793923360281,99686.617022505554,103514.11101465042,107493.21593181534,111495.9553055674,115393.24576348916,119442.98194628305,123387.19028043802,127484.40378508187,131605.85590445582,135361.6579717712,139530.04170970566,143592.7025816965,147809.77648078068,151921.05420902354,156187.31560899748,160478.67983725754,164664.14265454785,169005.45283840128,173240.79253940223,177632.55849446048,182050.06811743803,186097.61994329406,190565.06509809944,194926.36991788723,199445.55807159294,203858.54291575725,208430.0017348369,213028.12122130141,217519.94793549547,222171.14264178363,226715.9861810084,231420.79700413108,236152.94823982808,240644.75252870526,245430.68603464519,250110.12900175416,254951.0512544511,259685.43120263022,264581.90210002678,269506.68970296142,274324.8626513583,279306.0524462738,284180.58077056747,{"$f":"GT247","v":289218.74668792397},294285.95040246332,298974.6043834954,304098.32241844939,309115.26590942923,314297.41007695213,319372.74001480505,324613.90433653165,329885.13895500905,335049.50543073722,340380.66561762744,345604.92331854219,350996.61797698209,356419.14779515518,361458.84940400615,366941.48510052089,372317.1370497623,377861.84603046946,383299.54461742687,388906.95709863113,394546.30024282972,400078.59897513367,405781.60604651482,411377.54782006337,417144.8648168614,422944.92376486381,428357.89519134077,434221.87160635676,439978.73577937129,445908.65513083781,451731.44965381222,457727.98054926569,463758.41572777112,469681.71350603481,475779.77900395059,481770.70072049159,487937.08188227261,494138.22785532678,500090.13920707552,506359.94634678739,512522.60317949892,518862.46580431348,525095.18071558303,531505.80822194484,537952.43726081937,544291.92916290415,550810.40384915506,557221.75067148299,563812.79815301753,570440.7600077329,576673.19846929179,583373.42258995515,589966.548792043,596741.18480951479,603408.74180540827,610258.54231227888,617146.56572338345,623927.54554582189,630891.87985875818,637749.19666283671,644790.61329599505,651871.22107119998,658552.13731581077,665709.56299496151,{"$f":"JF247","v":672760.04395116214},679996.50349322008,687126.05474199483,694442.34655682219,701799.21780449455,709049.24291587714,716487.16247635731,723818.28004841343,731338.0662968047,738899.45897171192,746057.03482902038,753700.07965263503,761236.44132315519,768963.42364823108,776583.77808978467,784395.54492352228,792250.3910753649,799998.70021131542,807939.62076183152,815774.06785356335,823801.93098368612,831873.96274378325,839688.86339850852,847848.41844320507,855901.67197199911,864150.37423380103,872292.85051525338,880631.59861940471,889016.08169837052,897294.4605422914,905770.35779138515,914140.23523478163,922708.46773649845,931323.59071372391,939526.80719774053,948234.16303222219,956835.72054259339,965637.74334401684,974334.06506721105,983231.70813861489,992177.89962702931,1001018.5448550008,1010061.8080260375,1018999.6317199647,1028140.9436934268,1037332.0296940783,1046107.2567324863,1055396.3518325961,1064580.2858915573,1073969.9038672415,1083254.4813295968,1092745.6334790362,1102288.3185628797,1111726.1534117414,1121371.912205118,1130912.9515130233,1140662.8205727844,1150465.5225372831,1159848.4870309664,1169755.327079539,1179557.7871348292,1189571.3625260307,1199480.7034044096,1209602.0869500646,{"$f":"LR247","v":1219778.1694003937},1229850.2456153834,1240135.7692228211,1250317.4430243731,1260713.5073887073,1271165.6494965784,1281354.2227477208,1291917.7927022071,1302377.921627583,1313054.8253421457,1323628.4602746917,1334419.8358831098,1345269.2727710654,1356015.7099098149,1366981.3509449933,1377844.1762010036,1388927.1879290242,1400069.7235236277,1410785.0278479923,1422045.1128493093,1433202.8571303301,1444583.268167889,1455861.5393505029,1467363.4837663514,1478927.0522651223,1490388.7935104419,1502075.7327938757,1513661.0582337081,1525472.6057760888,1537347.3287162131,1548791.2215179536,1560790.8153686165,1572689.3454167442,1584816.68309244,1596843.188455211,1609099.5507046802,1621421.3163712837,1633642.608942945,1646095.3481189541,1658447.8591071467,1671032.8844982053,1683684.9587284359,1695902.7184858208,1708687.4316994145,1721372.5469828788,1734292.8731409372,1747113.8656143984,1760171.163325354,1773297.87345234,1786325.6589678496,1799591.4078754664,1812758.510762278,1826164.6909511208,1839642.0287908295,1852851.4228894461,1866470.4760974252,1879991.6034252185,1893754.6256400286,1907420.0212815744,1921328.4537754778,1935310.5554647965,1949195.4930117079,1963325.1977960181,1977358.0530765522,{"$f":"OD247","v":1991636.8381748481},2005991.1436716183,2019904.5623642232,2034408.5014274612,2048816.3988171078,2063473.1629780673,2078034.222202224,2092845.3403301793,2107734.6388708828,2122528.7518616845,2137574.7302654814,2152525.8762349831,2167730.1014949647,2183014.4706597324,2197854.8872265359,2213298.1676038639,2228647.5213503917,2244253.0215101489,2259764.9717625254,2275534.3134844326,2291386.6208922784,2307145.9586199368,2323164.5746356966,2339090.6151858526,2355277.2020221055,2371548.8371332115,2387373.621008446,2403814.0102928667,2420162.8345588292,2436775.4095792538,2453296.8390073343,2470083.3200895451,2486957.8428085591,2503741.8651288883,2520792.9106638329,2537753.8938989388,2554983.2254574541,2572302.8075592085,2589352.9116523913,2606852.5760955769,2624263.3047701637,2641945.7355591827,2659539.6956364331,2677406.7177065364,2695367.1701127258,2713239.866415333,2731387.6857734746,2749448.2340136715,2767785.2907404522,2786218.1207959661,2804198.8709968147,2822821.9855916779,2841359.0706125428,2860176.166644522,2878907.7468141401,2897920.7600868549,2917032.9152290467,2936060.343125565,2955371.3596012974,2974598.1838047979,2994110.045654139,3013723.5344709605,3032882.6430569282,3052698.1701979977,{"$f":"QP247","v":3072430.8738669911},3092452.2792383567,3112391.4267589455,3132620.7637570803,3152955.3010126906,3173208.4479871285,3193754.0395964752,3214218.8292234293,3234977.5797414426,3255844.1663358919,3276254.3074271642,3297335.401726333,3318337.1985897617,3339636.7909669834,3360857.7068961682,3382377.9754729895,3404009.8705857303,3425564.0410239715,3447419.9245288316,3469198.7285277713,3491280.8328038794,3513477.359293778,3535406.712389308,3557831.9146244042,3580181.6912839566,3602838.7876235642,3625421.1384582287,3648312.4394049742,3671322.1880800202,3694258.2328730715,3717505.6994401175,3740680.1679742374,3764167.7204827438,3787776.686065305,3810925.8664183435,3834776.6113204798,3858556.1619562814,3882653.0017214897,3906679.3902292568,3931024.7756787976,3955495.839488396,3979897.5893693473,4004620.9252948151,4029275.7177742659,4054253.8376700659,4079360.7811092297,4104006.7039281931,4129370.3146935441,4154667.3502922007,4180292.1194880335,4205851.1236038152,4231739.6508801961,4257761.5261304909,4283718.8756231898,4310008.4614561265,4336234.3608918693,4362794.3216884155,4389490.9663829785,4415725.677595742,4442694.7834075438,4469602.3464106023,4496848.5893634045,4524034.1710671121,4551560.3086659601,{"$f":"TB247","v":4579227.9294564659},4606836.2369902683,4634787.9447069215,4662681.2519114409,4690919.8727120403,4719303.5149334893,4747427.405435863,4776101.2603058275,4804719.0499271527,4833687.0011287788,4862599.8448293908,4891864.8173930757,4921279.9072058136,4950641.3533416661,4980357.9112602668,5010021.8164647967,5040042.8403344043,5070217.734376912,5099929.9455179712,5130411.8391069295,5160843.6094116764,5191637.5788134122,5222382.4637756739,5253491.6116088377,5284760.0298395427,5315980.9507433148,5347569.2638947247,5379111.1539333565,5411022.5418507503,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"VN247","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"XZ247","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"AAL247","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":4.9174505832081383E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.65926279158454,31.244464281985543,47.31757883984892,64.102137146307285,80.374118030058924,97.360080406911067,{"$f":"EI244*$F$245*EI7","v":114.44902894170536},131.02468381069519,148.31816042969763,165.09786918788939,182.59797257910955,200.20370227433284,216.6743454369184,234.48685221062141,251.78442747484868,269.80888454441413,287.31795952436772,305.55653938749373,323.90453465732696,341.73649262447259,360.30192511210026,378.35088742739902,397.13598418182357,416.03329719294771,433.15373361486144,452.26791335193303,470.86454977281988,490.20401301536629,509.02552557926469,528.59257737482369,548.27585044271098,567.4405836779498,587.35496123186874,606.7504108049535,626.89825574289262,647.16529287097251,665.63426393730686,686.13208498044798,706.11001905479623,726.84727155927953,747.06427662175804,768.04340623117821,789.14597775819425,809.72778433007443,831.07596262555194,851.90303630832364,873.49932836533844,895.22221363717699,915.12584972379784,937.0942905057459,958.54079143535989,980.7636758574273,1002.4643107530518,1024.9442335890469,1047.5552589394226,1069.643594834806,1092.5156149558575,1114.8646584684079,1138.0003331944565,1161.2704530482638,1183.3586786682597,1206.8932701782394,1229.9041997259387,1253.7091956807285,1276.9902751180309,1301.0684287880952,1325.2858284583224,1348.9789558334144,1373.473710495492,1397.4439626466544,{"$f":"GU244*$F$245*GU7","v":1422.2188945752584},1447.1366184365545,1470.192842690042,1495.3884729292204,1520.0590446248616,1545.5419824837156,1570.4996666465843,1596.2728331971484,1622.1938689460071,1647.589385883977,1673.8051026541764,1699.4951317323691,1726.0085237749947,1752.6735461918336,1777.4560298074728,1804.416619910817,1830.8511227237379,1858.1169551346359,1884.8565692223797,1912.430742998366,1940.1619342317163,1967.3667398593659,1995.4109953085692,2022.9287624465044,2051.2892587759552,2079.8107620324513,2106.4287815304692,2135.2645957724085,2163.5736908574486,2192.7337762306952,2221.3670805535967,2250.8547249026701,2280.5090918882102,2309.6366160024486,2339.6235517416162,2369.0836132305749,2399.4064878708587,2429.9003167526125,2459.1685467004727,2490.0000134762513,2520.3045739123804,2551.480535074234,2582.1296026496266,2613.6535466195155,2645.3545263464557,2676.5286644976059,2708.5829416451379,2740.1104228157437,2772.5215730977684,2805.1142479857199,2835.7619561333213,2868.7099771431026,2901.1313494307246,2934.445287265864,2967.232669303894,3000.916224801264,3034.7877395413516,3068.1328727239243,3102.3796425527294,3136.1001590701881,3170.7259773995243,3205.5445162331735,3238.3975917165999,3273.5938787968084,{"$f":"JG244*$F$245*JG7","v":3308.2642704867749},3343.84920268223,3378.9084186285295,3414.8859220802733,3451.062972887727,3486.714613099969,3523.2902149805072,3559.340623360782,3596.3188006335345,3633.5015754526225,3668.6986010265005,3706.2828962518706,3743.3425823438374,3781.3396360847205,3818.812352477591,3857.2263298500402,3895.8521476404289,3933.9540749198854,3973.0031593122303,4011.5286657325805,4051.0052859637181,4090.6991032500823,4129.1284910323748,4169.2526997456362,4208.8541760075277,4249.4167617555358,4289.4569864945224,4330.4623682225065,4371.6926494290665,4412.4011683031231,4454.0809741738913,4495.2394328893015,4537.3732928019317,4579.7377343106991,4620.0766459942097,4662.8946380206817,4705.1923720165551,4748.4758841748262,4791.2396165043128,4834.9933366149662,4878.9857911671606,4922.4592271993861,4966.9290269539051,5010.880333290218,5055.8322831854075,5101.0289943996268,5144.1807397174307,5189.8594058349418,5235.0209477293256,5281.1939301199545,5326.8503809770555,5373.5226526496326,5420.4483349805505,5466.8584214623079,5514.2909636662826,5561.208552975354,5609.1530522694784,5657.3573547618189,5703.4976189835024,5752.2140153581058,5800.4171282738671,5849.6583904213294,5898.3870845029214,5948.1584879223765,{"$f":"LS244*$F$245*LS7","v":5998.1988705025215},6047.7278075600389,6098.3063616220352,6148.3742393955117,6199.4963721669765,6250.8942644711015,6300.9960699469902,6352.9419031804391,6404.3790702649612,6456.8822166629952,6508.8775439286728,6561.9436002079065,6615.2951699600635,6668.1402435354166,6722.0632414391066,6775.4806478295623,6829.98081031522,6884.7736784733206,6937.4656579724187,6992.8365695291195,7047.7042256511113,7103.6668345449043,7159.1271757494287,7215.6874190251701,7272.5506956834188,7328.9132418547961,7386.3831882500363,7443.3534535907957,7501.4361549416662,7559.8295181890153,7616.104295521106,7675.111705300309,7733.6221388247941,7793.2577225509067,7852.3974683610204,7912.6675240526829,7973.2591978160763,8033.3568001001495,8094.5925296237547,8155.3353919867268,8217.2216324356777,8279.437582237917,8339.5178120823675,8402.386007530702,8464.7644350794362,8528.2995004806198,8591.3460973965484,8655.5547136404093,8720.1046620099605,8784.1681534911131,8849.4018181935662,8914.1503959634811,8980.0746245516984,9046.3487673716663,9111.305310085736,9178.2763312260558,9244.7658066897438,9312.4447883066678,9379.6436960739575,9448.0377255526146,9516.7940196592299,9585.0725138970975,9654.5546389292631,9723.5605113126003,{"$f":"OE244*$F$245*OE7","v":9793.7757314217197},9864.3623193583589,9932.7808682227278,10004.103271828064,10074.953395249584,10147.027308720839,10218.630597894797,10291.463539371074,10364.680929163618,10437.430248718283,10511.418103994971,10584.939625462326,10659.705651834251,10734.865781897506,10807.842796998986,10883.784365097124,10959.264053629855,11036.003329491708,11112.282578306953,11189.827536954153,11267.78047526206,11345.276239761908,11424.046992430793,11502.362509822355,11581.959250700434,11661.974212267294,11739.791804963708,11820.636606838551,11901.031142259975,11982.722658982751,12063.965971759299,12146.512662947029,12229.492294533002,12312.026894880684,12395.874568690806,12479.279365592061,12564.003752112769,12649.171941219962,12733.014985536744,12819.068720658832,12904.685118533758,12991.637598129757,13078.155027372573,13166.015225471394,13254.334862630893,13342.222963487651,13431.463968374301,13520.275821851115,13610.447392146543,13701.089923053207,13789.50937361489,13881.087619340551,13972.242818887382,14064.774958744121,14156.886578573622,14250.382131780076,14344.365210230411,14437.931646637096,14532.892615868028,14627.439573760772,14723.388190191292,14819.836552212317,14914.050521902131,15011.492397398561,{"$f":"QQ244*$F$245*QQ7","v":15108.526992563926},15206.981264083994,15305.031036687786,15404.507801707179,15504.501883794046,15604.095733195296,15705.127664637035,15805.762256323333,15907.842386164808,16010.452794583247,16110.818654795883,16214.483894251996,16317.759192486485,16422.498885443947,16526.851690856129,16632.676548120013,16739.05032335806,16845.041891350156,16952.51711843766,17059.613310863821,17168.200967414832,17277.35128954778,17385.187799716768,17495.462623526302,17605.36654579539,17716.781697404396,17827.829291686528,17940.396132877497,18053.545434919073,18166.332301763152,18280.650569791385,18394.609873600031,18510.108752381118,18626.204673954024,18740.039624381861,18857.324483810822,18974.259248953273,19092.75426771017,19210.902845890072,19330.620075767343,19450.955322769576,19570.949721952962,19692.525504618505,19813.764228275453,19936.592898524497,20060.05505218199,20181.250159721803,20305.974462272141,20430.371384730191,20556.379920956813,20682.065060652185,20809.370614205825,20937.331899831555,21064.975883232964,21194.253622419441,21323.21818689489,21453.825481603853,21585.104912626834,21714.112808580332,21846.732053683179,21979.048665065278,22113.030718363767,22246.714472967516,22382.072894356439,{"$f":"TC244*$F$245*TC7","v":22518.127052348693},22653.88954033218,22791.3406817451,22928.504641525567,23067.366663850469,23206.941821845903,23345.239663598884,23486.241927952015,23626.968494215529,23769.416962746309,23911.594442864091,24055.503499264953,24200.150749819721,24344.534210244303,24490.663915312063,24636.534703260309,24784.161604596418,24932.54515490399,25078.653484907998,25228.54669031431,25378.193416947441,25529.6212397413,25680.807692229642,25833.785389384942,25987.546290849517,26141.073626556066,26296.40759548503,26451.513281050986,26608.435954176355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"EI70","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"GU70","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"JG70","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"LS70","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,{"$f":"OE70","v":4560.5297653483804},4049.0563732463911,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,{"$f":"QQ70","v":4912.8783788014507},4732.166256504539,4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,{"$f":"TC70","v":5090.1804814536872},5297.8181763211833,5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2981.0696708660885,6353.7932417008033,9622.3801417398263,13035.644397769858,16344.672238195215,19798.893503754029,23274.057767356142,{"$f":"SUM(EI244:EI246)","v":26644.839962014394},30161.596526494235,33573.8745909633,37132.650240072748,40712.905780482739,44062.333066814543,47684.638257745843,51202.228312091109,54867.635165616884,58428.235253748469,62137.185563367486,65868.386306388071,69494.647041582299,73270.065253414257,76940.455430171991,80760.543997725865,84603.452572273367,88085.020130954217,91972.030160570328,95753.793923360281,99686.617022505554,103514.11101465042,107493.21593181534,111495.9553055674,115393.24576348916,119442.98194628305,123387.19028043802,127484.40378508187,131605.85590445582,135361.6579717712,139530.04170970566,143592.7025816965,147809.77648078068,151921.05420902354,156187.31560899748,160478.67983725754,164664.14265454785,169005.45283840128,173240.79253940223,177632.55849446048,182050.06811743803,186097.61994329406,190565.06509809944,194926.36991788723,199445.55807159294,203858.54291575725,208430.0017348369,213028.12122130141,217519.94793549547,222171.14264178363,226715.9861810084,231420.79700413108,236152.94823982808,240644.75252870526,245430.68603464519,250110.12900175416,254951.0512544511,259685.43120263022,264581.90210002678,269506.68970296142,274324.8626513583,279306.0524462738,284180.58077056747,289218.74668792397,{"$f":"SUM(GU244:GU246)","v":294285.95040246332},298974.6043834954,304098.32241844939,309115.26590942923,314297.41007695213,319372.74001480505,324613.90433653165,329885.13895500905,335049.50543073722,340380.66561762744,345604.92331854219,350996.61797698209,356419.14779515518,361458.84940400615,366941.48510052089,372317.1370497623,377861.84603046946,383299.54461742687,388906.95709863113,394546.30024282972,400078.59897513367,405781.60604651482,411377.54782006337,417144.8648168614,422944.92376486381,428357.89519134077,434221.87160635676,439978.73577937129,445908.65513083781,451731.44965381222,457727.98054926569,463758.41572777112,469681.71350603481,475779.77900395059,481770.70072049159,487937.08188227261,494138.22785532678,500090.13920707552,506359.94634678739,512522.60317949892,518862.46580431348,525095.18071558303,531505.80822194484,537952.43726081937,544291.92916290415,550810.40384915506,557221.75067148299,563812.79815301753,570440.7600077329,576673.19846929179,583373.42258995515,589966.548792043,596741.18480951479,603408.74180540827,610258.54231227888,617146.56572338345,623927.54554582189,630891.87985875818,637749.19666283671,644790.61329599505,651871.22107119998,658552.13731581077,665709.56299496151,672760.04395116214,{"$f":"SUM(JG244:JG246)","v":679996.50349322008},687126.05474199483,694442.34655682219,701799.21780449455,709049.24291587714,716487.16247635731,723818.28004841343,731338.0662968047,738899.45897171192,746057.03482902038,753700.07965263503,761236.44132315519,768963.42364823108,776583.77808978467,784395.54492352228,792250.3910753649,799998.70021131542,807939.62076183152,815774.06785356335,823801.93098368612,831873.96274378325,839688.86339850852,847848.41844320507,855901.67197199911,864150.37423380103,872292.85051525338,880631.59861940471,889016.08169837052,897294.4605422914,905770.35779138515,914140.23523478163,922708.46773649845,931323.59071372391,939526.80719774053,948234.16303222219,956835.72054259339,965637.74334401684,974334.06506721105,983231.70813861489,992177.89962702931,1001018.5448550008,1010061.8080260375,1018999.6317199647,1028140.9436934268,1037332.0296940783,1046107.2567324863,1055396.3518325961,1064580.2858915573,1073969.9038672415,1083254.4813295968,1092745.6334790362,1102288.3185628797,1111726.1534117414,1121371.912205118,1130912.9515130233,1140662.8205727844,1150465.5225372831,1159848.4870309664,1169755.327079539,1179557.7871348292,1189571.3625260307,1199480.7034044096,1209602.0869500646,1219778.1694003937,{"$f":"SUM(LS244:LS246)","v":1229850.2456153834},1240135.7692228211,1250317.4430243731,1260713.5073887073,1271165.6494965784,1281354.2227477208,1291917.7927022071,1302377.921627583,1313054.8253421457,1323628.4602746917,1334419.8358831098,1345269.2727710654,1356015.7099098149,1366981.3509449933,1377844.1762010036,1388927.1879290242,1400069.7235236277,1410785.0278479923,1422045.1128493093,1433202.8571303301,1444583.268167889,1455861.5393505029,1467363.4837663514,1478927.0522651223,1490388.7935104419,1502075.7327938757,1513661.0582337081,1525472.6057760888,1537347.3287162131,1548791.2215179536,1560790.8153686165,1572689.3454167442,1584816.68309244,1596843.188455211,1609099.5507046802,1621421.3163712837,1633642.608942945,1646095.3481189541,1658447.8591071467,1671032.8844982053,1683684.9587284359,1695902.7184858208,1708687.4316994145,1721372.5469828788,1734292.8731409372,1747113.8656143984,1760171.163325354,1773297.87345234,1786325.6589678496,1799591.4078754664,1812758.510762278,1826164.6909511208,1839642.0287908295,1852851.4228894461,1866470.4760974252,1879991.6034252185,1893754.6256400286,1907420.0212815744,1921328.4537754778,1935310.5554647965,1949195.4930117079,1963325.1977960181,1977358.0530765522,1991636.8381748481,{"$f":"SUM(OE244:OE246)","v":2005991.1436716183},2019904.5623642232,2034408.5014274612,2048816.3988171078,2063473.1629780673,2078034.222202224,2092845.3403301793,2107734.6388708828,2122528.7518616845,2137574.7302654814,2152525.8762349831,2167730.1014949647,2183014.4706597324,2197854.8872265359,2213298.1676038639,2228647.5213503917,2244253.0215101489,2259764.9717625254,2275534.3134844326,2291386.6208922784,2307145.9586199368,2323164.5746356966,2339090.6151858526,2355277.2020221055,2371548.8371332115,2387373.621008446,2403814.0102928667,2420162.8345588292,2436775.4095792538,2453296.8390073343,2470083.3200895451,2486957.8428085591,2503741.8651288883,2520792.9106638329,2537753.8938989388,2554983.2254574541,2572302.8075592085,2589352.9116523913,2606852.5760955769,2624263.3047701637,2641945.7355591827,2659539.6956364331,2677406.7177065364,2695367.1701127258,2713239.866415333,2731387.6857734746,2749448.2340136715,2767785.2907404522,2786218.1207959661,2804198.8709968147,2822821.9855916779,2841359.0706125428,2860176.166644522,2878907.7468141401,2897920.7600868549,2917032.9152290467,2936060.343125565,2955371.3596012974,2974598.1838047979,2994110.045654139,3013723.5344709605,3032882.6430569282,3052698.1701979977,3072430.8738669911,{"$f":"SUM(QQ244:QQ246)","v":3092452.2792383567},3112391.4267589455,3132620.7637570803,3152955.3010126906,3173208.4479871285,3193754.0395964752,3214218.8292234293,3234977.5797414426,3255844.1663358919,3276254.3074271642,3297335.401726333,3318337.1985897617,3339636.7909669834,3360857.7068961682,3382377.9754729895,3404009.8705857303,3425564.0410239715,3447419.9245288316,3469198.7285277713,3491280.8328038794,3513477.359293778,3535406.712389308,3557831.9146244042,3580181.6912839566,3602838.7876235642,3625421.1384582287,3648312.4394049742,3671322.1880800202,3694258.2328730715,3717505.6994401175,3740680.1679742374,3764167.7204827438,3787776.686065305,3810925.8664183435,3834776.6113204798,3858556.1619562814,3882653.0017214897,3906679.3902292568,3931024.7756787976,3955495.839488396,3979897.5893693473,4004620.9252948151,4029275.7177742659,4054253.8376700659,4079360.7811092297,4104006.7039281931,4129370.3146935441,4154667.3502922007,4180292.1194880335,4205851.1236038152,4231739.6508801961,4257761.5261304909,4283718.8756231898,4310008.4614561265,4336234.3608918693,4362794.3216884155,4389490.9663829785,4415725.677595742,4442694.7834075438,4469602.3464106023,4496848.5893634045,4524034.1710671121,4551560.3086659601,4579227.9294564659,{"$f":"SUM(TC244:TC246)","v":4606836.2369902683},4634787.9447069215,4662681.2519114409,4690919.8727120403,4719303.5149334893,4747427.405435863,4776101.2603058275,4804719.0499271527,4833687.0011287788,4862599.8448293908,4891864.8173930757,4921279.9072058136,4950641.3533416661,4980357.9112602668,5010021.8164647967,5040042.8403344043,5070217.734376912,5099929.9455179712,5130411.8391069295,5160843.6094116764,5191637.5788134122,5222382.4637756739,5253491.6116088377,5284760.0298395427,5315980.9507433148,5347569.2638947247,5379111.1539333565,5411022.5418507503,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"SUM(VO244:VO246)","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"SUM(YA244:YA246)","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,{"$f":"SUM(AAM244:AAM246)","v":5443097.1806766279},5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279,5443097.1806766279]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":420},{"$f":"LOOKUP(F250,8:8,247:247)","v":5443097.1806766279}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":693558.61624095764}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":7.8480708814171454}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":420}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":4.9174505832081383E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":6.0631826167523162E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":1.9856904506694306E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2981.0696708660885,3358.0643080431305,3237.3424357570379,3365.9466771901834,3244.9257032790501,3373.8471475287547,3377.804183195205,{"$f":"IF(EI7,EI70)","v":3256.3331657165472},3385.7318806691483,3263.959904039365,3393.6777799215588,3397.6575678308805,3149.223584057474,3405.6308454943778,3283.1032021346446,3413.6224260509243,3290.7912035871741,3421.6323500946442,3425.6442036330891,3302.3562005369045,3433.6817192074809,3310.0882516456277,3441.7376801264754,3445.7725903656847,3065.5342614879028,3453.8562960012559,3329.4958494380194,3461.9585493724562,3337.2899791295035,3470.0793915856611,3474.1467963772511,3349.0146074790478,3482.2955991159461,3356.8533729231049,3490.463093838905,3494.5538636310612,3108.6367744443905,3502.7494739971653,3376.5287870103648,3510.963880029401,3384.4304566835967,3519.1971233521685,3523.3208220288866,3396.3168395321086,3531.5823995233523,3404.2637383753981,3539.8629187499082,3544.0102946122029,3152.3296122188713,3552.3193050816026,3424.2105292820597,3560.6473622703234,3432.2211683068999,3568.9945083266171,3573.175252875455,3444.2714552546508,3581.5511114533497,3452.3279242688877,3589.9461646542632,3594.1509025025648,3330.5338358289277,3602.5748272716446,3472.549696930751,3611.018052970976,3480.6707524983699,3619.4806222785319,3623.7191741465504,3492.8871199385812,3632.2108390820595,3501.054613798166,3640.7219547098393,{"$f":"IF(GU7,GU70)","v":3644.9848199641219},3241.5173625955076,3653.5251922639432,3521.5550180505898,3662.0851228980418,3529.7879553692233,3670.6646550800251,3674.9617852802903,3542.1726067821833,3683.5708010062122,3550.4525982606019,3692.1995267075031,3696.5212943981369,3287.0280626591566,3705.1796667072699,3571.2353293305978,3713.857857983433,3579.5816318228285,3722.5559119818404,3726.912401200228,3592.1367980722848,3735.6403315218158,3600.5307782400178,3744.3882343515252,3748.7696892264612,3333.1606644445119,3757.5476334855416,3621.5995772421138,3766.3456606090681,3630.0607467436639,3775.1638148998791,3779.5804536027654,3642.7886863754802,3788.4288819133144,3651.2981647994166,3797.297548550498,3801.7394851833069,3522.011034996126,3810.6385930113615,3672.6568192353157,3819.5580509021615,3681.234376195338,3828.4979037122357,3832.9754922550574,3694.1373757384063,3841.9460217532451,3702.7638806827699,3850.9370587187277,3855.4402816175352,3427.3242135731803,3864.4621645300413,3724.4162249447427,3873.5046680409928,3733.1117086276217,3882.5678375667194,3887.1071863033994,3746.1920828970246,3896.201440212365,3754.9371615257915,3905.3164740881184,3909.8817978053894,3475.3717283776841,3919.0280874340856,3776.8870774038132,{"$f":"IF(JG7,JG70)","v":3928.1952715711259},3785.7020460924491,3937.3833961988089,3941.9853255920611,3798.9621384948614,3951.204947380224,3807.8273570756646,3960.4456250304693,3965.073874273678,3524.074281855867,3974.3462225881017,3830.0787742682542,3983.6397427320658,3839.0148054688398,3992.9544812600429,3997.6198219925454,3852.4569883101376,4006.9664755961608,3861.443932419661,4016.3344643902215,4021.0264741333758,3724.2015514752625,4030.426553664146,3884.0008290484379,4039.8480857943268,3893.0595196966992,4049.2911176568264,4054.0207107432507,3906.6861944917991,4063.4960807906978,3915.7964692226287,4072.9930688275672,4077.7496844236075,3623.4787497059406,4087.279188487425,3938.6628723505155,4096.8304294068676,3947.8458390194273,4106.4034548995833,4111.1981517994936,3961.6594368043047,4120.8039438372853,3970.8946669732522,4130.4316401719207,4135.2537174659756,3674.1980440084608,4144.914360392354,3994.0746531263453,4154.5970279548683,4003.3835322352961,4164.301768462261,4169.1624311938704,4017.3865138811889,4178.900371914373,4026.7483442390599,4188.6605067857145,4193.5489122292092,3725.6071389214167,4203.3424295889072,4050.2460399320944,4213.1582629277918,4059.6824879574979,4222.9964611520963,4227.9239624068759,{"$f":"IF(LS7,LS70)","v":4073.8773444872731},4237.7957998777529,4083.3674399300762,4247.6901249384355,4252.6457357040636,3937.6789866714498,4262.5738845392352,4107.1870221954969,4272.524644297705,4116.7527158828379,4282.4980644896468,4287.4932877477913,4131.1419687894977,4297.500791643135,4140.7620145710816,4307.5310801909163,4312.5547842884525,3830.53064589113,4322.6193433444914,4164.9077114916645,4332.706811907804,4174.6043480689532,4342.8172400990006,4347.8810797457345,4189.1905496362688,4358.0260415789007,4198.9422515823662,4368.1940887897645,4373.2867851827232,3884.0632835514234,4383.4895551417931,4223.4183428273627,4393.7155368710619,4233.2476402200064,4403.9647811081195,4409.0981425508535,4248.0333738452555,4419.3823759089646,4257.9184585689318,4429.6899990719176,4434.8525977950612,3938.3221751470014,4445.1954015113024,4282.7292759337006,4455.561722978985,4292.692972980758,4465.9516135592639,4471.1554133455775,4307.6808534995407,4481.5807541257163,4317.7010686180329,4492.0297928792443,4497.2632151569087,4163.0453312451,4507.7478978933232,4342.8509965671219,4518.2564081203745,4352.9508532389364,4528.7887978294184,4534.0639637658769,4368.1435272520466,4544.632270412927,4378.3006416049539,4555.2245869831177,{"$f":"IF(OE7,OE70)","v":4560.5297653483804},4049.0563732463911,4571.1581950153541,4403.7941178185883,4581.8107657100327,4414.0319154357767,4592.4875300606473,4597.8350013324507,4429.4320616381119,4608.5481550785817,4439.7278655069504,4619.2856345188893,4624.6635129335536,4105.5507849057221,4635.4375803290341,4465.569381430887,4646.2361061273459,4475.9469228846729,4657.0591436003224,4662.4798708917651,4491.55725239615,4673.3397759975696,4501.9935577252418,4684.2243264302069,4689.6758604055967,4162.8096629670745,4700.5974794568983,4528.1876591239416,4711.5438781646726,4538.7067690978056,4722.5151104511251,4728.0100560668616,4554.5300257962426,4739.018640064086,4565.1086664149025,4750.0521929230426,4755.578349641617,4400.9321519631139,4766.649457648833,4591.659953927985,4777.745670485403,4602.3224791206285,4788.8670427307188,4794.437180717845,4618.3614399765856,4805.5963946537486,4629.0842718226286,4816.7809049294046,4822.3826633671597,4279.6602777957205,4833.6052212481718,4655.9974015245289,4844.8532130916501,4666.8052108740976,4856.1266941410313,4861.7730104119491,4683.0626862876334,4873.084829095239,4693.9315876321325,4884.4222755805649,4890.1006266302338,4339.27203375508,4901.4766191673107,4721.211271594937,{"$f":"IF(QQ7,QQ70)","v":4912.8783788014507},4732.166256504539,4924.3059614470312,4930.0294539031102,4748.6450906438486,4941.4958761514472,4759.66196231715,4952.9882616897657,4958.7442082847983,4399.6882966889734,4970.275644372754,4787.3129691765434,4981.8331847353575,4798.4170437409712,4993.4168859648744,4999.2185646208818,4815.1201148828695,5010.8416135099415,4826.2868805018497,5022.4909652442548,5028.3255224835757,4652.0018059820723,5040.0144353794594,4854.3140360261059,5051.7297938123374,4865.5691372597912,5063.4716550593439,5069.3525421686427,4882.4993581320132,5081.1342652827043,4893.8179643285093,5092.9426349065252,5098.8568301800497,4522.975679084504,5110.7052777543786,4922.2261519904796,5122.5805162548231,4933.63424005663,5134.4826036504128,5140.4437338309235,4950.794558181904,5152.3862035149759,4962.266974832356,5164.3556675246928,5170.350540639588,4585.8677667811744,5182.3606056290737,4991.0611363843745,5194.3978111028327,5002.6241948252718,5206.4622157288622,5212.5046360897659,5020.0175928671297,5224.6099497030928,5031.6458133233391,5236.7426096517993,5242.8192129595081,4649.6063001373677,5254.9930032212551,5060.8309493749857,5267.194287736982,5072.5509853434251,5279.4231258807649,5285.5478961499375,{"$f":"IF(TC7,TC70)","v":5090.1804814536872},5297.8181763211833,5101.9665227747273,5310.1161590739821,5316.2755575979554,4916.9486805271608,5328.6152063651252,5131.5476933733744,5340.982707410285,5143.4267378651903,5353.3781208207329,5359.5863134729079,5161.295386033129,5372.0237083565726,5173.2412892183265,5384.4891663473099,5390.7324379114671,4779.6659861550424,5403.2401040503737,5203.2236144323915,5415.7759847885682,5215.2637225200797,5428.3401409337539,5434.6328413193914,5233.3746129231531,5447.2395248537487,5245.482443146142,5459.8746363431655,5466.2028717010553,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":268373.11153670168}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.61304912771285802}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":420}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-2.514205401339733E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":3.5669331773690921E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":4.2887269930407257E-3}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 11 - Wind  4","index":20,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,11,"PIRR",{"$f":"G73","v":9.3226519501721006E-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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2035-04-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-10-01"},{"$f":"SUM(K6:XFD6)","v":18},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-10-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2066-10-01"},{"$f":"SUM(K7:XFD7)","v":360},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI8+EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,{"$f":"GU8+GV7","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,{"$f":"JG8+JH7","v":117},118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,{"$f":"LS8+LT7","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,{"$f":"OE8+OF7","v":245},246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,{"$f":"QQ8+QR7","v":309},310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TC8+TD7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VO8+VP7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"YA8+YB7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAM8+AAN7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","v":1800},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,1800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Capacity","kWh",{"$f":"INDEX(InputC!I36:AD36,E1)","v":0},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","v":0.41},null,null,null,null,{"$f":"$F20*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability","%",{"$f":"INDEX(InputC!I37:AD37,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"EJ15*EJ20*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"GV15*GV20*GV24","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"JH15*JH20*JH24","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,{"$f":"LT15*LT20*LT24","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"OF15*OF20*OF24","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"QR15*QR20*QR24","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD15*TD20*TD24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":0},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":0},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GT30*(1-$G$30*GU7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"JF30*(1-$G$30*JG7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"LR30*(1-$G$30*LS7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"OD30*(1-$G$30*OE7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"QP30*(1-$G$30*QQ7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"TB30*(1-$G$30*TC7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"VN30*(1-$G$30*VO7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"XZ30*(1-$G$30*YA7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AAL30*(1-$G$30*AAM7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[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},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ32:EJ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"SUM(GV32:GV34)","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"SUM(JH32:JH34)","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,{"$f":"SUM(LT32:LT34)","v":549072},531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,{"$f":"SUM(OF32:OF34)","v":495936},549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,{"$f":"SUM(QR32:QR34)","v":531360},549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD32:TD34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":700},{"$f":"F41*F15","v":1260000},null,null,null,{"$f":"$G41","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000]
[null,null,null,"Capital Expenditure for Battery","USD/kWh",{"$f":"INDEX(InputC!I48:AD48,E1)","v":0},{"$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",{"$f":"SUM(G40:G42)","v":1260000},null,null,"USD",null,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,{"$f":"$F$44","v":1260000},1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000,1260000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":5.5555555555555552E-2},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*BX$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"$F45*EJ$6","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":1260000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,{"$f":"EJ44*EJ45","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","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,{"$f":"EH51*(1+EI50*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,{"$f":"GT51*(1+GU50*GU7)","v":1.089600793814208},1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,{"$f":"JF51*(1+JG50*JG7)","v":1.2109744876781647},1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,{"$f":"LR51*(1+LS50*LS7)","v":1.3458683383241405},1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4884015589132058,1.4908597750976558,1.4933220512259922,{"$f":"OD51*(1+OE50*OE7)","v":1.4957883940035421},1.4982588101467076,1.5007333063829831,1.5032118894509741,1.5056945661004155,1.5081813430921898,1.5106722271983457,1.5131672252021167,1.515666343897939,1.5181695900914707,1.5206769705996097,1.5231884922505128,1.5257041618836138,1.5282239863496427,1.5307479725106439,1.5332761272399948,1.5358084574224251,1.538344969954035,1.5408856717423141,1.5434305697061605,1.5459796707758993,1.5485329818933016,1.5510905100116033,1.5536522620955244,1.5562182451212874,1.5587884660766367,1.5613629319608577,1.5639416497847956,1.5665246265708743,1.5691118693531163,1.5717033851771609,1.5742991811002842,1.5768992641914177,1.5795036415311681,1.5821123202118359,1.5847253073374354,1.5873426100237138,1.5899642353981702,1.5925901906000757,1.5952204827804923,1.5978551191022927,1.6004941067401797,1.6031374528807052,1.6057851647222909,1.6084372494752472,1.6110937143617925,1.6137545666160735,1.616419813484185,1.6190894622241887,1.6217635201061342,1.6244419944120778,1.6271248924361028,1.6298122214843391,1.6325039888749837,1.6352002019383198,1.6379008680167373,1.6406059944647526,1.6433155886490289,1.6460296579483957,1.6487482097538695,1.6514712514686734,1.6541987905082578,1.6569308343003204,1.6596673902848258,{"$f":"QP51*(1+QQ50*QQ7)","v":1.662408465914027},1.6651540686524846,1.6679042059770874,1.6706588853770732,1.6734181143540487,1.6761819004220104,1.6789502511073646,1.6817231739489478,1.6845006764980477,1.6872827663184238,1.6900694509863274,1.692860738090523,1.6956566352323081,1.6984571500255348,1.7012622900966297,1.7040720630846153,1.7068864766411305,1.7097055384304514,1.7125292561295125,1.7153576374279274,1.7181906900280093,1.7210284216447929,1.7238708400060547,1.7267179528523342,1.729569767936955,1.7324262930260461,1.7352875358985629,1.7381535043463081,1.7410242061739536,1.743899649199061,1.7467798412521034,1.7496647901764866,1.7525545038285701,1.7554489900776895,1.7583482568061766,1.7612523119093817,1.7641611632956951,1.7670748188865681,1.7699932866165353,1.7729165744332356,1.7758446902974339,1.7787776421830435,1.7817154380771467,1.7846580859800176,1.787605593905143,1.7905579698792446,1.7935152219423014,1.7964773581475706,1.7994443865616101,1.8024163152643005,1.8053931523488669,1.808374905921901,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"TB51*(1+TC50*TC7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"VN51*(1+VO50*VO7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"XZ51*(1+YA50*YA7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.8113615841033834},1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834,1.8113615841033834]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":false},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,GV51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,JH51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,LT51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,OF51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,QR51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,TD51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,VP51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,YB51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,AAN51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":2.5000000000000001E-2},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":2.5000000000000001E-2},{"$f":"$F55*L$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*BX$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*EJ$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*GV$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*JH$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*LT$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*OF$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*QR$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*TD$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*VP$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*YB$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$F55*AAN$52","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,{"$f":"SUM(GU32:GU33)","v":549072},495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,{"$f":"SUM(JG32:JG33)","v":549072},531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,{"$f":"SUM(LS32:LS33)","v":531360},549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,{"$f":"SUM(OE32:OE33)","v":549072},495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,{"$f":"SUM(QQ32:QQ33)","v":549072},531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,513648,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,549072,531360,549072,549072,495936,549072,531360,549072,531360,549072,549072,531360,0,0,0,0,0,0,0,0,0,0,0,{"$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":4851759.599999981},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ55*EJ57+EJ56*EJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,{"$f":"GV55*GV57+GV56*GV58","v":12398.400000000001},13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,{"$f":"JH55*JH57+JH56*JH58","v":13284},13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,{"$f":"LT55*LT57+LT56*LT58","v":13726.800000000001},13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,{"$f":"OF55*OF57+OF56*OF58","v":12398.400000000001},13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,{"$f":"QR55*QR57+QR56*QR58","v":13284},13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12841.2,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,12398.400000000001,13726.800000000001,13284,13726.800000000001,13284,13726.800000000001,13726.800000000001,13284,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":15}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":15},{"$f":"F64/(months/Months_Period)","v":1.25},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(GU14+GU15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(JG14+JG15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(LS14+LS15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(OE14+OE15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"$G64*(QQ14+QQ15)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":0},{"$f":"F65/months","v":0},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*JG16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*LS16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":810000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ64:EJ65)","v":0},0,0,0,0,0,0,0,0,0,0,0,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(GV64:GV65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(JH64:JH65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(LT64:LT65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(OF64:OF65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,{"$f":"SUM(QR64:QR65)","v":2250},2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,2250,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":1107168.4020367381},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ66*EJ51","v":0},0,0,0,0,0,0,0,0,0,0,0,2253.7160579293204,2257.4382532304339,2261.1665960397086,2264.9010965102543,2268.6417648119491,2272.3886111314682,2276.1416456723091,2279.9008786548234,2283.6663203162411,2287.4379809107004,2291.2158707092744,2295.0000000000005,2298.7903790879072,2302.5870182950434,2306.3899279605039,2310.1991184404606,2314.0146001081889,2317.836383354098,2321.6644785857561,2325.4988962279208,2329.3396467225671,2333.1867405289154,2337.0401881234611,2340.9000000000019,2344.7661866696667,2348.6387586609453,2352.5177265197144,2356.4031008092707,2360.2948921103539,2364.1931110211813,2368.0977681574727,2372.0088741524801,2375.9264396570193,2379.8504753394946,2383.7809918859316,2387.7180000000035,2391.661510403062,2395.611533834166,2399.5680810501108,2403.5311628254576,2407.5007899525626,2411.4769732416062,2415.4597235206234,2419.4490516355318,2423.4449684501615,2427.447484846286,2431.4566117236518,2435.4723600000048,2439.4947406111246,2443.5237645108505,2447.5594426711141,2451.6017860819679,{"$f":"GV66*GV51","v":2455.6508057516153},2459.7065127064402,2463.7689179910371,2467.8380326682432,2471.9138678191657,2475.9964345432136,2480.0857439581259,2484.1818072000065,2488.2846354233484,2492.394239801069,2496.510631524538,2500.633821803609,2504.7638218666489,2508.9006429605702,2513.0442963508599,2517.1947933216097,2521.352145175551,2525.5163632340791,2529.6874588372898,2533.8654433440079,2538.0503281318165,2542.2421245970913,2546.4408441550299,2550.6464982396824,2554.8590983039835,2559.0786558197829,2563.305182277878,2567.5386891880435,2571.7791880790633,2576.026690498762,2580.2812080140375,2584.5427522108894,2588.8113346944542,2593.0869670890352,2597.3696610381326,2601.6594282044775,2605.9562802700648,2610.2602289361807,2614.5712859234377,2618.8894629718061,2623.2147718406463,2627.5472243087397,2631.8868321743203,2636.2336072551093,2640.5875613883459,2644.9487064308178,2649.3170542588969,2653.6926167685697,2658.0754058754683,2662.4654335149062,2666.8627116419088,2671.2672522312446,2675.6790672774614,2680.0981687949156,2684.5245688178079,2688.9582794002131,2693.399312616114,2697.847680559435,2702.3033953440759,2706.7664691039417,2711.2369139929788,2715.7147421852055,2720.1999658747477,2724.6925972758709,{"$f":"JH66*JH51","v":2729.1926486230118},2733.7001321708158,2738.2150601941657,2742.7374449882186,2747.2672988684376,2751.8046341706254,2756.3494632509587,2760.901798486022,2765.4616522728393,2770.0290370289104,2774.6039651922429,2779.1864492213886,2783.7765015954728,2788.374134814233,2792.9793613980501,2797.5921938879846,2802.212644845808,2806.84072685404,2811.4764525159803,2816.1198344557442,2820.7708853182985,2825.429617769491,2830.0960444960906,2834.7701782058184,2839.4520316273847,2844.1416175105196,2848.838948626013,2853.544037765746,2858.2568977427254,2862.977541391122,2867.705981566301,2872.4422311448607,2877.1863030246659,2881.9382101248821,2886.6979653860135,2891.4655817699363,2896.2410722599334,2901.0244498607312,2905.8157275985345,2910.614918521062,2915.4220356975816,2920.2370922189461,2925.0601011976287,2929.8910757677595,2934.7300290851608,2939.5769743273818,2944.4319246937357,2949.294893405337,2954.1658937051338,2959.0449388579473,2963.9320421505072,2968.827216891485,2973.7304764115347,2978.6418340633263,2983.5613032215829,2988.4888972831159,2993.4246296668653,2998.3685138139303,3003.3205631876117,3008.2807912734447,3013.2492115792379,3018.2258376351083,3023.2106829935187,3028.2037612293161,{"$f":"LT66*LT51","v":3033.2050859397668},3038.2146707445945,3043.232529286016,3048.2586752287802,3053.2931222602042,3058.335884090211,3063.3869744513659,3068.4464070989156,3073.5141958108247,3078.5903543878121,3083.674896653391,3088.7678364539047,3093.8691876585644,3098.9789641594884,3104.0971798717383,3109.223848733358,3114.3589847054104,3119.502601772017,3124.6547139403951,3129.8153352408958,3134.984479727043,3140.1621614755704,3145.3483945864609,3150.5431931829844,3155.746571411737,3160.9585434426799,3166.179123469175,3171.4083257080265,3176.6461643995203,3181.8926538074593,3187.1478082192052,3192.4116419457159,3197.6841693215861,3202.9654047050835,3208.2553624781917,3213.554057046646,3218.861502839974,3224.1777143115355,3229.5027059385602,3234.8364922221895,3240.1790876875125,3245.5305068836101,3250.8907643835905,3256.2598747846318,3261.6378527080196,3267.0247127991875,3272.4204697277578,3277.8251381875807,3283.2387328967757,3288.6612685977684,3294.0927600573336,3299.5332220666351,3304.982669441265,3310.4411170212848,3315.9085796712648,3321.3850722803268,3326.8706097621816,3332.365207055173,3337.8688791223149,3343.3816409513347,3348.9035075547131,3354.4344939697253,3359.9746152584821,3365.52388650797,{"$f":"OF66*OF51","v":3371.0823228300919},3376.6499393617119,3382.2267512646918,3387.8127737259351,3393.4080219574271,3399.012511196278,3404.6262567047625,3410.2492737703628,3415.8815777058089,3421.5231838491218,3427.1741075636537,3432.834364238131,3438.5039692866962,3444.1829381489488,3449.8712862899883,3455.5690292004565,3461.2761823965789,3466.9927614202065,3472.7187818388611,3478.4542592457733,3484.1992092599285,3489.9536475261075,3495.71758971493,3501.4910515228967,3507.2740486724324,3513.06659691193,3518.8687120157902,3524.6804097844674,3530.5017060445116,3536.3326166486122,3542.1731574756395,3548.0233444306896,3553.8831934451282,3559.7527204766307,3565.6319415092298,3571.5208725533562,3577.4195296458829,3583.3279288501703,3589.2460862561079,3595.1740179801586,3601.1117401654042,3607.0592689815867,3613.0166206251547,3618.9838113193064,3624.9608573140331,3630.9477748861655,3636.944580339416,3642.9512900044247,3648.967920238802,3654.994487427175,3661.0310079812311,3667.0774983397632,3673.1339749687136,3679.2004543612197,3685.276953037659,3691.3634875456933,3697.4600744603149,3703.5667303838904,3709.6834719462063,3715.8103158045151,3721.9472786435799,3728.0943771757211,3734.251628140858,3740.4190483065609,{"$f":"QR66*QR51","v":3746.5966544680905},3752.7844634484468,3758.9824920984147,3765.1907572966097,3771.4092759495234,3777.6380649915704,3783.8771413851323,3790.1265221206072,3796.3862242164537,3802.6562647192368,3808.9366607036768,3815.2274292726934,3821.5285875574532,3827.8401527174169,3834.1621419403846,3840.4945724425434,3846.8374614685154,3853.190826291403,3859.5546842128365,3865.9290525630208,3872.3139487007838,3878.7093900136233,3885.115393917752,3891.5319778581488,3897.9591593086038,3904.3969557717664,3910.8453847791934,3917.3044638913957,3923.7742106978872,3930.2546428172327,3936.7457778970947,3943.2476336142827,3949.7602276748012,3956.2835778138974,3962.8177017961088,3969.3626174153137,3975.9183424947782,3982.4848948872045,3989.06229247478,3995.650553169226,4002.2496949118477,4008.85973567358,4015.4806934550397,4022.1125862865715,4028.7554322283004,4035.4092493701783,4042.074055832034,4048.7498697636229,4055.4367093446758,4062.1345927849507,4068.8435383242772,4075.5635642326129,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":3744591.197963262},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ59-EJ68","v":0},0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,11275.198213918033,{"$f":"GV59-GV68","v":9942.7491942483866},11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,11002.10740272413,{"$f":"JH59-JH68","v":10554.807351376989},10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,10255.796238770683,{"$f":"LT59-LT68","v":10693.594914060235},10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,10361.276113492031,{"$f":"OF59-OF68","v":9027.3176771699091},10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,9986.3809516934398,{"$f":"QR59-QR68","v":9537.4033455319095},9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-70000,-70000,-70000,-70000,-70000,{"$f":"EI70-EI46","v":-70000},-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,-70000,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"GU70-GU46","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"JG70-JG46","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"LS70-LS46","v":10255.796238770683},10693.594914060235,10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,{"$f":"OE70-OE46","v":10361.276113492031},9027.3176771699091,10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,{"$f":"QQ70-QQ46","v":9986.3809516934398},9537.4033455319095,9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":7.4554405460913742E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":9.3226519501721006E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,{"$f":"EI82","v":427906.46602403157},501096.69724076183,574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"GU82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"JG82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"LS82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"OE82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"QQ82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"TC82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"VO82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"YA82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"AAM82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":7.4554405460913742E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":9.3226519501721006E-2},{"$f":"SUM(K80:XFD80)","v":83113.350939662079},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521.88083822639624,1047.6525280143337,1577.3440773763029,2110.9847105923077,{"$f":"EI79*$F$80*EI6","v":2648.6038698222328},3190.2312167302362,3735.8966341212495,4285.6302275896796,4839.462327180403,5397.4234890621419,5959.5444972133173,6525.8563651204731,7096.390337489358,7671.1778919687631,8250.2507408872207,8833.6408330026479,9421.3803552650206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,{"$f":"EI46","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":1343113.350939662},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,427906.46602403157,{"$f":"EJ79+EJ80+EJ81","v":501096.69724076183},574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"GV79+GV80+GV81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"JH79+JH80+JH81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"LT79+LT80+LT81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"OF79+OF80+OF81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"QR79+QR80+QR81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"TD79+TD80+TD81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"VP79+VP80+VP81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"YB79+YB80+YB81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"AAN79+AAN80+AAN81","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,427906.46602403157,{"$f":"EJ82","v":501096.69724076183},574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"GV82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"JH82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"LT82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"OF82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"QR82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"TD82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"VP82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"YB82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"AAN82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":2.7777777777777779E-3},null,{"$f":"SUM(K85:XFD85)","v":1343113.3509396696},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*EI84*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,{"$f":"$F$85*GU84*GU7","v":3730.8704192768391},3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,{"$f":"$F$85*JG84*JG7","v":3730.8704192768391},3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,{"$f":"$F$85*LS84*LS7","v":3730.8704192768391},3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,{"$f":"$F$85*OE84*OE7","v":3730.8704192768391},3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,{"$f":"$F$85*QQ84*QQ7","v":3730.8704192768391},3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,3730.8704192768391,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":83113.350939669646},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70-EJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,7742.2135227938406,7295.6913274927274,7734.7629846834525,7731.0284842129067,6398.8878159112128,7723.5409695916942,7276.9879350508518,7716.0287020683381,7269.4632604069202,7708.4915998124625,7704.7137100138871,7258.1295807231609,7697.1392016352538,7250.542562428117,7689.5396527626572,7685.7304622827023,6353.5149806149739,7678.0931973690631,7231.4651021374038,7670.4306844952416,7223.7899340005943,7662.7428401942461,7658.8893925997008,7212.2295807231594,7651.1633940534948,7204.4908220622156,7643.4118542034475,7639.5264799138922,6307.234688612808,7631.7364697019812,7185.0318125656877,7623.9207065706823,7177.2031410661411,7616.0791053836683,7612.1485888372308,7165.4115807231565,7604.2680703200995,7157.5180468889948,7596.3614996730512,7592.3984178977034,6702.828790770599,7584.4526074815558,7137.6698572025371,7576.4805290876311,7129.6846122729994,7568.4820958768751,7564.4729689995102,7117.6572207231557,7556.4348401120378,7109.6058162123109,7548.3701380520479,7544.3277946411936,{"$f":"GV70-GV85","v":6211.8787749715475},7536.2230680167222,7089.3606627321233,7528.0915480549183,7081.2157129039942,7519.9331461799475,7515.8438367650369,7068.9477735231549,7507.644945299814,7060.7353409220914,7499.4189491986244,7495.295758919553,6162.7657588565135,7487.0289377625913,7040.0852843723014,7478.7347874015531,7031.7774355476095,7470.4132174890829,7466.2421218858717,7019.264137379153,7457.8792525913459,7010.88745612607,7449.4887365681325,7445.2830824834791,6112.6704824191793,7436.8509249033787,6989.8243984452829,7428.3908915351194,6981.3503926440981,7419.9028902243999,7415.6483727091245,6968.5868285122715,7407.1182460287082,6960.0426136341257,7398.5599196850299,7394.2701525186849,6504.3733004530977,7385.6693517869817,6938.5582947997236,7377.040117751355,6929.9148088825141,7368.3823564144213,7364.0427485488426,6916.8959734680511,7355.3420193348165,6908.1808742923431,7346.6125264642642,7342.2369639545932,6009.454174847694,7333.4641472082558,6886.2668690812525,7324.6623284919178,6877.4505134456986,7315.8314119282468,7311.4050119053545,6864.1713013229482,7302.5302681070489,6855.2819001637263,7293.6261853790866,7289.1631116192211,5956.2926667301826,7280.214838537956,6832.9296148484127,7271.2369834472911,{"$f":"JH70-JH85","v":6823.9369321001495},7262.2294485523462,7257.7145205289953,6810.3921357349418,7248.6622818547248,6801.3249465525359,7239.5801174722028,7235.0277822371399,5902.0679284503231,7225.9005436942525,6778.5256155309171,7216.7431315017739,6769.3530791276889,7207.555445908928,7202.9502193251128,6755.5373868351771,7193.7169358773544,6746.2888538691213,7184.4531282071812,7179.8097462674186,6289.5586954048622,7170.4999629536715,6723.0335362270698,7161.1594025173426,6713.6775490957762,7151.7879632126414,7147.090632097149,6699.585542957414,7137.6726829804365,6690.1520393320379,7128.2235991568605,7123.4873495783022,5790.3432776984964,7113.991370598279,6666.4316153371465,7104.4639989532252,6656.8885084632266,7094.9051308624303,7090.1138531246279,6642.5146622020993,7080.5075450255799,6632.8924885042152,7070.8694795255333,7066.0385049554015,5732.7995516380024,7056.3526063957806,6608.6976560294252,7046.6346873178254,6598.9636870180266,7036.8846418652147,7031.9975385726548,6584.3023638316763,7022.1991043116277,6574.4877466598346,7012.3682775015795,7007.4406834400461,5674.104951056298,6997.5610669092321,6549.8090175355492,6987.6487894497177,6539.8803691439234,6977.7037430880546,6972.7188977296437,6524.9258194938438,{"$f":"LT70-LT85","v":6962.724494783396},6514.9149099785673,6952.6970514371451,6947.6709054943813,6057.0364584629579,6937.5936966329509,6489.7426062717959,6927.4831736242459,6479.6153849123357,6917.3392263353498,6912.2546840697714,6464.3617442692566,6902.0603930645984,6454.150616563672,6891.8324008514237,6886.705731989804,5553.1705960177524,6876.4269789511445,6428.4748667827653,6866.1142454822666,6418.1451009961174,6855.7674192475924,6850.581186136701,6402.5863875401765,6840.1830093114249,6392.17103728048,6829.7504572539865,6824.5212550151364,5490.8834163236415,6814.0369269157027,6365.9817725039566,6803.5179387774469,6355.4454114015743,6792.9641760180775,6787.6742182449698,6339.5755236765153,6777.0680778831875,6328.9518664116249,6766.4268747846027,6761.093088500972,5427.3504930356494,6750.3990738395523,6302.2388163395708,6739.6697059385306,6291.4917280151412,6728.9048679239741,6723.5091109954037,6275.3044425355793,6712.6908478263858,6264.468312125392,6701.8368206658279,6696.3963586565269,5805.3469112818957,6685.4884637018777,6237.2210010518966,6674.5445084428347,6226.2589709609792,6663.5643736679895,6658.0607016008462,6209.7479397718262,6647.0260731684493,6198.6950867534351,6635.9549654646789,6630.4056942151919,{"$f":"OF70-OF85","v":5296.4472578930699},6619.2796413614496,6170.9028294584687,6608.1168069972273,6159.7215587657329,6596.9170695268831,6591.3033240184004,6142.8803069527976,6580.0480030173521,6131.6063968740391,6568.7554731595073,6563.0952164850305,5229.0256114364665,6551.7466425742123,6103.2582944331725,6540.3605515227055,6091.8533983265816,6528.9368193029559,6523.2107988843009,6074.675321477388,6511.7303714632335,6063.1759331970525,6500.211991008232,6494.4385292002653,5160.2555320507299,6482.8629838112311,6034.2608687073707,6471.249170938695,6022.6278746786493,6459.5969640745489,6453.7564232475224,6005.1062362924704,6442.0463872780338,5993.3768602465307,6430.2976392139326,6424.4087081698062,5532.9100510772796,6412.6016518729912,5963.8834944670534,6400.7555627430038,5952.0178405577562,6388.8703117415744,6382.9129600980077,5934.1457694038536,6370.968723409128,5922.1818058369963,6358.9850003837464,6352.9782907187373,5018.5616604843608,6340.9350932959869,5892.0985727419293,6328.8520823833996,5879.9956057544468,6316.7291263619418,6310.6526276855029,5861.7660931774672,6298.469506262848,5849.56285033927,6286.2461087769561,6280.1192649186478,4945.5823020795824,6267.8352035474409,5818.8779525823038,6255.5105324166007,{"$f":"QR70-QR85","v":5806.5329262550704},6243.1451172747156,6236.9470886247464,5787.9388234265507,6224.5203047736386,5775.4915157315909,6212.0524393380301,6205.8030586025552,4871.1433565067082,6193.2733160039252,5744.1929200194836,6180.7021514504695,5731.6009931657072,6168.0894280057446,6161.7674387827783,5712.6350082806175,6149.0921192546475,5699.9387544317569,6136.374896510325,6130.0005281601416,5238.0156320223787,6117.2201907095396,5668.0141868054079,6104.3976028650131,5655.1704214145566,6091.5326249513955,6085.0841959439686,5635.8251168317647,6072.1553700252744,5622.8749379059291,6059.1838028260672,6052.6819471088793,4717.7693530483621,6039.6460029092641,5590.3118789270511,6026.5669633078478,5577.2112382283822,6013.4446858359579,6006.8672882483816,5557.4790275539353,5993.6798858113134,5544.26984504958,5980.4488872681222,5973.81699443659,4638.7741484948629,5960.5203313529846,5511.0555248911269,5947.1797109595382,5497.6928713784846,5933.7949879382113,5927.0860423988843,5477.5660164905485,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,427906.46602403157,501096.69724076183,{"$f":"EK82","v":574832.59387488314},649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"GW82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"JI82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"LU82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"OG82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"QS82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"TE82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"VQ82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"YC82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"AAO82","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI89+EJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,3730.8704192768391,7461.7408385536783,11192.611257830518,14923.481677107357,18654.352096384195,22385.222515661033,26116.092934937871,29846.963354214709,33577.833773491548,37308.704192768389,41039.574612045231,44770.445031322073,48501.315450598915,52232.185869875757,55963.056289152599,59693.926708429441,63424.797127706282,67155.667546983124,70886.537966259959,74617.408385536794,78348.278804813628,82079.149224090463,85810.019643367297,89540.890062644132,93271.760481920966,97002.630901197801,100733.50132047464,104464.37173975147,108195.2421590283,111926.11257830514,115656.98299758197,119387.85341685881,123118.72383613564,126849.59425541248,130580.46467468931,134311.33509396616,138042.20551324301,141773.07593251986,145503.94635179671,149234.81677107356,152965.68719035041,156696.55760962726,160427.42802890411,164158.29844818095,167889.1688674578,171620.03928673465,175350.9097060115,179081.78012528835,182812.6505445652,186543.52096384205,190274.3913831189,194005.26180239575,{"$f":"GU89+GV85","v":197736.1322216726},201467.00264094945,205197.87306022629,208928.74347950314,212659.61389877999,216390.48431805684,220121.35473733369,223852.22515661054,227583.09557588739,231313.96599516424,235044.83641444109,238775.70683371794,242506.57725299479,246237.44767227164,249968.31809154848,253699.18851082533,257430.05893010218,261160.92934937903,264891.79976865585,268622.67018793267,272353.54060720949,276084.41102648631,279815.28144576313,283546.15186503995,287277.02228431677,291007.89270359359,294738.76312287041,298469.63354214723,302200.50396142405,305931.37438070087,309662.24479997769,313393.11521925451,317123.98563853133,320854.85605780815,324585.72647708497,328316.59689636179,332047.46731563861,335778.33773491543,339509.20815419225,343240.07857346907,346970.94899274589,350701.81941202271,354432.68983129953,358163.56025057635,361894.43066985317,365625.30108912999,369356.17150840681,373087.04192768363,376817.91234696045,380548.78276623727,384279.65318551409,388010.52360479091,391741.39402406773,395472.26444334455,399203.13486262137,402934.00528189819,406664.87570117501,410395.74612045183,414126.61653972865,417857.48695900547,421588.35737828229,425319.22779755911,429050.09821683593,432780.96863611275,{"$f":"JG89+JH85","v":436511.83905538957},440242.70947466639,443973.57989394321,447704.45031322003,451435.32073249685,455166.19115177367,458897.06157105049,462627.93199032731,466358.80240960413,470089.67282888095,473820.54324815777,477551.41366743459,481282.28408671141,485013.15450598823,488744.02492526505,492474.89534454187,496205.76576381869,499936.63618309551,503667.50660237233,507398.37702164915,511129.24744092597,514860.11786020279,518590.98827947961,522321.85869875643,526052.72911803331,529783.59953731019,533514.46995658707,537245.34037586395,540976.21079514083,544707.0812144177,548437.95163369458,552168.82205297146,555899.69247224834,559630.56289152522,563361.43331080209,567092.30373007897,570823.17414935585,574554.04456863273,578284.91498790961,582015.78540718649,585746.65582646336,589477.52624574024,593208.39666501712,596939.267084294,600670.13750357088,604401.00792284776,608131.87834212463,611862.74876140151,615593.61918067839,619324.48959995527,623055.36001923215,626786.23043850902,630517.1008577859,634247.97127706278,637978.84169633966,641709.71211561654,645440.58253489342,649171.45295417029,652902.32337344717,656633.19379272405,660364.06421200093,664094.93463127781,667825.80505055469,671556.67546983156,{"$f":"LS89+LT85","v":675287.54588910844},679018.41630838532,682749.2867276622,686480.15714693908,690211.02756621595,693941.89798549283,697672.76840476971,701403.63882404659,705134.50924332347,708865.37966260035,712596.25008187722,716327.1205011541,720057.99092043098,723788.86133970786,727519.73175898474,731250.60217826162,734981.47259753849,738712.34301681537,742443.21343609225,746174.08385536913,749904.95427464601,753635.82469392288,757366.69511319976,761097.56553247664,764828.43595175352,768559.3063710304,772290.17679030728,776021.04720958415,779751.91762886103,783482.78804813791,787213.65846741479,790944.52888669167,794675.39930596855,798406.26972524542,802137.1401445223,805868.01056379918,809598.88098307606,813329.75140235294,817060.62182162981,820791.49224090669,824522.36266018357,828253.23307946045,831984.10349873733,835714.97391801421,839445.84433729108,843176.71475656796,846907.58517584484,850638.45559512172,854369.3260143986,858100.19643367548,861831.06685295235,865561.93727222923,869292.80769150611,873023.67811078299,876754.54853005987,880485.41894933674,884216.28936861362,887947.1597878905,891678.03020716738,895408.90062644426,899139.77104572114,902870.64146499801,906601.51188427489,910332.38230355177,{"$f":"OE89+OF85","v":914063.25272282865},917794.12314210553,921524.99356138241,925255.86398065928,928986.73439993616,932717.60481921304,936448.47523848992,940179.3456577668,943910.21607704367,947641.08649632055,951371.95691559743,955102.82733487431,958833.69775415119,962564.56817342807,966295.43859270494,970026.30901198182,973757.1794312587,977488.04985053558,981218.92026981246,984949.79068908934,988680.66110836621,992411.53152764309,996142.40194691997,999873.27236619685,1003604.1427854737,1007335.0132047506,1011065.8836240275,1014796.7540433044,1018527.6244625812,1022258.4948818581,1025989.365301135,1029720.2357204119,1033451.1061396888,1037181.9765589656,1040912.8469782425,1044643.7173975194,1048374.5878167963,1052105.4582360731,1055836.32865535,1059567.1990746269,1063298.0694939038,1067028.9399131807,1070759.8103324575,1074490.6807517344,1078221.5511710113,1081952.4215902882,1085683.292009565,1089414.1624288419,1093145.0328481188,1096875.9032673957,1100606.7736866726,1104337.6441059494,1108068.5145252263,1111799.3849445032,1115530.2553637801,1119261.125783057,1122991.9962023338,1126722.8666216107,1130453.7370408876,1134184.6074601645,1137915.4778794413,1141646.3482987182,1145377.2187179951,1149108.089137272,{"$f":"QQ89+QR85","v":1152838.9595565489},1156569.8299758257,1160300.7003951026,1164031.5708143795,1167762.4412336564,1171493.3116529332,1175224.1820722101,1178955.052491487,1182685.9229107639,1186416.7933300408,1190147.6637493176,1193878.5341685945,1197609.4045878714,1201340.2750071483,1205071.1454264252,1208802.015845702,1212532.8862649789,1216263.7566842558,1219994.6271035327,1223725.4975228095,1227456.3679420864,1231187.2383613633,1234918.1087806402,1238648.9791999171,1242379.8496191939,1246110.7200384708,1249841.5904577477,1253572.4608770246,1257303.3312963014,1261034.2017155783,1264765.0721348552,1268495.9425541321,1272226.812973409,1275957.6833926858,1279688.5538119627,1283419.4242312396,1287150.2946505165,1290881.1650697934,1294612.0354890702,1298342.9059083471,1302073.776327624,1305804.6467469009,1309535.5171661777,1313266.3875854546,1316997.2580047315,1320728.1284240084,1324458.9988432853,1328189.8692625621,1331920.739681839,1335651.6101011159,1339382.4805203928,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,{"$f":"TC89+TD85","v":1343113.3509396696},1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,{"$f":"VO89+VP85","v":1343113.3509396696},1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,{"$f":"YA89+YB85","v":1343113.3509396696},1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,{"$f":"AAM89+AAN85","v":1343113.3509396696},1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696,1343113.3509396696]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,427906.46602403157,{"$f":"EJ88-EJ89","v":501096.69724076183},574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1339382.4805203851,1335651.6101011082,1331920.7396818316,1328189.8692625547,1324458.9988432778,1320728.1284240009,1316997.258004724,1313266.3875854472,1309535.5171661705,1305804.6467468936,1302073.7763276168,1298342.9059083399,1294612.035489063,1290881.1650697861,1287150.2946505093,1283419.4242312326,1279688.5538119557,1275957.6833926789,1272226.812973402,1268495.9425541251,1264765.0721348482,1261034.2017155716,1257303.3312962947,1253572.4608770178,1249841.5904577409,1246110.7200384641,1242379.8496191874,1238648.9791999105,1234918.1087806337,1231187.2383613568,1227456.3679420799,1223725.4975228033,1219994.6271035264,1216263.7566842495,1212532.8862649726,1208802.0158456957,1205071.1454264189,1201340.2750071422,1197609.4045878653,1193878.5341685885,1190147.6637493116,1186416.7933300347,1182685.9229107578,1178955.052491481,1175224.1820722041,1171493.3116529272,1167762.4412336505,1164031.5708143737,1160300.7003950968,1156569.8299758199,1152838.959556543,1149108.0891372662,{"$f":"GV88-GV89","v":1145377.2187179893},1141646.3482987126,1137915.4778794358,1134184.6074601589,1130453.737040882,1126722.8666216051,1122991.9962023282,1119261.1257830514,1115530.2553637745,1111799.3849444976,1108068.514525221,1104337.6441059441,1100606.7736866672,1096875.9032673903,1093145.0328481134,1089414.1624288366,1085683.2920095597,1081952.421590283,1078221.5511710062,1074490.6807517293,1070759.8103324524,1067028.9399131755,1063298.0694938989,1059567.199074622,1055836.3286553451,1052105.4582360685,1048374.5878167916,1044643.7173975147,1040912.8469782379,1037181.9765589611,1033451.1061396843,1029720.2357204075,1025989.3653011306,1022258.4948818538,1018527.624462577,1014796.7540433002,1011065.8836240233,1007335.0132047465,1003604.1427854698,999873.27236619289,996142.40194691601,992411.53152763925,988680.66110836249,984949.79068908561,981218.92026980873,977488.04985053197,973757.17943125521,970026.30901197833,966295.43859270145,962564.56817342469,958833.69775414793,955102.82733487105,951371.95691559417,947641.08649631741,943910.21607704065,940179.34565776377,936448.47523848689,932717.60481921013,928986.73439993337,925255.86398065649,921524.99356137961,917794.12314210285,914063.25272282609,910332.38230354921,{"$f":"JH88-JH89","v":906601.51188427233},902870.64146499557,899139.77104571881,895408.90062644193,891678.03020716505,887947.15978788829,884216.28936861153,880485.41894933465,876754.54853005777,873023.67811078101,869292.80769150425,865561.93727222737,861831.06685295049,858100.19643367373,854369.32601439697,850638.45559512009,846907.58517584321,843176.71475656645,839445.84433728969,835714.97391801281,831984.10349873593,828253.23307945917,824522.36266018241,820791.49224090553,817060.62182162865,813329.75140235177,809598.88098307489,805868.01056379802,802137.14014452114,798406.26972524426,794675.39930596738,790944.5288866905,787213.65846741362,783482.78804813675,779751.91762885987,776021.04720958299,772290.17679030611,768559.30637102923,764828.43595175236,761097.56553247548,757366.6951131986,753635.82469392172,749904.95427464484,746174.08385536796,742443.21343609109,738712.34301681421,734981.47259753733,731250.60217826045,727519.73175898357,723788.86133970669,720057.99092042982,716327.12050115294,712596.25008187606,708865.37966259918,705134.5092433223,701403.63882404543,697672.76840476855,693941.89798549167,690211.02756621479,686480.15714693791,682749.28672766103,679018.41630838416,675287.54588910728,671556.6754698304,{"$f":"LT88-LT89","v":667825.80505055352},664094.93463127664,660364.06421199976,656633.19379272289,652902.32337344601,649171.45295416913,645440.58253489225,641709.71211561537,637978.8416963385,634247.97127706162,630517.10085778474,626786.23043850786,623055.36001923098,619324.4895999541,615593.61918067723,611862.74876140035,608131.87834212347,604401.00792284659,600670.13750356971,596939.26708429283,593208.39666501596,589477.52624573908,585746.6558264622,582015.78540718532,578284.91498790844,574554.04456863157,570823.17414935469,567092.30373007781,563361.43331080093,559630.56289152405,555899.69247224717,552168.8220529703,548437.95163369342,544707.08121441654,540976.21079513966,537245.34037586278,533514.4699565859,529783.59953730903,526052.72911803215,522321.85869875527,518590.98827947839,514860.11786020151,511129.24744092464,507398.37702164776,503667.50660237088,499936.636183094,496205.76576381712,492474.89534454024,488744.02492526337,485013.15450598649,481282.28408670961,477551.41366743273,473820.54324815585,470089.67282887897,466358.8024096021,462627.93199032522,458897.06157104834,455166.19115177146,451435.32073249458,447704.45031321771,443973.57989394083,440242.70947466395,436511.83905538707,432780.96863611019,{"$f":"OF88-OF89","v":429050.09821683331},425319.22779755644,421588.35737827956,417857.48695900268,414126.6165397258,410395.74612044892,406664.87570117204,402934.00528189517,399203.13486261829,395472.26444334141,391741.39402406453,388010.52360478765,384279.65318551078,380548.7827662339,376817.91234695702,373087.04192768014,369356.17150840326,365625.30108912638,361894.43066984951,358163.56025057263,354432.68983129575,350701.81941201887,346970.94899274199,343240.07857346511,339509.20815418824,335778.33773491136,332047.46731563448,328316.5968963576,324585.72647708072,320854.85605780385,317123.98563852697,313393.11521925009,309662.24479997321,305931.37438069633,302200.50396141945,298469.63354214258,294738.7631228657,291007.89270358882,287277.02228431194,283546.15186503506,279815.28144575818,276084.41102648131,272353.54060720443,268622.67018792755,264891.79976865067,261160.92934937379,257430.05893009691,253699.18851082004,249968.31809154316,246237.44767226628,242506.5772529894,238775.70683371252,235044.83641443565,231313.96599515877,227583.09557588189,223852.22515660501,220121.35473732813,216390.48431805125,212659.61389877438,208928.7434794975,205197.87306022062,201467.00264094374,197736.13222166686,194005.26180238998,{"$f":"QR88-QR89","v":190274.39138311311},186543.52096383623,182812.65054455935,179081.78012528247,175350.90970600559,171620.03928672872,167889.16886745184,164158.29844817496,160427.42802889808,156696.5576096212,152965.68719034432,149234.81677106745,145503.94635179057,141773.07593251369,138042.20551323681,134311.33509395993,130580.46467468305,126849.59425540618,123118.7238361293,119387.85341685242,115656.98299757554,111926.11257829866,108195.24215902179,104464.37173974491,100733.50132046803,97002.630901191151,93271.760481914273,89540.890062637394,85810.019643360516,82079.149224083638,78348.27880480676,74617.408385529881,70886.537966253003,67155.667546976125,63424.797127699247,59693.926708422368,55963.05628914549,52232.185869868612,48501.315450591734,44770.445031314855,41039.574612037977,37308.704192761099,33577.833773484221,29846.963354207342,26116.092934930464,22385.222515653586,18654.352096376708,14923.48167709983,11192.611257822951,7461.7408385460731,3730.8704192691948,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,{"$f":"TD88-TD89","v":-7.6834112405776978E-9},-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,{"$f":"VP88-VP89","v":-7.6834112405776978E-9},-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,{"$f":"YB88-YB89","v":-7.6834112405776978E-9},-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,{"$f":"AAN88-AAN89","v":-7.6834112405776978E-9},-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9,-7.6834112405776978E-9]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,{"$f":"IF(EH90,EI86/EH90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.7643783507752887E-3,5.4470559631765239E-3,5.7910033770692156E-3,5.8044208291701278E-3,4.8177508080708671E-3,5.8314685289141324E-3,5.5098303567853437E-3,5.8588039232202113E-3,5.5354064713195403E-3,5.8864318674560325E-3,5.9003570933894101E-3,5.5742844320189515E-3,5.9284332102159266E-3,5.6005524154493849E-3,5.9568145084423433E-3,5.9711212390854123E-3,4.9504587983158549E-3,5.9999702072019339E-3,5.6674803531959325E-3,6.0291377341499287E-3,5.6947678677280152E-3,6.0586293921447336E-3,6.0734985476049571E-3,5.7362685687687353E-3,6.1034871400258966E-3,5.7643231566839193E-3,6.1338143804488864E-3,6.1491068792330697E-3,5.0920275191175517E-3,6.1799534847194106E-3,5.8358563090115962E-3,6.2111541442020799E-3,5.8650433905275386E-3,6.2427152843004957E-3,6.2586330859593286E-3,5.9094575181339142E-3,6.2907473437658372E-3,5.9394983226125466E-3,6.3232388505645408E-3,6.3396282534291587E-3,5.6143306031031194E-3,6.372698815866531E-3,6.0161571357806943E-3,6.4061644620245738E-3,6.0474609249995285E-3,6.4400326434160106E-3,6.4571200652664088E-3,6.0951242901800323E-3,6.4916064388403525E-3,6.1273821637713409E-3,6.5265148220318521E-3,{"$f":"IF(GT90,GU86/GT90)","v":6.5441298041690344E-3},5.4058263393092438E-3,6.5796865389482345E-3,6.2097694906104025E-3,6.6156860455786276E-3,6.243441910890807E-3,6.6521370134654126E-3,6.6705345736886804E-3,6.2947445729163954E-3,6.7076795328233673E-3,6.3294879784498402E-3,6.7452987029427121E-3,6.7642890856176845E-3,5.5805086349707839E-3,6.802637523921037E-3,6.4183060849465198E-3,6.8414844898633705E-3,6.4546411071711614E-3,6.8808401791480307E-3,6.9007120580328162E-3,6.5100388039506882E-3,6.9408505687305775E-3,6.547581809172788E-3,6.9815245471920376E-3,7.0020658327981655E-3,5.76902577557866E-3,7.0435641614780779E-3,6.6436537741798559E-3,7.0856266241673396E-3,6.6829965818743431E-3,7.128265264247936E-3,7.1498045090523845E-3,6.7430251775940104E-3,7.1933307602201086E-3,6.7837375795716309E-3,7.2374648454646582E-3,7.2597639719592768E-3,6.4095330168700594E-3,7.3048348989030168E-3,6.888034471000188E-3,7.3505476943096573E-3,6.930793131896526E-3,7.3969166878282118E-3,7.4203518546516909E-3,6.9960870537447862E-3,7.4677329635137128E-3,7.0404073256076019E-3,7.5158080219882356E-3,7.5401107370966875E-3,6.1951455532877576E-3,7.5892567162363983E-3,7.1540830576682498E-3,7.6391373662067679E-3,7.2007435394538704E-3,7.6897698726023185E-3,7.7153735903722521E-3,7.2720595501666908E-3,7.7671672982755086E-3,7.3205115726392529E-3,7.8197582501863677E-3,7.8463586633748424E-3,6.4374546529269074E-3,7.9001816439100685E-3,7.4449481017111116E-3,{"$f":"IF(JF90,JG86/JF90)","v":7.9548510037873374E-3},7.4960938056850496E-3,8.0103875333922565E-3,8.0384876716698261E-3,7.5743420044853647E-3,8.0953654545799676E-3,7.6275569388789049E-3,8.1531654644873067E-3,8.1824185657147584E-3,6.7031978059252139E-3,8.2416459153921654E-3,7.7644235608816635E-3,8.3018553330339532E-3,7.8207610427752251E-3,8.3630722111561039E-3,8.3940666244584176E-3,7.907045795229474E-3,8.456844254524698E-3,7.9657910401976038E-3,8.5206967916344849E-3,8.5530350703392939E-3,7.5259614721488698E-3,8.6185540478473412E-3,8.1171232030459086E-3,8.6852215619878017E-3,8.1795164942149341E-3,8.7530689549911236E-3,8.7874452149009179E-3,8.2751912092841346E-3,8.8571237341792588E-3,8.3404092698246991E-3,8.9280656596169988E-3,8.9640214807198328E-3,7.3207956642026562E-3,9.0369257368427113E-3,8.5087148269651133E-3,9.1111850299222374E-3,8.5782319080134114E-3,9.1868385020114716E-3,9.225200702601093E-3,8.684973452819069E-3,9.3030221954158391E-3,8.757834918411405E-3,9.3823425689685928E-3,9.422578774386306E-3,7.6829250381057184E-3,9.5042320795665613E-3,8.9462396540448772E-3,9.5874997534481209E-3,9.0242164141279783E-3,9.6724313234110727E-3,9.715537105056694E-3,9.1441278992198238E-3,9.8030619019405466E-3,9.2261048888545756E-3,9.8923836297934008E-3,9.9377361220906769E-3,8.0896428774868499E-3,1.0029861252731968E-2,9.4385553553540981E-3,1.0123930957882825E-2,9.5266852232468707E-3,1.0220008835939452E-2,1.0268821478566351E-2,{"$f":"IF(LR90,LS86/LR90)","v":9.6624406287589646E-3},1.0368037053480522E-2,9.7554105587240626E-3,1.0469432439350662E-2,1.0520970600944054E-2,9.2243835915108516E-3,1.0625775783408871E-2,9.9969623999007946E-3,1.0732952592502579E-2,1.0097424524790297E-2,1.0842584070566756E-2,1.0898347329597146E-2,1.0252476476014431E-2,1.1011825177199293E-2,1.0358871828603579E-2,1.1127983014692552E-2,1.118709732754483E-2,9.0758435731854714E-3,1.1307460147784913E-2,1.0636108779625624E-2,1.1430756777785482E-2,1.0751755588713552E-2,1.1557097737979315E-2,1.162144590951014E-2,1.0930640958600805E-2,1.1752573007149538E-2,1.1053670728059949E-2,1.1887046174014287E-2,1.1955578476968973E-2,9.6825214876080715E-3,1.2095320204776008E-2,1.1375329002068649E-2,1.2238751038915365E-2,1.1509967889479802E-2,1.2386021346230902E-2,1.2461145544706245E-2,1.1718769508105461E-2,1.2614475303111751E-2,1.186275578791075E-2,1.2772058026511426E-2,1.2852500736639965E-2,1.0390816318805122E-2,1.301680751575582E-2,1.2240681687546828E-2,1.3185842406166532E-2,1.2399510942359044E-2,1.3359815314106068E-2,1.3448722546776955E-2,1.2646577036193658E-2,1.363052393387509E-2,1.2817483166332985E-2,1.381784547161825E-2,1.3913656454992387E-2,1.2156485658159405E-2,1.4109748002632426E-2,1.3268151507175007E-2,1.4312037156705351E-2,1.3458458818459727E-2,1.4520825979698082E-2,1.4627757577409282E-2,1.3755565093347036E-2,1.4846906410061672E-2,1.3961855766809859E-2,1.5073401154974899E-2,{"$f":"IF(OD90,OE86/OD90)","v":1.5189520881182535E-2},1.2238170441238639E-2,1.5427754634882284E-2,1.450887339707975E-2,1.5674334196729128E-2,1.4741201847533445E-2,1.5929710397868287E-2,1.6060847088029729E-2,1.5105509902622489E-2,1.6330336771685251E-2,1.535961484617141E-2,1.6609901790219227E-2,1.6753642368674122E-2,1.3476504613474214E-2,1.7049423741962628E-2,1.6038044452719544E-2,1.7356819665994633E-2,1.6328236346271809E-2,1.7676533717142492E-2,1.7841245612524433E-2,1.6785766252974524E-2,1.8180884640826112E-2,1.7106706314485343E-2,1.8534868173499596E-2,1.8717528219736105E-2,1.5033953941209866E-2,1.9094807528363227E-2,1.7970965338065584E-2,1.9488927963384577E-2,1.8343964123689615E-2,1.9901050592040333E-2,2.0114255095097709E-2,1.8936146454520714E-2,2.0555800604525637E-2,1.935456117395894E-2,2.1018758380800029E-2,2.1258762391044791E-2,1.8537597897027129E-2,2.175689951307767E-2,2.0493889148710035E-2,2.2280778016448222E-2,2.0991354675096607E-2,2.2832456750508275E-2,2.3119425455303145E-2,2.1788392235231623E-2,2.3717166979808586E-2,2.2356984289469396E-2,2.4348913967436814E-2,2.4678463413022943E-2,1.9781544000761847E-2,2.5366955067377042E-2,2.39285235793384E-2,2.6097651264035491E-2,2.4625602343413336E-2,2.6874570923243603E-2,2.7281762259947506E-2,2.5756597072136265E-2,2.8136729495793465E-2,2.6574263352683709E-2,2.9050473862507819E-2,2.9531320732614393E-2,2.367114366226445E-2,3.0545322473727505E-2,2.8882535980111639E-2,{"$f":"IF(QP90,QQ86/QP90)","v":3.1635647274641875E-2},2.9929770318134426E-2,3.281127361329611E-2,3.3434273441390952E-2,3.1660493987618103E-2,3.4757976497771431E-2,3.2936763917648416E-2,3.6196544792531142E-2,3.6963689203214918E-2,2.9673451799602662E-2,3.8604828314571744E-2,3.6658067079750507E-2,4.0405807766283254E-2,3.8406593830970601E-2,4.2391217438824055E-2,4.3462183480563549E-2,4.1383249326111607E-2,4.5782376557815752E-2,4.3650777079344102E-2,4.8375203188707083E-2,4.9789344278122608E-2,4.3873940958913303E-2,5.2891057955729071E-2,5.0640677642049887E-2,5.6420203708153559E-2,5.41349201381639E-2,6.0471765054330121E-2,6.2731125325274514E-2,6.0423702605297898E-2,6.7814328914728925E-2,6.5527020752068954E-2,7.3821230606130397E-2,7.7253540721529415E-2,6.3226121827667917E-2,8.5201593647930188E-2,8.324408174509719E-2,9.5019097202218572E-2,9.3430128419437333E-2,0.1074538290897868,0.11500317645548866,0.11458408861539718,0.13387581654859609,0.1350956947644214,0.16029634415521973,0.17790954100064668,0.15541862980982163,0.22823170166394779,0.24619167940087905,0.31880923444747661,0.36839210784268439,0.53015287060835348,0.79433019326811438,1.4681737506079071,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VN90,VO86/VN90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAL90,AAM86/AAL90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.9172540209303468E-2,6.5364671558118287E-2,6.9492040524830587E-2,6.965304995004154E-2,5.7813009696850409E-2,6.9977622346969581E-2,6.6117964281424121E-2,7.0305647078642536E-2,6.6424877655834491E-2,7.0637182409472393E-2,7.0804285120672925E-2,6.6891413184227422E-2,7.1141198522591126E-2,6.7206628985392619E-2,7.1481774101308126E-2,7.1653454869024941E-2,5.9405505579790255E-2,7.199964248642321E-2,6.8009764238351186E-2,7.2349652809799145E-2,6.8337214412736186E-2,7.2703552705736807E-2,7.2881982571259482E-2,6.883522282522482E-2,7.3241845680310752E-2,6.9171877880207039E-2,7.360577256538664E-2,7.3789282550796836E-2,6.1104330229410621E-2,7.4159441816632921E-2,7.0030275708139161E-2,7.4533849730424956E-2,7.0380520686330467E-2,7.4912583411605949E-2,7.510359703151194E-2,7.091349021760697E-2,7.5488968125190042E-2,7.1273979871350562E-2,7.587886620677449E-2,7.6075539041149901E-2,6.7371967237237429E-2,7.6472385790398376E-2,7.2193885629368335E-2,7.6873973544294885E-2,7.2569531099994339E-2,7.7280391720992131E-2,7.7485440783196913E-2,7.3141491482160384E-2,7.7899277266084227E-2,7.3528585965256091E-2,7.8318177864382221E-2,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":7.852955765002842E-2},6.4869916071710929E-2,7.8956238467378814E-2,7.4517233887324827E-2,7.9388232546943535E-2,7.4921302930689687E-2,7.9825644161584955E-2,8.0046414884264172E-2,7.5536934874996742E-2,8.0492154393880411E-2,7.5953855741398082E-2,8.0943584435312549E-2,8.1171469027412207E-2,6.6966103619649414E-2,8.1631650287052437E-2,7.7019673019358234E-2,8.2097813878360446E-2,7.7455693286053937E-2,8.2570082149776375E-2,8.2808544696393788E-2,7.8120465647408266E-2,8.3290206824766927E-2,7.8570981710073456E-2,8.3778294566304451E-2,8.4024789993577986E-2,6.9228309306943916E-2,8.4522769937736941E-2,7.9723845290158274E-2,8.5027519490008072E-2,8.0195958982492113E-2,8.5539183170975225E-2,8.5797654108628607E-2,8.0916302131128132E-2,8.631996912264131E-2,8.1404850954859567E-2,8.6849578145575895E-2,8.7117167663511325E-2,7.6914396202440713E-2,8.7658018786836198E-2,8.2656413652002256E-2,8.8206572331715888E-2,8.3169517582758312E-2,8.8763000253938545E-2,8.9044222255820288E-2,8.3953044644937441E-2,8.961279556216456E-2,8.4484887907291223E-2,9.0189696263858823E-2,9.0481328845160247E-2,7.4341746639453088E-2,9.1071080594836776E-2,8.5848996692018995E-2,9.1669648394481218E-2,8.6408922473446448E-2,9.2277238471227818E-2,9.2584483084467026E-2,8.726471460200029E-2,9.320600757930611E-2,8.7846138871671031E-2,9.3837099002236413E-2,9.4156303960498108E-2,7.7249455835122882E-2,9.4802179726920816E-2,8.9339377220533339E-2,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":9.5458212045448049E-2},8.9953125668220599E-2,9.6124650400707085E-2,9.6461852060037906E-2,9.0892104053824377E-2,9.7144385454959611E-2,9.1530683266546856E-2,9.783798557384768E-2,9.8189022788577107E-2,8.043837367110257E-2,9.8899750984705992E-2,9.3173082730579962E-2,9.9622263996407445E-2,9.3849132513302708E-2,0.10035686653387324,0.10072879949350101,9.4884549542753688E-2,0.10148213105429638,9.5589492482371252E-2,0.10224836149961382,0.10263642084407153,9.0311537665786437E-2,0.10342264857416809,9.7405478436550896E-2,0.10422265874385361,9.8154197930579209E-2,0.10503682745989348,0.10544934257881101,9.9302294511409622E-2,0.1062854848101511,0.1000849112378964,0.10713678791540399,0.10756825776863799,8.7849547970431874E-2,0.10844310884211253,0.10210457792358135,0.10933422035906684,0.10293878289616093,0.11024206202413767,0.11070240843121312,0.10421968143382883,0.11163626634499008,0.10509401902093686,0.11258811082762311,0.11307094529263567,9.2195100457268614E-2,0.11405078495479873,0.10735487584853853,0.11504999704137744,0.10829059696953575,0.11606917588093288,0.11658644526068032,0.10972953479063788,0.11763674282328657,0.11071325866625491,0.1187086035575208,0.11925283346508812,9.7075714529842205E-2,0.12035833503278362,0.11326266426424918,0.1214871714945939,0.11432022267896244,0.12264010603127343,0.12322585774279621,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.11594928754510758},0.12441644464176627,0.11706492670468875,0.12563318927220796,0.12625164721132864,0.11069260309813023,0.12750930940090646,0.11996354879880954,0.12879543111003094,0.12116909429748357,0.13011100884680107,0.13078016795516575,0.12302971771217316,0.13214190212639151,0.12430646194324294,0.13353579617631062,0.13424516793053795,0.10891012287822566,0.13568952177341895,0.12763330535550749,0.13716908133342579,0.12902106706456262,0.13868517285575177,0.13945735091412167,0.13116769150320967,0.14103087608579445,0.13264404873671939,0.14264455408817145,0.14346694172362767,0.11619025785129686,0.1451438424573121,0.1365039480248238,0.14686501246698438,0.13811961467375761,0.14863225615477083,0.14953374653647494,0.14062523409726552,0.15137370363734101,0.14235306945492898,0.15326469631813711,0.15423000883967958,0.12468979582566146,0.15620169018906985,0.14688818025056194,0.15823010887399838,0.14879413130830854,0.1603177837692728,0.16138467056132347,0.1517589244343239,0.16356628720650107,0.15380979799599581,0.16581414565941899,0.16696387745990865,0.14587782789791287,0.1693169760315891,0.15921781808610008,0.17174444588046422,0.16150150582151673,0.174249911756377,0.17553309092891139,0.16506678112016443,0.17816287692074007,0.1675422692017183,0.18088081385969879,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","v":0.18227425057419042},0.14685804529486368,0.18513305561858739,0.17410648076495699,0.18809201036074952,0.17689442217040136,0.19115652477441944,0.19273016505635676,0.18126611883146987,0.19596404126022302,0.18431537815405691,0.19931882148263072,0.20104370842408947,0.16171805536169057,0.20459308490355155,0.19245653343263452,0.20828183599193562,0.1959388361552617,0.21211840460570991,0.21409494735029319,0.20142919503569429,0.21817061568991336,0.20528047577382413,0.22241841808199514,0.22461033863683327,0.18040744729451841,0.22913769034035872,0.21565158405678703,0.23386713556061492,0.22012756948427536,0.23881260710448399,0.24137106114117252,0.22723375745424856,0.24666960725430764,0.2322547340875073,0.25222510056960035,0.25510514869253748,0.22245117476432555,0.26108279415693203,0.24592666978452044,0.26736933619737868,0.25189625610115929,0.27398948100609932,0.27743310546363775,0.26146070682277944,0.28460600375770306,0.26828381147363278,0.29218696760924179,0.29614156095627531,0.23737852800914216,0.30440346080852448,0.28714228295206079,0.3131718151684259,0.29550722812096003,0.32249485107892323,0.32738114711937005,0.30907916486563519,0.33764075394952159,0.31889116023220454,0.34860568635009381,0.35437584879137274,0.28405372394717343,0.36654386968473007,0.34659043176133963,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":0.37962776729570247},0.3591572438176131,0.39373528335955332,0.40121128129669142,0.37992592785141721,0.41709571797325717,0.39524116701178102,0.43435853751037368,0.44356427043857904,0.35608142159523193,0.46325793977486096,0.43989680495700612,0.48486969319539908,0.46087912597164721,0.50869460926588861,0.52154620176676258,0.49659899191333928,0.54938851869378902,0.52380932495212917,0.580502438264485,0.59747213133747135,0.52648729150695961,0.63469269546874885,0.60768813170459868,0.67704244449784268,0.6496190416579668,0.7256611806519615,0.75277350390329412,0.7250844312635748,0.81377194697674704,0.78632424902482745,0.88585476727356482,0.92704248865835304,0.75871346193201505,1.0224191237751623,0.99892898094116633,1.1402291664266229,1.1211615410332481,1.2894459490774417,1.380038117465864,1.3750090633847663,1.6065097985831531,1.6211483371730568,1.9235561298626367,2.1349144920077601,1.8650235577178595,2.7387804199673735,2.9543001528105486,3.8257108133697191,4.4207052941122127,6.3618344473002413,9.5319623192173726,17.618085007294887,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TB90,TC86/TB90*((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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XZ90,YA86/XZ90*((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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":7.4554405460913742E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":9.3226519501721006E-2},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^EI8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.99259973171413896,0.98525422739898061,0.97796308178644942,0.97072589260756237,0.96354226057023451,0.95641178933724957,0.94933408550439358,0.94230875857874874,0.93533542095714939,0.9284136879047975,0.92154317753403636,0.91472351078327985,0.90795431139609883,0.90123520590046335,0.89456582358813685,0.88794579649422256,0.88137475937686283,0.87485234969708769,0.86837820759881335,0.8619519758889872,0.85557330001788068,0.84924182805952875,0.84295721069231322,0.83671910117968917,0.83052715535105504,0.82438103158276399,0.81828039077927661,0.81222489635445094,0.80621421421297235,0.8002480127319217,0.79432596274247835,0.78844773751175934,0.78261301272479222,0.77682146646662287,0.77107277920455364,0.76536663377051561,0.75970271534356748,0.75408071143252786,0.74850031185873422,0.74296120873892912,0.73746309646827346,0.73200567170348629,0.72658863334610846,0.72121168252589041,0.71587452258430162,0.71057685905816492,0.70531839966341026,0.70009885427894691,0.69491793493065879,0.6897753557755153,0.68467083308580134,{"$f":"1/(1+$F$95)^GU8","v":0.6796040852334625},0.67457483267456775,0.66958279793388598,0.66462770558957784,0.65970928225799874,0.65482725657861685,0.64998135919904054,0.64517132276015898,0.6403968818813901,0.635657773146039,0.63095373508676533,0.62628450817115722,0.6216498347874122,0.61704945923012422,0.61248312768617574,0.60795058822073478,0.60345159076335442,0.59898588709417599,0.59455323083023448,0.59015337741186535,0.58578608408921062,0.58145110990882654,0.57714821570038943,0.57287716406350064,0.56863771935458762,0.56442964767390347,0.56025271685262246,0.55610669644003063,0.55199135769081065,0.54790647355242195,0.54385181865257404,0.53982716928679153,0.53583230340607246,0.53186700060463654,0.52793104210776598,0.52402421075973427,0.52014629101182586,0.5162970689104428,0.51247633208530174,0.5086838697377164,0.50491947262896741,0.50118293306875761,0.49747404490375408,0.4937926035062139,0.49013840576269418,0.48651125006284607,0.4829109362882914,0.47933726580158165,0.4757900414352389,0.47226906748087721,0.46877414967840525,0.46530509520530872,0.46186171266601145,0.45844381208131568,0.45505120487792095,0.45168370387802004,0.44834112328897141,0.44502327869304875,0.44172998703726657,0.43846106662328094,0.4352163370973639,0.43199561944045373,0.42879873595827755,0.42562551027154832,{"$f":"1/(1+$F$95)^JG8","v":0.42247576730623243},0.41934933328389129,0.41624603571209345,0.41316570337489794,0.4101081663234073,0.40707325586639159,0.4040608045609812,0.40107064620342908,0.39810261581994011,0.39515654965756958,0.39223228517518832,0.38932966103451561,0.38644851709121697,0.3835886943860688,0.38075003513618871,0.3779323827263299,0.37513558170024042,0.37235947775208611,0.36960391771793749,0.36686874956731946,0.36415382239482302,0.36145898641177954,0.3587840929379969,0.35612899439355644,0.35349354429067031,0.35087759722559947,0.34828100887063168,0.34570363596611869,0.34314533631257182,0.34060596876281679,0.33808539321420633,0.33558347060089033,0.33310006288614347,0.33063503305474884,0.32818824510543909,0.32575956404339296,0.32334885587278678,0.32095598758940197,0.31858082717328684,0.31622324358147297,0.31388310674074499,0.31156028754046394,0.30925465782544442,0.30696609038888401,0.30469445896534447,0.30243963822378561,0.30020150376065091,0.29797993209300311,0.2957748006517123,0.29358598777469258,0.2914133727001903,0.28925683556012127,0.28711625737345725,0.28499152003966133,0.28288250633217243,0.28078909989193757,0.27871118522099186,0.27664864767608627,0.27460137346236252,0.27256924962707518,0.27055216405335902,0.26855000545404389,0.26656266336551449,0.26459002814161608,{"$f":"1/(1+$F$95)^LS8","v":0.26263199094760459},0.26068844375414252,0.25875927933133824,0.25684439124283026,0.25494367383991473,0.2530570222557163,0.25118433239940285,0.24932550095044237,0.24748042535290243,0.24564900380979196,0.24383113527744502,0.24202671945994583,0.24023565680359549,0.23845784849141885,0.23669319643771311,0.23494160328263602,0.23320297238683421,0.23147720782611139,0.22976421438613615,0.22806389755718864,0.22637616352894638,0.22470091918530824,0.22303807209925733,0.22138753052776161,0.21974920340671197,0.21812300034589804,0.2165088316240214,0.21490660818374538,0.21331624162678128,0.21173764420901153,0.21017072883564866,0.20861540905642992,0.20707159906084774,0.20553921367341518,0.20401816834896697,0.20250837916799466,0.20100976283201669,0.1995222366589825,0.19804571857871092,0.19658012712836229,0.19512538144794378,0.19368140127584804,0.19224810694442521,0.19082541937558761,0.18941326007644635,0.18801155113498111,0.18662021521574135,0.18523917555557973,0.18386835595941675,0.18250768079603688,0.1811570749939159,0.17981646403707907,0.17848577396098986,0.17716493134846897,0.17585386332564409,0.1745524975579292,0.17326076224603348,0.17197858612200007,0.17070589844527415,0.16944262899880019,0.16818870808514746,0.16694406652266502,0.16570863564166466,0.16448234728063238,{"$f":"1/(1+$F$95)^OE8","v":0.16326513378246754},0.1620569279907503,0.16085766324603626,0.15966727338217893,0.1584856927226789,0.15731285607706058,0.15614869873727522,0.15499315647413128,0.1538461655337503,0.15270766263404961,0.15157758496125084,0.15045587016641471,0.14934245636200061,0.14823728211845233,0.14714028646080887,0.14605140886534046,0.14497058925620898,0.14389776800215368,0.14283288591320112,0.14177588423739965,0.14072670465757775,0.13968528928812654,0.13865158067180627,0.13762552177657619,0.13660705599244796,0.13559612712836222,0.13459267940908859,0.13359665747214847,0.13260800636476031,0.1316266715408079,0.13065259885783101,0.12968573457403809,0.12872602534534128,0.1277734182224132,0.1268278606477658,0.12588930045285054,0.12495768585518009,0.12403296545547143,0.12311508823480996,0.12220400355183492,0.12129966113994507,0.12040201110452545,0.11951100392019472,0.11862659042807269,0.11774872183306803,0.11687734970118609,0.11601242595685694,0.11515390288028257,0.11430173310480451,0.11345586961429012,0.11261626574053867,0.11178287516070687,0.11095565189475275,0.11013455030289895,0.10931952508311484,0.10851053126861687,0.10770752422538783,0.10691045964971409,0.10611929356574144,0.10533398232304894,0.10455448259424026,0.10378075137255348,0.10301274596948834,0.10225042401245089,{"$f":"1/(1+$F$95)^QQ8","v":0.10149374344241573},0.10074266251160549,9.9997139781187641E-2,9.9257134118988122E-2,9.8522604697221919E-2,9.7793510990240667E-2,9.7069812772296551E-2,9.6351470115323259E-2,9.5638443386732747E-2,9.4930693247228817E-2,9.4228180648636542E-2,9.3530866831748063E-2,9.2838713324184002E-2,9.2151681938270905E-2,9.1469734768934358E-2,9.0792834191607691E-2,9.0120942860156109E-2,8.9454023704816199E-2,8.8792039930150765E-2,8.8134955013018768E-2,8.7482732700560159E-2,8.6835337008195748E-2,8.6192732217641926E-2,8.5554882874940008E-2,8.492175378850006E-2,8.4293310027159313E-2,8.3669516918255055E-2,8.3050340045711588E-2,8.2435745248141346E-2,8.1825698616960221E-2,8.1220166494516702E-2,8.0619115472234978E-2,8.002251238877163E-2,7.9430324328186086E-2,7.8842518618124538E-2,7.8259062828017437E-2,7.7679924767290062E-2,7.710507248358664E-2,7.6534474261007304E-2,7.5968098618358515E-2,7.540591430741593E-2,7.4847890311200413E-2,7.4293995842266813E-2,7.3744200341005428E-2,7.3198473473955708E-2,7.2656785132132959E-2,7.2119105429367017E-2,7.1585404700653388E-2,7.1055653500516625E-2,7.0529822601385628E-2,7.0007882991981185E-2,6.9489805875715349E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,{"$f":"1/(1+$F$95)^TC8","v":6.897556266910268E-2},6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,{"$f":"1/(1+$F$95)^VO8","v":6.897556266910268E-2},6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,{"$f":"1/(1+$F$95)^YA8","v":6.897556266910268E-2},6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,{"$f":"1/(1+$F$95)^AAM8","v":6.897556266910268E-2},6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2,6.897556266910268E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":117660082.08747852},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ95*EI90*EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,1333173.9518043867,1319632.2510368421,1306217.9648075129,1292929.9489101707,1279767.0690957261,1266728.2009875216,1253812.2299973282,1241018.0512420477,1228344.5694611091,1215790.6989345606,1203355.3634018423,1191037.4959812406,1178836.0390900166,1166749.9443652036,1154778.1725850669,1142919.6935912196,1131173.4862113944,1119538.5381828574,1108013.8460764687,1096598.4152213729,1085291.2596303248,1074091.4019256402,1062997.8732657661,1052009.7132724647,1041125.9699586113,1030345.6996565949,1019667.9669473202,1009091.8445898029,998616.41345135623,988240.76243836514,977963.98842763784,967785.19619833445,957703.49836446636,947718.01530796208,937827.87511229527,928032.21349666954,918330.17375075317,908720.90666996513,899203.57049130346,889777.33082970965,880441.36061497068,871194.84002914978,862036.95644454227,852966.90436215315,843983.88535068918,835087.10798606765,826275.7877914313,817549.1471776648,808906.41538441542,800346.8284216075,791869.62901144824,783474.06653092115,{"$f":"GV95*GU90*GV7","v":775159.39695476356},766924.88279892376,758769.79306449345,750693.40318211017,742694.99495683133,734773.85651346727,726929.28224237915,719160.57274572889,711467.03478418314,703847.98122406669,696302.73098495975,688830.60898773686,681430.94610304222,674103.07910020091,666846.3505965597,659660.10900725343,652543.70849539537,645496.50892268866,638517.87580045196,631607.18024105811,624763.7989097836,617987.11397706228,611276.51307114342,604631.38923114643,598051.14086051367,591535.17168085545,585082.89068618463,578693.71209753479,572367.0553179651,566102.34488794312,559899.01044110337,553756.4866603805,547674.21323451248,541651.63481491129,535688.20097289735,529783.3661572953,523936.58965238743,518147.33553622401,512415.07263928413,506739.27450348629,501119.41934154532,495554.98999667354,490045.47390262206,484590.36304405931,479189.15391728561,473841.34749127971,468546.44916907413,463303.96874945826,458113.42038900423,452974.32256441528,447886.19803519227,442848.57380661555,437860.9810930409,432922.95528150664,428034.03589564783,423193.76655991614,418401.69496410323,413657.37282816484,408960.35586734273,404310.20375758066,399706.48010123591,395148.75239307946,390636.59198658576,386169.57406050659,{"$f":"JH95*JG90*JH7","v":381747.27758572978},377369.28529241873,373035.18363743019,368744.56277200801,364497.01650975202,360292.142294858,356129.54117062787,352008.81774824538,347929.5801758187,343891.44010768511,339894.01267397642,335936.91645044228,332019.77342853008,328142.20898571989,324303.85185611004,320504.33410125313,316743.29108123999,313020.36142602947,309335.18700702192,305687.41290887364,302076.6874015517,298502.66191262653,294964.99099979969,291463.33232366532,287997.34662070317,284566.69767650246,281171.05229921243,277810.08029321907,274483.45443304628,271190.85043747938,267931.946943908,264706.42548288888,261513.97045292368,258354.26909545297,255227.01147006307,252131.89042990332,249068.60159731365,246036.84333965965,243036.31674537389,240066.72560020094,237127.77636364516,234219.17814561992,231340.6426832955,228491.88431814429,225672.61997318215,222882.56913040444,220121.45380841353,217388.99854023854,214684.93035134336,212008.97873782314,209360.87564478695,206740.35544492467,204147.15491725723,201581.01322606864,199041.6719000178,196528.8748114288,194042.36815575822,191581.9004312382,189147.22241869383,186738.08716153205,184354.24994590308,181995.46828103063,179661.50187971094,177352.11263897814,{"$f":"LT95*LS90*LT7","v":175067.06462093582},172806.12403375201,170569.0592128174,168355.64060206458,166165.64073544714,163998.83421857806,161854.99771052474,159733.90990576026,157635.35151626929,155559.10525380759,153504.95581231319,151472.68985046877,149462.09597441324,147472.96472060191,145505.08853881346,143558.26177530282,141632.28065609845,139726.94327044333,137842.04955437765,135977.40127446281,134132.80201164482,132308.05714525667,130502.97383715796,128717.36101601056,126951.02936168961,125203.7912898286,123475.46093649708,121765.85414301,120074.78844086792,118402.08303682671,116747.55879809542,115111.03823766172,113492.34549974343,111891.30634536546,110307.74813806072,108741.49982969409,107192.3919464085,105660.25657469213,104144.92734756558,102646.23943088786,101164.02950978042,99698.135775168324,98248.397910437416,96814.657078206161,95396.755907211947,93994.538479310286,92607.850316586148,91236.538368576497,89880.450999603025,88539.437976214234,87213.350454735992,85902.040968929359,84605.363417755027,83323.173053243634,82055.326468470637,80801.681585634971,79562.09764424093,78336.4351893821,77124.55606012659,75926.323378002446,74741.601535582988,73570.25618517054,72412.154227578227,71267.163801008704,{"$f":"OF95*OE90*OF7","v":70135.154270029278},69015.99621464216,67909.561419449674,66815.722862912953,65734.354706703802,64665.332285148739,63608.532094764596,62563.831783884503,61531.110142374011,60510.247091436206,59501.123673505397,58503.62204222814,57517.625452531312,56543.018250776338,55579.685864998857,54627.514795232863,53686.392603919099,52756.207906396507,51836.850361476376,50928.210662098158,50030.180526066579,49142.652686869194,48265.520884573692,47398.679856804309,46542.025329796612,45695.454009530185,44858.863572938339,44032.152659194195,43215.220861072696,42407.968716387688,41610.29769950355,40822.110212920663,40043.309578934168,39273.800031365339,38513.486707364988,37762.275639288157,37020.073746639791,36286.788828090364,35562.329553561365,34846.60545637949,34139.526925499413,33441.005197794395,32750.952350414074,32069.281293208915,31395.905761220783,30730.740307239161,30073.700294422128,29424.701888982036,28783.662052934807,28150.498536912724,27525.12987304003,26907.475367870658,26297.455095387766,25694.98989006452,25100.001339985454,24512.411780028055,23932.144285103932,23359.122663459235,22793.271450033611,22234.51589987726,21682.781981625732,21137.996371031822,20600.086444554061,20068.980273001449,{"$f":"QR95*QQ90*QR7","v":19544.606615233843},19026.894911917567,18515.775279335765,18011.178503252992,17513.036032833676,17021.279974613841,16535.843086525845,16056.658771975406,15583.661073970736,15116.784669303146,14655.964862778819,14201.137581501182,13752.239369203544,13309.207380631537,12871.979375974923,12440.493715348341,12014.689353320604,11594.5058334921,11179.883283119907,10770.762407790184,10367.084486137453,9968.7913646103934,9575.8254522836924,9188.1297157155896,8805.6476738507372,8428.3233929679682,8056.1014816725756,7688.9270859327426,7326.7458841597363,6969.5040823314894,6617.1484091592047,6269.6261112965831,5926.8849485913506,5588.8731893786944,5255.539605816256,4926.8334692603121,4602.7045456828155,4283.1030911289081,3967.9798472146108,3657.2860366642685,3350.9733588874819,3048.9939855951479,2751.3005564542837,2457.8461747812789,2168.5844032732894,1883.4692597773972,1602.4552130972402,1325.4971788367793,1052.5505152808798,783.57101931240049,518.51492236546403,257.33888641460373,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":1.0000000000000004},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,1.1330724304723769E-2,1.1215632588592919E-2,1.1101623776161905E-2,1.0988688142754282E-2,1.0876816048319925E-2,1.0765997936715087E-2,1.0656224334988459E-2,1.0547485852673205E-2,1.0439773181084926E-2,1.0333077092625504E-2,1.0227388440092754E-2,1.0122698155995863E-2,1.0018997251876551E-2,9.9162768176359294E-3,9.8145280208669795E-3,9.7137421061926146E-3,9.6139103946093103E-3,9.5150242828361889E-3,9.4170752426696158E-3,9.3200548203431332E-3,9.2239546358927997E-3,9.128766382527841E-3,9.0344818260065726E-3,8.9410928040175187E-3,8.8485912255657755E-3,8.756969070364478E-3,8.6662183882313809E-3,8.5763312984904957E-3,8.4872999893787233E-3,8.3991167174575221E-3,8.3117738070294413E-3,8.2252636495595902E-3,8.139578703101941E-3,8.0547114917304558E-3,7.9706546049749839E-3,7.8874006972618916E-3,7.8049424873593782E-3,7.7232727578274568E-3,7.6423843544725645E-3,7.5622701858067158E-3,7.4829232225112306E-3,7.4043364969049522E-3,7.3265031024169324E-3,7.2494161930635485E-3,7.1730689829299947E-3,7.0974547456561588E-3,7.0225668139268132E-3,6.9483985789660519E-3,6.8749434900360305E-3,6.8021950539398869E-3,6.7301468345288508E-3,6.6587924522134865E-3,{"$f":"GV96/$H$96","v":6.5881255834790604E-3},6.5181399604049787E-3,6.4488293701882634E-3,6.3801876546710273E-3,6.3122087098719569E-3,6.2448864855216895E-3,6.1782149846021529E-3,6.1121882628897345E-3,6.0468004285023193E-3,5.9820456414501413E-3,5.9179181131904113E-3,5.8544121061856946E-3,5.7915219334660033E-3,5.7292419581945839E-3,5.6675665932373678E-3,5.6064903007360303E-3,5.5460075916846539E-3,5.4861130255099743E-3,5.4268012096551441E-3,5.3680667991670072E-3,5.309904496286863E-3,5.2523090500446708E-3,5.195275255856684E-3,5.1387979551264637E-3,5.0828720348492663E-3,5.0274924272197758E-3,4.9726541092431353E-3,4.9183521023492454E-3,4.8645814720103524E-3,4.8113373273618362E-3,4.7586148208262069E-3,4.7064091477402748E-3,4.6547155459854671E-3,4.6035292956212743E-3,4.5528457185217766E-3,4.5026601780152531E-3,4.4529680785268229E-3,4.4037648652241225E-3,4.3550460236659629E-3,4.3068070794539575E-3,4.2590435978870937E-3,4.2117511836192315E-3,4.1649254803194898E-3,4.1185621703355062E-3,4.0726569743595419E-3,4.0272056510974189E-3,3.982203996940244E-3,3.9376478456389198E-3,3.8935330679814055E-3,3.8498555714727074E-3,3.8066113000175842E-3,3.7637962336059243E-3,3.7214063880007986E-3,3.6794378144291524E-3,3.6378865992751125E-3,3.5967488637758884E-3,3.5560207637202546E-3,3.5156984891495887E-3,3.4757782640614408E-3,3.4362563461156014E-3,3.3971290263426815E-3,3.3583926288551476E-3,3.3200435105608141E-3,3.2820780608787546E-3,{"$f":"JH96/$H$96","v":3.244492701457631E-3},3.2072838858964105E-3,3.1704480994674479E-3,3.133981858841913E-3,3.0978817118175552E-3,3.0621442370487736E-3,3.0267660437789841E-3,2.9917437715752406E-3,2.9570740900651273E-3,2.9227536986758769E-3,2.8887793263757057E-3,2.85514773141734E-3,2.821855701083723E-3,2.7889000514358902E-3,2.7562776270629741E-3,2.7239853008343383E-3,2.6920199736538181E-3,2.6603785742160498E-3,2.6290580587648733E-3,2.5980554108537813E-3,2.5673676411084108E-3,2.5369917869910567E-3,2.5069249125671831E-3,2.4771641082739233E-3,2.447706490690542E-3,2.4185492023108685E-3,2.3896894113176457E-3,2.3611243113588125E-3,2.3328511213256838E-3,2.3048670851330277E-3,2.2771694715010022E-3,2.2497555737389643E-3,2.2226227095311045E-3,2.195768220723919E-3,2.1691894731154918E-3,2.1428838562465645E-3,2.1168487831933931E-3,2.0910816903623687E-3,2.0655800372863927E-3,2.0403413064229796E-3,2.0153630029540875E-3,1.9906426545876574E-3,1.9661778113608417E-3,1.9419660454449111E-3,1.9180049509518269E-3,1.8942921437424681E-3,1.8708252612364871E-3,1.8476019622237986E-3,1.8246199266776671E-3,1.8018768555693987E-3,1.7793704706846139E-3,1.7570985144410856E-3,1.7350587497081368E-3,1.7132489596275835E-3,1.6916669474362025E-3,1.6703105362897207E-3,1.6491775690883048E-3,1.6282659083035479E-3,1.6075734358069348E-3,1.5870980526997683E-3,1.5668376791445585E-3,1.5467902541978485E-3,1.5269537356444754E-3,1.5073260998332424E-3,{"$f":"LT96/$H$96","v":1.487905341514007E-3},1.468689473676155E-3,1.4496765273884634E-3,1.4308645516403317E-3,1.4122516131843718E-3,1.3938357963803507E-3,1.3756152030404668E-3,1.357587952275951E-3,1.3397521803449853E-3,1.3221060405019241E-3,1.3046477028478064E-3,1.2873753541821522E-3,1.2702871978560273E-3,1.2533814536263707E-3,1.2366563575115697E-3,1.2201101616482759E-3,1.2037411341494471E-3,1.1875475589636121E-3,1.1715277357353376E-3,1.1556799796668988E-3,1.1400026213811332E-3,1.1244940067854754E-3,1.1091524969371596E-3,1.0939764679095763E-3,1.0789643106597819E-3,1.0641144308971453E-3,1.0494252489531234E-3,1.0348951996521547E-3,1.0205227321836653E-3,1.0063063099751751E-3,9.9224441056649398E-4,9.7833552548500153E-4,9.6457816012199922E-4,9.5097083361012742E-4,9.3751207870183665E-4,9.2420044164890519E-4,9.1103448208299355E-4,8.9801277289722865E-4,8.8513390012880816E-4,8.7239646284261395E-4,8.5979907301582934E-4,8.4734035542355173E-4,8.3501894752539092E-4,8.2283349935304234E-4,8.1078267339883281E-4,7.9886514450522609E-4,7.8707959975528145E-4,7.75424738364057E-4,7.6389927157095004E-4,7.5250192253296651E-4,7.4123142621891223E-4,7.3008652930449662E-4,7.1906599006834107E-4,7.0816857828888901E-4,6.9739307514220261E-4,6.8673827310064366E-4,6.7620297583242971E-4,6.6578599810205913E-4,6.554861656715965E-4,6.45302315202809E-4,6.3523329416015296E-4,6.2527796071459602E-4,6.1543518364827303E-4,6.0570384225996574E-4,{"$f":"OF96/$H$96","v":5.9608282627140129E-4},5.865710357343606E-4,5.7716738093859161E-4,5.678707823205194E-4,5.5868017037274617E-4,5.4959448555433636E-4,5.4061267820187822E-4,5.3173370844131511E-4,5.2295654610054194E-4,5.1428017062275832E-4,5.0570357098057438E-4,4.972257455908587E-4,4.8884570223032664E-4,4.8056245795186038E-4,4.7237503900155527E-4,4.6428248073648393E-4,4.5628382754317703E-4,4.4837813275680916E-4,4.4056445858108826E-4,4.3284187600883865E-4,4.2520946474327535E-4,4.1766631311996168E-4,4.1021151802944514E-4,4.0284418484056551E-4,3.9556342732442859E-4,3.8836836757904261E-4,3.8125813595460899E-4,3.7423187097946221E-4,3.672887192866551E-4,3.6042783554118206E-4,3.5364838236783577E-4,3.4694953027969189E-4,3.4033045760721603E-4,3.3379035042798843E-4,3.2732840249704047E-4,3.2094381517779725E-4,3.1463579737362341E-4,3.0840356545996353E-4,3.0224634321707595E-4,2.961633617633511E-4,2.9015385948921219E-4,2.8421708199159257E-4,2.7835228200898441E-4,2.7255871935705331E-4,2.6683566086481561E-4,2.6118238031137283E-4,2.5559815836319729E-4,2.5008228251196705E-4,2.4463404701294175E-4,2.3925275282387826E-4,2.3393770754447975E-4,2.2868822535637321E-4,2.23503626963612E-4,2.1838323953369911E-4,2.1332639663912504E-4,2.083324381994179E-4,2.0340071042369951E-4,1.985305657537454E-4,1.9372136280754209E-4,1.8897246632333835E-4,1.8428324710418703E-4,1.7965308196297227E-4,1.7508135366791776E-4,1.7056745088857292E-4,{"$f":"QR96/$H$96","v":1.6611076814227206E-4},1.6171070574106308E-4,1.5736666973910116E-4,1.530780718805036E-4,1.4884432954766251E-4,1.4466486571001008E-4,1.4053910887323445E-4,1.3646649302894009E-4,1.3244645760475092E-4,1.2847844741485087E-4,1.2456191261095949E-4,1.2069630863373738E-4,1.1688109616461901E-4,1.1311574107806876E-4,1.0939971439425648E-4,1.0573249223214904E-4,1.0211355576301452E-4,9.8542391164335223E-5,9.501848957412617E-5,9.1541347045655488E-5,8.8110464502563239E-5,8.472534769437561E-5,8.1385507152410529E-5,7.8090458146071596E-5,7.4839720639527252E-5,7.1632819248771518E-5,6.8469283199063075E-5,6.5348646282739631E-5,6.2270446817404133E-5,5.9234227604479882E-5,5.6239535888131147E-5,5.3285923314546133E-5,5.0372945891579436E-5,4.7500163948750696E-5,4.4667142097596369E-5,4.1873449192371671E-5,3.9118658291099725E-5,3.6402346616964665E-5,3.372409552004627E-5,3.108349043939244E-5,2.8480120865427267E-5,2.5913580302691497E-5,2.3383466232912642E-5,2.088938007840167E-5,1.8430927165773852E-5,1.6007716689990626E-5,1.3619361678719879E-5,1.1265478957011877E-5,8.9456891122880929E-6,6.6596164596402979E-6,4.4068890074371687E-6,2.1871384232358101E-6,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":7.4554405460918573E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":9.3226519501727445E-2},{"$f":"SUM(K98:XFD98)","v":7.4554405460918573E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ92*EJ97","v":0},0,0,0,0,0,0,0,0,0,0,0,6.5314581880753086E-5,6.1092178372492006E-5,6.4289540778705487E-5,6.3782970341057769E-5,5.24017893060315E-5,6.2781578150308506E-5,5.8713988329634128E-5,6.1795651493751444E-5,5.7788388025685682E-5,6.0824954286910695E-5,6.0345243929350134E-5,5.6426798740994689E-5,5.9396956041087048E-5,5.5536628083275647E-5,5.846332290821434E-5,5.8001931801284985E-5,4.7593267299213915E-5,5.7089862217820079E-5,5.3371088922397868E-5,5.6191894201676719E-5,5.2528280473863179E-5,5.530781231920593E-5,5.4870912248614297E-5,5.1288509622130013E-5,5.4007262752586697E-5,5.0477999594666817E-5,5.3156974973844217E-5,5.2736777786129791E-5,4.3217565108922564E-5,5.1906150626616669E-5,4.8506317610830098E-5,5.1088380404116772E-5,4.773898227430675E-5,5.0283270540056564E-5,4.9885402627450519E-5,4.6610259348968959E-5,4.9098921220601135E-5,4.5872365590195355E-5,4.8324621661147527E-5,4.7941981730005226E-5,4.2011604848815816E-5,4.718560642610353E-5,4.4077393919925025E-5,4.6440952386429184E-5,4.3378854386595256E-5,4.5707840247193541E-5,4.5345557083880823E-5,4.2351352956508403E-5,4.4629427426581463E-5,4.1679648648004895E-5,4.3924403070003293E-5,4.3576002146306086E-5,{"$f":"GV92*GV97","v":3.5614262805848184E-5},4.2887317756457219E-5,4.0045743873147372E-5,4.220931843518015E-5,3.9409908409504569E-5,4.1541840535228768E-5,4.1211996658470139E-5,3.8474663896468445E-5,4.0559999473332577E-5,3.7863285974096935E-5,3.9918125373024462E-5,3.9600935912579933E-5,3.2319638159329722E-5,3.897395632843732E-5,3.6376177152215015E-5,3.8356716435054975E-5,3.5797488581971101E-5,3.7749066933276393E-5,3.7448792544014328E-5,3.4946323164776583E-5,3.6855253642957724E-5,3.4389923192226095E-5,3.6270941728182831E-5,3.5982201583244091E-5,2.932321978301337E-5,3.5411465482467645E-5,3.3036592240564126E-5,3.4849606603435219E-5,3.2509981349694449E-5,3.4296488745212878E-5,3.402316570278672E-5,3.173543537927144E-5,3.3482908517011997E-5,3.122913468136496E-5,3.2951060834625643E-5,3.2688250138330875E-5,2.85414459223861E-5,3.216877527405211E-5,2.9997707133803452E-5,3.1657390847716793E-5,2.9518550116683737E-5,3.1153972615093314E-5,3.0905212512374814E-5,2.8813819479927262E-5,3.0413514736508772E-5,2.8353168167714601E-5,2.9929480745397102E-5,2.9690300799807661E-5,2.4121004072683846E-5,2.9217542252339363E-5,2.7232813408584309E-5,2.8752156446927314E-5,2.6796893006079113E-5,2.8294030053511018E-5,2.8067654192816327E-5,2.6155771924372644E-5,2.7620208187956661E-5,2.5736711475729902E-5,2.7179745756212902E-5,2.696209975092093E-5,2.1868864057222749E-5,2.6531911799524315E-5,2.4717551631548028E-5,2.6108441957089759E-5,{"$f":"JH92*JH97","v":2.4321021641986902E-5},2.569158685563448E-5,2.5485607961238109E-5,2.3737850434721424E-5,2.5078484592222892E-5,2.3356679523149424E-5,2.467772437722169E-5,2.4479699780398742E-5,1.982185255248286E-5,2.4088301082389384E-5,2.2429706263899389E-5,2.3703023420666837E-5,2.2069059135368753E-5,2.3323772519855323E-5,2.3136378037070757E-5,2.1538676519229047E-5,2.2765993647260019E-5,2.1192019810023887E-5,2.2401406566338641E-5,2.2221259043717154E-5,1.9321909951823625E-5,2.186520083512723E-5,2.0349018376092919E-5,2.1514719125762964E-5,2.0021055613600243E-5,2.1169727938865809E-5,2.0999264782582636E-5,1.9538755145383502E-5,2.0662351035000411E-5,1.9223534802557337E-5,2.0330718559636289E-5,2.0166857289365249E-5,1.627136669509367E-5,1.984299434600131E-5,1.8457014632394427E-5,1.9524211311895734E-5,1.8158819776428928E-5,1.9210429783872239E-5,1.9055390411253222E-5,1.7720310080973756E-5,1.8748966748301794E-5,1.743371975042696E-5,1.8447353777692327E-5,1.8298328040388131E-5,1.4735888260878521E-5,1.8003792160628076E-5,1.6736851137862728E-5,1.7713883357290935E-5,1.6465765091869592E-5,1.7428530138738901E-5,1.728753983157856E-5,1.6067133547578436E-5,1.7008888326892433E-5,1.5806614602245064E-5,1.6734618417880462E-5,1.6599105351595006E-5,1.3341257575486283E-5,1.633128114283818E-5,1.5173170861660532E-5,1.6067671108922731E-5,1.4926769365132887E-5,1.5808210065247042E-5,1.5680015317363113E-5,1.4564448947817512E-5,{"$f":"LT92*LT97","v":1.5426657712888815E-5},1.4327668798987249E-5,1.5177290462405998E-5,1.5054083881740926E-5,1.3027150607742649E-5,1.481058665122675E-5,1.3751973461527444E-5,1.4570927131930435E-5,1.3528046522956728E-5,1.4335045894346248E-5,1.421850380839644E-5,1.3198785534553262E-5,1.398818054762494E-5,1.2983617830464414E-5,1.3761490941400306E-5,1.3649491128685717E-5,1.092496623614925E-5,1.3428146696580297E-5,1.2460496435629552E-5,1.3210296760528392E-5,1.2257029555582697E-5,1.2995887142191714E-5,1.2889955748553311E-5,1.1957863987877853E-5,1.2680606833137863E-5,1.1762370536113946E-5,1.2474566390482217E-5,1.2372770774879808E-5,9.8812332829608358E-6,1.2171597043236325E-5,1.1287106620657551E-5,1.1973604928937372E-5,1.1102263649897717E-5,1.1778745044738033E-5,1.1682474462623682E-5,1.083049195497279E-5,1.1492221974519126E-5,1.0652906219304381E-5,1.1304981533677507E-5,1.1212476181326797E-5,8.9340142387863952E-6,1.1029666306880497E-5,1.0221201139728678E-5,1.0849752848983748E-5,1.0053308630683947E-5,1.0672690791466476E-5,1.0585215159337036E-5,9.806468689491359E-6,1.0412347304217582E-5,9.6451807246995064E-6,1.0242221306200133E-5,1.0158173151160498E-5,8.7413153955359818E-6,9.9920801830386961E-6,9.2531169810414284E-6,9.8286236815480786E-6,9.1006499031606737E-6,9.6677626181595985E-6,9.5882927267896518E-6,8.8764980016597865E-6,9.4312492669509675E-6,8.7300407016621905E-6,9.2767014080160687E-6,9.2003511598202417E-6,{"$f":"OF92*OF97","v":7.2949632250046497E-6},9.0494740152384828E-6,8.3740484589621253E-6,8.9009964226498394E-6,8.2356171596790253E-6,8.7548809911459844E-6,8.6826975584505882E-6,8.0321087984184644E-6,8.5400565147791926E-6,7.8991453437888843E-6,8.3996866489504981E-6,8.33034231812659E-6,6.5879313613840386E-6,8.1933129801003658E-6,7.5759718738620719E-6,8.0584672922237789E-6,7.4503101771065216E-6,7.9257711817051303E-6,7.8602187136940429E-6,7.2655825551833469E-6,7.7306842266849071E-6,7.1448949559970607E-6,7.6032164099269183E-6,7.5402473979098728E-6,5.9468823472225759E-6,7.4158192290264397E-6,6.8515767460957748E-6,7.2933779751213703E-6,6.7375310896303067E-6,7.172892589884657E-6,7.1133737769153031E-6,6.5698871177034144E-6,6.9957650262208977E-6,6.4603657566356939E-6,6.8800366032585544E-6,6.8228683077401864E-6,5.8325918957227349E-6,6.7099053831872981E-6,6.1942030534937218E-6,6.5987501200542751E-6,6.0907225748861988E-6,6.4893742323287019E-6,6.4353448342202335E-6,5.9386162844838951E-6,6.3285859248984072E-6,5.8392503733075835E-6,6.2235375682207814E-6,6.1716464592168459E-6,4.8392391650709499E-6,6.0691138306295856E-6,5.5977839510744541E-6,5.9682255535417866E-6,5.5039114399165037E-6,5.8689558592960932E-6,5.8199200368798735E-6,5.3659346677581362E-6,5.7230307684438511E-6,5.2758035378973196E-6,5.6276973868498959E-6,5.5806065126276771E-6,4.3621952167517908E-6,5.4875613219579862E-6,5.0567934967602855E-6,5.3960117128456936E-6,{"$f":"QR92*QR97","v":4.9716571378670839E-6},5.3059342122692348E-6,5.2614402666181709E-6,4.8465273744088557E-6,5.1735277082441994E-6,4.7647925290689138E-6,5.0870301494324414E-6,5.0443050349744364E-6,3.9301435757626939E-6,4.9598884045730521E-6,4.5661989480745732E-6,4.8768318447547863E-6,4.4890047869131379E-6,4.7951139757941353E-6,4.7547504597244247E-6,4.3755540879141824E-6,4.6750012615998479E-6,4.3014519495799248E-6,4.5965387398323987E-6,4.5577836437392428E-6,3.8657533174478859E-6,4.4812132752225168E-6,4.1214172324399674E-6,4.4058795562643992E-6,4.0514422999833046E-6,4.3317630157910076E-6,4.2951551852921386E-6,3.9486071686470658E-6,4.222828562142579E-6,3.8814424614715293E-6,4.1516717479794755E-6,4.1165262466645829E-6,3.1848860137595253E-6,4.0470896669715199E-6,3.7182752280921843E-6,3.9787773390021243E-6,3.6548612677335345E-6,3.9115715318465003E-6,3.8783781078936362E-6,3.5616734229831944E-6,3.8127994362617847E-6,3.5008131348257335E-6,3.7482841508129243E-6,3.7164200215364939E-6,2.8645094462291915E-6,3.6534684199109383E-6,3.3529735240520222E-6,3.5915387219691137E-6,3.2955212681811627E-6,3.5306147832289438E-6,3.5005249969886948E-6,3.2110992219407835E-6,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":7.4554405460913742E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":474781.89880779944},{"$f":"NPV($F$100,M70:ACA70)","v":478321.60702672118},481887.70532981917,485480.3904667985,489099.86065421643,492746.31558642589,496419.95644658606,500120.98591776699,503849.60819412966,507606.02899219206,511390.45556218113,515203.0966994632,519044.16275606852,522913.86565229221,526812.4188883896,530740.03755635477,534696.93835178588,538683.33958584524,542699.46119729709,546745.5247646498,550821.75351837464,554928.37235322455,559065.60784064315,563233.68824126327,567432.84351750289,571663.30534624611,575925.30713163689,580219.08401794638,584544.87290254969,588902.91244899656,593293.44310018024,597716.7070915997,602172.94846472656,606662.4130804704,611185.34863273986,615742.00466211338,620332.63256960292,624957.48563052574,629616.81900847959,634310.8897694163,639039.95689583069,643804.28130104428,648604.12584360247,653439.75534177956,658311.43658818281,663219.43836447771,668164.03145621624,673145.48866777355,678164.08483740734,683220.09685240756,688313.80366438418,693445.48630465928,698615.42789975845,703823.91368704638,709071.23103045777,714357.66943635012,719683.52056947723,725049.0782690841,730454.63856511738,735900.49969455763,741386.96211786848,746914.3285355852,752482.90390500624,758092.99545702024,763744.91271305806,{"$f":"NPV($F$100,BY70:AEM70)","v":769438.96750217036},775175.47397822828,780954.74863726168,786777.11033491604,792642.88030404225,798552.38217243273,804505.94198065903,810503.88820007176,816546.55175092304,822634.26602061838,828767.36688211199,834946.19271244307,841171.08441139455,847442.38542031543,853760.44174105511,860125.60195505968,866538.21724260785,872998.6414021753,879507.23086996737,886064.3447395768,892670.34478179377,899325.59546457301,906030.46397313825,912785.32023023721,919590.53691655875,926446.48949128855,933353.5562128264,940312.11815965304,947322.55925136234,954385.26626983099,961500.62888057146,968669.03965422011,975890.89408820181,983166.59062854887,990496.53069188213,997881.11868756532,1005320.762040008,1012815.8712111489,1020366.8597231014,1027974.1441809692,1035638.1442958283,1043359.2829078911,1051137.9860098236,1058974.6827702585,1066869.8055574661,1074823.7899632216,1082837.0748268168,1090910.102259292,1099043.3176678175,1107237.1697802674,1115492.110669987,1123808.5957807202,1132187.0839517491,1140628.0374432071,1149131.9219615678,1157699.206685368,1166330.3642910686,1175025.87097914,1183786.2065003454,1192611.8541821921,1201503.3009556113,1210461.0373818201,1219485.557679377,1228577.3597514732,{"$f":"NPV($F$100,EK70:AGY70)","v":1237736.9452133758},1246964.8194201128,1256261.4914943674,1265627.4743545477,1275063.2847430983,1284569.4432550059,1294146.4743665177,1303794.906464091,1313515.2718735309,1323308.1068893676,1333173.9518044423,1343113.3509397195,1341653.7687322383,1340629.8268916914,1339159.1794564419,1337681.3021971413,1337524.5473801023,1336041.9707331653,1334994.8938587189,1333500.9697978729,1332442.4733166716,1330937.0569384843,1329424.1949077861,1328346.6379534586,1326822.0377164069,1325732.6675521415,1324196.1785630458,1322652.0435621275,1322428.611836178,1320878.9361115263,1319764.3349668756,1318202.4583973009,1317075.5781003183,1315501.3435080829,1313919.2257510338,1312771.9724209872,1311177.2319986166,1310017.2746558301,1308409.7482879006,1306794.1224769957,1306498.7432552173,1304876.6600701197,1303689.1881974123,1302053.9743047513,1300853.2867376404,1299204.7715514412,1297547.8964748245,1296325.405672699,1294654.944173482,1293418.7786713059,1291734.553557938,1290041.7348861466,1289225.86513252,1287522.2888937397,1286252.7944938748,1284535.0247821026,1283251.2442571889,1281519.0950992918,1279778.0411332105,1278470.8225910719,1276715.080539424,1275393.077681195,1273622.4543874136,1271842.6726603473,{"$f":"NPV($F$100,GW70:AJK70)","v":1271382.0708961012},1269593.6908497396,1268238.840047555,1266435.1573504424,1265064.9032393647,1263245.7158469576,1261417.0549205162,1260021.6565845013,1258177.1577673794,1256765.8170033642,1254905.2704639186,1253034.975920642,1252483.2675076581,1250603.1826864956,1249156.0246581179,1247259.4279260708,1245795.6485817004,1243882.3203355167,1241958.8984799485,1240468.1146515983,1238527.6012578383,1237019.6122783041,1235061.7792961507,1233093.5554606824,1232443.270249492,1230463.956433086,1228916.9124866608,1226919.7681529783,1225354.7747273464,1223339.5610886952,1221313.5776620868,1219719.5511806917,1217675.1091121195,1216062.5004596484,1213999.3517931935,1211925.1112116876,1210725.3031049117,1208635.2538487941,1206976.7334116979,1204867.3661511366,1203189.3979372419,1201060.4521835595,1198919.9738092497,1197210.6840007608,1195050.2046378613,1193320.7790945657,1191140.0282697785,1188947.3945493835,1188071.1965677515,1185864.4561718006,1184088.460832156,1181860.8292054315,1180063.8014186069,1177814.9950994705,1175553.849338549,1173723.0794504213,1171440.3013994556,1169587.752600394,1167283.0479486873,1164965.6237822329,1163963.7926425729,1161630.5702386086,1159727.2378574202,1157371.4079262244,{"$f":"NPV($F$100,JI70:ALW70)","v":1155445.3142963881},1153066.5682735553,1150674.6025791969,1148712.1261116127,1146296.7483712807,1144310.70026111,1141871.5901164147,1139418.8476662855,1138280.7787944293,1135810.3925025191,1133768.963320646,1131274.0968689092,1129208.0201410432,1126688.3375341883,1124154.4748100482,1122049.1338555047,1119489.9171076037,1117359.0483534015,1114774.1287595541,1112174.5808332979,1110445.9031828924,1107823.3962114933,1105628.8037220123,1102979.7237124131,1100758.375497723,1098082.3557393681,1095391.0824059222,1093127.2495332849,1090408.4516492346,1088116.904572852,1085370.2014436587,1082607.7566821652,1081157.8607498719,1078373.5071117564,1076015.9546458938,1073202.7932041727,1070816.2338950643,1067973.8651125201,1065115.096496244,1062682.6136914375,1059794.0027728777,1057331.4710438724,1054412.6030649496,1051476.8046139171,1049852.3574453958,1046892.2462528311,1044357.7210776272,1041366.3628693776,1038800.3737681552,1035777.3331328991,1032736.6415012119,1030120.9753485855,1027047.9115119898,1024399.647988317,1021293.7599625535,1018169.6437673313,1016355.5716419399,1013204.5186938196,1010477.7253071602,1007292.7627026101,1004531.8232190276,1001312.4763413284,998074.1126597448,995259.39862850111,{"$f":"NPV($F$100,LU70:AOI70)","v":991985.90098885493},989135.80756698304,985826.68330159411,982497.91420292924,980034.96211118775,976673.09038838837,973734.00552119827,970335.26791416807,967359.05900968821,963922.93731524551,960466.28236206644,957431.74946319591,953936.89413591754,950863.89289903094,947330.29929983581,943775.48787251022,941527.7088959075,937939.91535385058,934773.32534251758,931145.48762892245,927938.57193142793,924270.12494636292,920579.51430601592,917309.38333605661,913577.27547730214,910265.35508232622,906491.16344177816,902694.06274208403,900202.29082256695,896368.78813505638,892954.76015058882,889077.74291718693,885619.89333968097,881698.7452056153,877753.65314253781,874227.24737470271,870237.0581441184,866665.23650642845,862629.31035650545,858568.62838540599,855811.41483676026,851710.59646562533,848027.36494443461,843879.24242002051,840148.37179267185,835952.27274126641,831730.28567978716,827925.02651324356,823654.01105793123,819799.37583652115,815478.63410285022,811131.1197980789,807642.24230625934,803247.21214330674,799267.68255692581,794821.160316922,790789.77283220214,786291.02417506464,781764.23903684935,777652.01748300088,773071.85937244783,768905.88515182491,764271.59187937283,759608.29718020442,{"$f":"NPV($F$100,OG70:AQU70)","v":756244.1940009793},751532.17756704194,747233.40778663219,742465.37480616441,738110.18928752106,733285.33843141445,728430.1299321152,723987.14673157572,719073.87143787323,714572.40711847518,709600.23332318815,704596.65003845969,700889.83244108316,695832.65785435657,691186.26815130899,686068.13530898606,681360.35168474645,676180.38603861642,670967.52748699964,666164.34025578247,660888.28809774527,656021.45508479234,650681.30162985192,645307.1084401299,641227.03126974788,635793.92787483847,630768.92041569063,625269.46100995655,620177.62200784707,614610.85201339191,609008.41983703605,603812.86924763059,598141.6433887165,592876.80556961906,587135.79528620897,581357.87217300083,576428.37075463473,570582.42613072635,565141.61557164497,559223.36930464127,553709.73762664222,547718.14692429116,541687.84362532571,536061.348949334,529956.08332279732,524254.08716893615,518072.77692720894,511851.38900414278,506918.03452353622,500625.52627909504,494734.94113410579,488363.68557214475,482393.78596976685,475942.64461522945,469449.48365854559,463356.79986090068,456781.98900835135,450607.06670031219,443949.42436769133,437248.27322234056,431831.69900587451,425052.48894090613,418671.69412931398,411806.69510153309,{"$f":"NPV($F$100,QS70:ATG70)","v":405339.49208781304},398387.461035505,391389.79755766183,384788.97168099653,377702.35225810524,371011.92775447614,363835.06226512539,356610.93946254713,350667.61734401243,343357.85518127936,336442.67591732065,329039.43171406275,322030.0942220841,314532.01059632632,306984.34744311037,299829.54556649557,292184.94437889685,284932.50268646807,277189.5547041088,269395.25400176592,262434.8282500761,254543.30489933185,247042.15276933217,239048.69282954047,231444.86530586061,223347.98569461831,215197.188707833,207434.8830178217,199178.3756660443,191309.5928467068,182945.83591996951,174526.22535644015,167378.7554809936,158856.12141897483,150719.28148939274,142085.52274910186,133836.75125891287,125090.24809569294,116285.11329574093,107863.72059748207,98943.341848388649,90405.867786644492,81368.564052400659,72270.51513030073,64439.679091318387,55228.714536963089,46398.542990462505,37066.414438916785,28114.197597367591,18659.135918840777,9140.2915356494104,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":1343113.3509397195},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,{"$f":"IF(EI7,EH100-EI100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,1459.582207481144,1023.9418405469041,1470.6474352495279,1477.877259300556,156.75481703900732,1482.5766469370574,1047.0768744463567,1493.9240608459804,1058.4964812013786,1505.4163781872485,1512.8620306982193,1077.5569543275051,1524.6002370517235,1089.3701642653905,1536.4889890956692,1544.1350009182934,223.43172594951466,1549.6757246516645,1114.6011446507182,1561.8765695746988,1126.880296982592,1574.2345922354143,1582.1177570491564,1147.2533300465439,1594.7404223706108,1159.9573427864816,1607.5263679295313,1615.625810904894,295.37922177836299,1622.0831850976683,1187.4718727073632,1635.2138926610351,1200.6875671108719,1648.5151861992199,1656.8750766166486,1222.4908021255396,1670.4614992169663,1236.1655021761544,1684.2251133678947,1692.8186717913486,815.86975362664089,1703.5762387802824,1269.4943998649251,1717.7697117722128,1283.7805249136873,1732.1491578971036,1741.0539660812356,1307.2185421385802,1755.742051647976,1322.0028582289815,1770.6232937814202,{"$f":"IF(GU7,GT100-GU100)","v":1779.7817270662636},460.60176424612291,1788.3800463615917,1354.8508021845482,1803.682697112672,1370.2541110776365,1819.1873924070969,1828.6609264414292,1395.3983360149432,1844.4988171218429,1411.3407640152145,1860.5465394456405,1870.2945432765409,551.70841298392043,1880.0848211625125,1447.1580283776857,1896.5967320471536,1463.7793443703558,1913.3282461836934,1923.4218555681873,1490.7838283502497,1940.5133937599603,1507.988979534246,1957.8329821533989,1968.2238354682922,650.28521119034849,1979.3138164060656,1547.0439464251976,1997.1443336824887,1564.9934256318957,2015.2136386511847,2025.9834266083781,1594.0264813951217,2044.4420685721561,1612.608652471099,2063.1486664549448,2074.2405815059319,1199.8081067758612,2090.0492561175488,1658.5204370962456,2109.3672605613247,1677.9682138946373,2128.9457536824048,2140.4783743098378,1709.2898084889166,2160.4793628994375,1729.4255432956852,2180.7508247871883,2192.6337203949224,876.19798163208179,2206.740395950852,1775.9953396446072,2227.6316267244983,1797.0277868246194,2248.8063191364054,2261.1457609215286,1830.7698881276883,2282.7780509656295,1852.5487990616821,2304.7046517066192,2317.4241664544679,1001.8311396599747,2333.2224039642606,1903.3323811884038,{"$f":"IF(JG7,JF100-JG100)","v":2355.8299311958253},1926.0936298363376,2378.7460228328127,2391.9656943583395,1962.4764675842598,2415.3777403319255,1986.0481101707555,2439.1101446952671,2452.7424501292408,1138.0688718562014,2470.3862919101957,2041.4291818730999,2494.8664517367724,2066.0767278659623,2519.6826068549417,2533.8627241400536,2105.340954543557,2559.2167479009368,2130.8687542022672,2584.9195938473567,2599.5479262562003,1728.6776504055597,2622.506971399067,2194.5924894809723,2649.0800095992163,2221.3482146901079,2676.0197583548725,2691.2733334458899,2263.8328726373147,2718.797884050291,2291.5470763826743,2746.7031291932799,2762.4447614934761,1449.8959322932642,2784.3536381155718,2357.5524658625945,2813.1614417210221,2386.5593091084156,2842.3687825442757,2858.7686162760947,2432.4828048064373,2888.6109185598325,2462.5317290052772,2918.8679789227899,2935.7984510324895,1624.4471685213502,2960.1111925647128,2534.5251752039185,2991.3582082495559,2565.989101222367,3023.0406352560967,3040.691631687223,2615.6661526263924,3073.063836595742,2648.2635236728238,3105.8880257634446,3124.1161952222465,1814.0721253913362,3151.052948120283,2726.7933866594685,3184.9626045500627,2760.9394835825078,3219.3468776992522,3238.3636815835489,{"$f":"IF(LS7,LR100-LS100)","v":2814.7140312436968},3273.4976396461716,2850.0934218718903,3309.1242653889349,3328.7690986648668,2462.952091741492,3361.8717227993766,2939.084867190104,3398.737607030198,2976.2089044798631,3436.1216944426997,3456.6549531790661,3034.5328988705296,3494.8553272783756,3073.001236886601,3533.5935991951264,3554.8114273255924,2247.7789766027126,3587.7935420569265,3166.590011332999,3627.8377135951305,3206.9156974945217,3668.4469850650057,3690.6106403470039,3270.1309699593112,3732.1078587544616,3311.9203949759249,3774.1916405480588,3797.1006996941287,2491.7719195170794,3833.5026875105686,3414.0279844675679,3877.0172334018862,3457.8495775059564,3921.1481340656755,3945.0920630774926,3526.4057678350946,3990.1892305843066,3571.8216376899509,4035.9261499230051,4060.6819710994605,2757.2135486457264,4100.8183711349266,3683.2315211907262,4148.1225244140951,3730.8706273486605,4196.0990514054429,4221.9870614792453,3805.2591665436048,4271.0154553123284,3854.6352214100771,4320.7417336709332,4347.5143047713209,3488.8774918195559,4395.0301629526075,3979.5295863809297,4446.5222400038037,4031.3874847198604,4498.7486571375048,4526.7851382152876,4112.2215538484743,4580.1581105530495,4165.974220622913,4634.2932724520797,{"$f":"IF(OE7,OD100-OE100)","v":4663.2946991684148},3364.103179225116,4712.0164339373587,4298.7697804097552,4768.0329804677749,4355.1855186433531,4824.8508561066119,4855.2084992992459,4442.9832005394856,4913.2752937024925,4501.4643193980446,4972.1737952870317,5003.5832847284619,3706.8175973765319,5057.1745867265854,4646.3897030475782,5118.1328423229279,4707.7836242396152,5179.9656461300328,5212.8585516167805,4803.1872312171618,5276.0521580372006,4866.833012952935,5340.1534549404169,5374.1931897220202,4080.077170382021,5433.1033949094126,5025.0074591478333,5499.4594057340873,5091.839002109482,5566.7699944551568,5602.4321763558546,5195.5505894054659,5671.2258589140838,5264.8378190974472,5741.0102834100835,5777.9231132081477,4929.5014183660969,5845.9446239083773,5440.8105590813793,5918.2462670037057,5513.6316779990448,5991.5907023510663,6030.3032989654457,5626.4946759917075,6105.2656265366822,5701.9961538611678,6181.3102417272166,6221.3879230661551,4933.354480606562,6292.5082444411819,5890.5851449892507,6371.2555619610357,5969.8996023779036,6451.1413545373944,6493.1609566838597,6092.6837976449169,6574.8108525493299,6174.922308039153,6657.6423326208605,6701.1511453507701,5416.5742164660478,6779.2100649683853,6380.7948115921463,{"$f":"IF(QQ7,QP100-QQ100)","v":6864.9990277808974},6467.2030137200491,6952.0310523080407,6997.6634778431617,6600.8258766653016,7086.6194228912937,6690.4245036290959,7176.8654893507482,7224.1228025782621,5943.3221185347065,7309.7621627330664,6915.1792639587075,7403.2442032578983,7009.3374919786584,7498.0836257577757,7547.6631532159518,7154.8018766148016,7644.6011875987169,7252.4416924287798,7742.9479823592701,7794.30070234288,6960.4257516898215,7891.5233507442463,7501.1521299996821,7993.4599397917045,7603.8275236798509,8096.8796112423006,8150.7969867853099,7762.3056900113006,8256.5073517773999,7868.7828193375026,8363.7569267372892,8419.6105635293643,7147.4698754465498,8522.6340620187693,8136.8399295820855,8633.758740290883,8248.7714901889849,8746.5031632199389,8805.1347999520076,8421.39269825886,8920.3787490934192,8537.4740617441566,9037.3037342438329,9098.0489220999298,7830.8360389823429,9210.9645543552979,8830.1715465005836,9332.1285515457203,8952.2168415491942,9455.0616785268139,9518.8443831913664,9140.2915356494104,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":2401477.847023542},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70-EJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,10013.501734589536,10002.619906222662,9994.9859687107637,9984.0216441891898,9973.0034181490446,9971.8347419314759,9960.7814798813342,9952.9750604991968,9941.8371984823807,9933.9456409020531,9922.7220985925069,9911.4430456724949,9903.4093838603694,9892.0428174395656,9883.9210829438271,9872.4658806412481,9860.9536739422983,9859.2878919942377,9847.7343767635248,9839.4245341973819,9827.7800562948414,9819.3786672356709,9807.6420548273836,9795.8466699534547,9787.2933909597232,9775.4038985525731,9766.7559055507554,9754.7710882858373,9742.7258861112841,9740.523703881152,9728.4303591351636,9719.5772331864864,9707.3859932321084,9698.4343384612876,9686.1439314974214,9673.791197874456,9664.6769903799723,9652.2229639896796,9643.0068055819956,9630.450165383194,9617.8294564207972,9611.7467879781125,9599.0458766144511,9589.5812365922575,9576.7745066361513,9567.2033572566106,9554.2894221951137,9541.3090978614146,9531.5632077409009,9518.4733772601685,9508.6172635474668,9495.4164868517692,{"$f":"GV70-GV101","v":9482.1474300022637},9478.7134409319697,9465.3802798244142,9455.2792702190854,9441.8320211031969,9431.6161730496897,9418.0533296004469,9404.4198567850508,9394.0165474548103,9380.264996183716,9369.742829029823,9355.8716349198512,9341.9277651494322,9337.8145358769179,9323.7976752714549,9313.0084746312386,9298.8685104540928,9287.9553905822286,9273.6906855945235,9259.3507283057425,9248.2362781082247,9233.7688958686631,9222.5261736915727,9207.929666292026,9193.2556905056699,9188.4075277741522,9173.6508712969244,9162.1169771294699,9147.2273862890415,9135.5596708500543,9120.5353653775855,9105.430766393989,9093.5465967333912,9078.3043804398658,9066.2816725069242,9050.8999902895921,9035.4356129540756,9026.490514946272,9010.9082769803172,8998.5432764668694,8982.8170142647159,8970.3070220088557,8954.4347935158439,8938.4765842559736,8925.7330757122181,8909.625750273497,8896.732120953915,8880.4736628365099,8864.1266124924514,8857.5941705342429,8841.1419487134845,8827.9011210442586,8811.2931458979183,8797.8955120686805,8781.1296702606651,8764.271832472099,8750.6226364182585,8733.6035203788833,8719.7919529493065,8702.6093644415923,8685.3319463470471,8677.8628538505345,8660.467652936848,8646.2774715283049,{"$f":"JH70-JH101","v":8628.713721540651},8614.3538449963726,8596.6192454474949,8578.7860874275211,8564.1549607996385,8546.1472556586195,8531.3403920537748,8513.1557513847383,8494.8694758709607,8486.3846710608959,8467.9668529346563,8452.7470990418406,8434.1467705385658,8418.7432583308255,8399.9579144618983,8381.0668515684592,8365.3706072532568,8346.2905189436933,8330.4039536366636,8311.1322392880575,8291.7514642761416,8278.8634108314436,8259.3114660229367,8242.9498121949655,8223.1997536825074,8206.6386241346081,8186.6877179280982,8166.6230895969384,8149.7452182069846,8129.4753822262028,8112.3908892404197,8091.9130073616652,8071.3177646820714,8060.5081517595463,8039.7495687513911,8022.1729765090422,8001.1996186316501,7983.4067675949937,7962.2156561253723,7940.9022766725011,7922.7670457425866,7901.2311787757772,7882.8719198795825,7861.1104731997511,7839.2228023934913,7827.1118331079069,7805.0429001023458,7786.1468983451086,7763.8450050724987,7744.7144258859571,7722.1763261622709,7699.506630482123,7680.0056869927248,7657.0946422638499,7637.3506710149741,7614.1949074946388,7590.9032449418009,7577.3785380657882,7553.8860501529198,7533.5566041764941,7509.8113048382547,7489.2272846656415,7465.2256354229339,7441.0822075269862,{"$f":"LT70-LT101","v":7420.0972744140636},7395.6919073835161,7374.4432053250493,7349.7722261063536,7324.9547859983049,7306.5923931104135,7281.5281583585311,7259.615985870887,7234.2768997093117,7212.0879511694893,7186.4701501675445,7160.6992646755662,7138.0754850630619,7112.0197989539101,7089.1092209331364,7062.7647239410508,7036.2620386918788,7019.5038561710571,6992.7552747266054,6969.1469511639752,6942.0998227784348,6918.1908534594259,6890.8409650665362,6863.3258368577044,6838.9455698338024,6811.1210615813943,6786.4292359827668,6758.2909745978468,6729.9819160834013,6711.4046586819732,6682.8242073132278,6657.3711246523999,6628.4662531724571,6602.6864612292411,6573.4525744443163,6544.0401751182599,6517.74926657572,6488.0006479985132,6461.3711441384366,6431.2815366783507,6401.0073636667621,6380.4511219814649,6349.8777144256837,6322.4176008012746,6291.4915199433199,6263.6762357953703,6232.3924687929975,6200.9156952688136,6172.5458117908966,6140.7035099921541,6111.9655062717338,6079.7524731620451,6047.339838739179,6021.3287200261093,5988.561833947806,5958.8926877158701,5925.741905517958,5895.6861358073238,5862.1459826623977,5828.396805200191,5797.738381892239,5763.5912854073613,5732.5321122894384,5697.9814143236163,{"$f":"OF70-OF101","v":5663.214497944793},5638.1336267009301,5603.0034683255526,5570.9542458062915,5535.4064593992189,5502.9366326971103,5466.9652439959937,5430.7675256901512,5397.6431285916988,5361.0124967528336,5327.4520971493148,5290.3823510334078,5253.0784333367737,5225.442475124466,5187.7390106624334,5153.0981284766167,5114.9401933638055,5079.8415924497622,5041.2226665443595,5002.3585095370654,4966.5486327028721,4927.2133395209567,4890.9289553446542,4851.1157587550842,4811.0487809455481,4780.6300081786576,4740.1238288363766,4702.6601844814468,4661.6592918460065,4623.6973888962311,4582.194666168507,4540.4260661638436,4501.6909476407891,4459.4094604259226,4420.1577750806882,4377.3560142384977,4334.2790519880218,4297.527447241453,4253.9433546625132,4213.3797150161372,4169.2565818355506,4128.1500286673472,4083.4800804094011,4038.5215126889852,3996.5735161492848,3951.0560712526676,3908.5451779333689,3862.4607869294214,3816.0775991546379,3779.2972681316442,3732.3838470295177,3688.4669396992031,3640.9664226533823,3596.4581911013865,3548.3620902784824,3499.9527148093894,3454.5290729903572,3405.5109615769561,3359.4741954329347,3309.8385388447168,3259.8785048903737,3219.4955578558947,3168.9535602669966,3121.3819239125423,{"$f":"QR70-QR101","v":3070.2003318118605},3021.9844842435141,2970.1540300584238,2917.9833660380882,2868.7713011591841,2815.9374313793342,2766.057369264121,2712.5506753011323,2658.6916572488408,2614.3815725476979,2559.8840753376153,2508.3283674694103,2453.133920463888,2400.876221524808,2344.9747048436657,2288.7035509426551,2235.3613509327697,2178.3674812798163,2124.297333427894,2066.5702450941008,2008.4602996093963,1956.5672592421324,1897.732476082565,1841.8080823501477,1782.2133170115449,1725.5234329859341,1665.1576284354978,1604.3898460973032,1546.5184375247136,1484.9625378452656,1426.2972953656172,1363.9418028563541,1301.1698968786513,1247.8823601673339,1184.3423686218048,1123.6786422938039,1059.3101673162364,997.81194189285816,932.60290757321309,866.95674857191443,804.17155599473335,737.66620258226249,674.01557230112849,606.63849161349935,538.80852878935912,480.42619627452586,411.75439766738236,345.92157869065704,276.34644910612951,209.60372868823652,139.11207848435697,68.144900117977159,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,9.3226519501692806E-2,9.3226519501721006E-2,9.3226519501750094E-2,9.322651950171279E-2,9.3226519501724114E-2,9.3226519501736105E-2,9.3226519501695693E-2,9.3226519501721006E-2,9.322651950171279E-2,9.3226519501747429E-2,9.3226519501701466E-2,9.3226519501741656E-2,9.3226519501701466E-2,9.3226519501732996E-2,9.3226519501698357E-2,9.3226519501750094E-2,9.3226519501707017E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.322651950174432E-2,9.3226519501718341E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.322651950170413E-2,9.3226519501736105E-2,9.322651950171279E-2,9.322651950174432E-2,9.3226519501709681E-2,9.3226519501721006E-2,9.3226519501707017E-2,9.3226519501732996E-2,9.3226519501732996E-2,9.3226519501695693E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501732996E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501715455E-2,9.3226519501732996E-2,9.3226519501715455E-2,9.3226519501736105E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501724114E-2,9.3226519501709681E-2,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":9.3226519501715455E-2},9.3226519501732996E-2,9.3226519501715455E-2,9.3226519501736105E-2,9.3226519501727445E-2,9.3226519501692806E-2,9.3226519501738769E-2,9.3226519501709681E-2,9.3226519501715455E-2,9.3226519501736105E-2,9.3226519501709681E-2,9.3226519501736105E-2,9.3226519501715455E-2,9.3226519501721006E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501741656E-2,9.3226519501709681E-2,9.3226519501715455E-2,9.3226519501732996E-2,9.3226519501698357E-2,9.3226519501738769E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501707017E-2,9.3226519501738769E-2,9.3226519501709681E-2,9.3226519501724114E-2,9.3226519501732996E-2,9.322651950171279E-2,9.3226519501724114E-2,9.3226519501727445E-2,9.322651950171279E-2,9.3226519501709681E-2,9.3226519501741656E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501727445E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.322651950171279E-2,9.3226519501738769E-2,9.3226519501709681E-2,9.3226519501738769E-2,9.322651950171279E-2,9.3226519501718341E-2,9.3226519501738769E-2,9.3226519501692806E-2,9.3226519501750094E-2,9.3226519501695693E-2,9.3226519501738769E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501727445E-2,9.3226519501718341E-2,9.322651950170413E-2,9.3226519501730332E-2,9.3226519501730332E-2,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":9.3226519501715455E-2},9.3226519501727445E-2,9.3226519501718341E-2,9.322651950170413E-2,9.3226519501732996E-2,9.3226519501724114E-2,9.3226519501707017E-2,9.3226519501730332E-2,9.3226519501732996E-2,9.3226519501709681E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501732996E-2,9.322651950171279E-2,9.3226519501718341E-2,9.3226519501736105E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501730332E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501709681E-2,9.322651950171279E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501736105E-2,9.3226519501732996E-2,9.322651950171279E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.322651950171279E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501730332E-2,9.3226519501707017E-2,9.3226519501732996E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501736105E-2,9.3226519501701466E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501727445E-2,9.3226519501721006E-2,9.3226519501732996E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501707017E-2,9.3226519501736105E-2,9.3226519501718341E-2,9.322651950171279E-2,9.3226519501730332E-2,9.3226519501721006E-2,9.322651950171279E-2,9.3226519501732996E-2,9.322651950171279E-2,9.3226519501730332E-2,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":9.322651950171279E-2},9.3226519501730332E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501732996E-2,9.3226519501715455E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501727445E-2,9.322651950171279E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501730332E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501724114E-2,9.3226519501707017E-2,9.3226519501727445E-2,9.3226519501727445E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501730332E-2,9.3226519501718341E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501724114E-2,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":9.3226519501727445E-2},9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501730332E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501727445E-2,9.3226519501718341E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.322651950171279E-2,9.3226519501730332E-2,9.3226519501721006E-2,9.3226519501730332E-2,9.322651950171279E-2,9.3226519501721006E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501718341E-2,{"$f":"IF(QQ7,(1+QQ102/QP100)^(months/Months_Period)-1)","v":9.3226519501724114E-2},9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501727445E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501715455E-2,9.3226519501727445E-2,9.3226519501715455E-2,9.3226519501730332E-2,9.3226519501718341E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501715455E-2,9.3226519501721006E-2,9.3226519501724114E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501718341E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501715455E-2,9.3226519501724114E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,9.3226519501721006E-2,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+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,{"$f":"EH108+EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":116},117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,{"$f":"LR108+LS7","v":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,{"$f":"OD108+OE7","v":244},245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,{"$f":"QP108+QQ7","v":308},309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"TB108+TC7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"VN108+VO7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"XZ108+YA7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"AAL108+AAM7","v":360},360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360,360]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EI108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,{"$f":"ROUNDUP(GU108/$G$109,0)","v":5},5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,{"$f":"ROUNDUP(JG108/$G$109,0)","v":10},10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,{"$f":"ROUNDUP(LS108/$G$109,0)","v":15},16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,21,{"$f":"ROUNDUP(OE108/$G$109,0)","v":21},21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,26,26,26,26,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":26},26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(TC108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(VO108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(YA108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":30},30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":15},{"$f":"F110*G109","v":180},{"$f":"SUM(K110:XFD110)","v":180},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI108,EI108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS108,LS108<=$G$110)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-10-01"},{"$f":"EDATE(F111,5)","v":"2037-03-01"},{"$f":"EDATE(G111,6)","v":"2037-09-01"}]
[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",{"$f":"MONTH(G111)","v":3},{"$f":"MONTH(H111)","v":9},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2036-09-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113+EI114","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"GU113+GU114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"JG113+JG114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,{"$f":"LS113+LS114","v":1},0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,{"$f":"OE113+OE114","v":0},0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,{"$f":"QQ113+QQ114","v":0},0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI116+EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,9,{"$f":"GU116+GU115","v":9},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,{"$f":"JG116+JG115","v":20},20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,30,{"$f":"LS116+LS115","v":31},31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,41,{"$f":"OE116+OE115","v":41},41,42,42,42,42,42,42,43,43,43,43,43,43,44,44,44,44,44,44,45,45,45,45,45,45,46,46,46,46,46,46,47,47,47,47,47,47,48,48,48,48,48,48,49,49,49,49,49,49,50,50,50,50,50,50,51,51,51,51,51,51,52,52,{"$f":"QQ116+QQ115","v":52},52,52,52,53,53,53,53,53,53,54,54,54,54,54,54,55,55,55,55,55,55,56,56,56,56,56,56,57,57,57,57,57,57,58,58,58,58,58,58,59,59,59,59,59,59,60,60,60,60,60,60,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"TC116+TC115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"VO116+VO115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"YA116+YA115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,{"$f":"AAM116+AAM115","v":61},61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61,61]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":3744591.197963262},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"GU70","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"JG70","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"LS70","v":10255.796238770683},10693.594914060235,10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,{"$f":"OE70","v":10361.276113492031},9027.3176771699091,10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,{"$f":"QQ70","v":9986.3809516934398},9537.4033455319095,9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":2674707.9985451861},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8195.0599586219141,7876.1155334068335,8189.738145685923,8187.0706453498187,7235.5415965628945,8181.7224206203819,7862.7559673769229,8176.3565152465553,7857.3811997741141,8170.9728707780732,8168.2743780648052,7849.2857142857147,8162.8640149372095,7843.8664155035403,8157.435765742498,8154.7149153996734,7203.1324284941529,8149.2597261756446,7830.2396581530311,8143.7865026943437,7824.7573951981676,8138.2951853364902,8135.5427227689579,7816.4999999999991,8130.0241523788109,7810.972315242182,8124.4873382002052,8121.7120708505227,7170.0750770640343,8116.1477778420149,7797.0730227446629,8110.5650898910872,7791.4811145307003,8104.963946186077,8102.1564343671935,7783.0585714285689,8096.527492569242,7777.4203329755965,8090.8799421070653,8088.0491694103885,7452.6422928910279,8082.3735905417116,7763.2430546281266,8076.6792488317651,7757.5393082498849,8070.9660822526539,8068.1024201973933,7748.9483142857107,8062.3608995634841,7743.1973110636791,8056.6003980920623,{"$f":"GU119/$F$120","v":8053.7130099414526},7101.9637101774197,8047.9239194954016,7728.7364871492591,8042.1156909512556,7722.9186658434528,8036.2882610405622,8033.3673257441978,7714.1558519999962,8027.5109746976095,7708.2898287135222,8021.6352631967602,8018.6901272831374,7066.8829843809663,8012.785255028165,7693.5397883208152,8006.8608619131383,7687.605610588892,8000.9168834042302,7997.9375294019364,7678.6675404685666,7991.9640513344184,7672.6841967163646,7985.9708256035519,7982.9667869716568,7031.1006440685851,7976.9438172715845,7657.6391555158016,7970.900936294257,7651.5862942292415,7964.8380782151717,7961.7991371328317,7642.4694627065082,7955.7061895039633,7636.3664520792609,7949.5930992584781,7946.5289798539461,7310.8883712356701,7940.3855507598728,7621.0205100546882,7934.2218121629967,7614.8465915423958,7928.0376969223298,7924.937977018345,7605.5474233892082,7918.7231704368978,7599.3223525494168,7912.487818386503,7909.3624165938809,6957.3747100889523,7903.0961189179252,7583.6694916843517,7896.8091055491122,7577.3720948018135,7890.5013080036333,7887.3395937015675,7567.8869432855627,7881.0004909884919,7561.5373710289759,7874.6404318970899,7871.4525220686146,6919.40220429073,7865.0608984391401,7545.5714529466086,{"$f":"JG119/$F$120","v":7858.6481448029508},7539.148108126421,7852.2141913065616,7848.9892427184541,7529.4732535798439,7842.5233579511178,7522.9966898781258,7836.0360976778875,7832.7844296528428,6880.6702483765448,7826.2649735507803,7506.7114534341117,7819.7239648418672,7500.1596417175206,7813.1613322755484,7809.8718847156806,7490.291290080012,7803.2766822529957,7483.6851951042581,7796.6596767743004,7793.3429753887558,7157.449367629787,7786.6931301646509,7467.0742539313642,7780.0213012815593,7460.3914059804401,7773.3274160639148,7769.9721795528494,7450.3256873101809,7763.2450730409118,7443.5874704349126,7756.4957274526432,7753.1126920393872,6800.866926410954,7746.3298499107996,7426.6443104385617,7739.5245844500469,7419.8278055286191,7732.6968215280504,7729.2744802867628,7409.5607724849569,7722.4128316445858,7402.687791272182,7715.5284991445524,7712.0778030230294,6759.7642649391728,7705.1593040518719,7385.4057680759033,7698.2179332819042,7378.4529330677615,7691.2536151014674,7687.7628270353534,7367.9805593632254,7680.7639454203336,7360.9701185261956,7673.7419262702997,7670.222216226347,6717.8395502379553,7663.1653472757653,7343.3424548659923,7656.0851490903979,7336.2505631576878,7648.9815445463528,7645.4209407189164,{"$f":"LS119/$F$120","v":7325.5687419790602},7638.2820814715969,7318.4180923252907,7631.1196219385611,7627.5295176937298,6991.3620555284269,7620.3315113641365,7300.4378753918827,7613.1097092150612,7293.2041458494114,7605.8640325801352,7602.2322166761505,7282.3086882472116,7594.9505802438844,7275.0150256003653,7587.6448715201886,7583.9829651904602,6631.4578680675659,7576.6409987342749,7256.6752043282895,7569.2747605422192,7249.2968001949694,7561.8841703745948,7558.1797181525289,7238.1834334407258,7550.7524489916177,7230.7438975409432,7543.3006260934471,7539.5654816371261,6586.9670254289149,7532.0766758518157,7212.0372798434264,7524.5631128959194,7204.5113076274383,7517.0247109249412,7513.2461696584351,7193.1756735381105,7505.6703551143055,7185.5873469203316,7498.0694957581736,7494.2596484127225,6541.5863659374918,7486.6210665117087,7166.506596868865,7478.9572322966933,7158.8301052085581,7471.2680622862954,7467.4139501944601,7147.2677584374424,7459.6866193594469,7139.5276652873081,7451.9337428161916,7448.0476985238338,6811.5838075419542,7440.2563449847985,7120.0653002348117,7432.439234085482,7112.2352787412992,7424.5962806748785,7420.6650863412042,7100.4416850347616,7412.783208889492,7092.5467900216245,7404.8752748153702,{"$f":"OE119/$F$120","v":7400.9115096371652},6448.0840551213641,7392.9643290273498,7072.6951776680771,7384.9908759100481,7064.7085557446944,7376.9910634312309,7372.9812452108863,7052.679090164027,7364.9417302101374,7044.6262972506274,7356.8756374545337,7352.8325969727648,6399.9257362237904,7344.7264727507518,7024.3776526500087,7336.5935505711041,7016.2312982881576,7328.4337418427112,7324.3437272579577,7003.9612433958773,7316.1434219571956,6995.7473946242089,7307.91600734648,7303.7921060550752,6350.8042509482639,7295.523859348622,6975.0937771315785,7287.2282787253816,6966.784495682492,7278.9052738224209,7274.7334589459733,6954.2690396923645,7266.3691475391952,6945.8909139452644,7257.9771846362664,7253.7708053190327,6616.9860502529427,7245.3371936784506,6924.824224102781,7236.8757014427456,6916.3487570247116,7228.3862364417246,7224.1309852677487,6903.5829919147809,7215.5993876328339,6895.0373036527399,7207.0395854718472,7202.7490785682694,6249.5943426865715,7194.146794694876,6873.5492800134061,7185.5160726144568,6864.9043035937757,7176.8568183134157,7172.5164621159593,6851.8832231816477,7163.8142325283479,6843.1666211543643,7155.08323432414,7150.7069172824913,6197.4662295403014,7141.9325877316287,6821.2488370422452,{"$f":"QQ119/$F$120","v":7133.1292512096006},6812.4309610942219,7124.2968118225399,7119.8696485011333,6799.1494590738503,7110.9933743217698,6790.258525006022,7102.087756153478,7097.623912770996,6144.2955541311057,7088.6740966291181,6767.9023852116597,7079.6946933766494,6758.9081517446766,7070.6856052018456,7066.1698986140127,6745.3610196838981,7057.1160989510627,6736.2922669347117,7048.0323684194036,7043.4792481692721,6406.3471794994421,7034.3504357045567,6713.489004344463,7025.1914443870373,6704.3148862081398,7016.0021744487394,7011.3961537291489,6690.4968115061456,7002.1612780729383,6681.2466837019774,6992.8958729306478,6988.2516902755133,6034.7426945180014,6978.9403015615026,6657.987355859922,6969.5981304176339,6648.6297553608729,6960.2250750805697,6955.5269339465867,6634.5353191648392,6946.1073607772523,6625.1001888045857,6936.656647532116,6931.9195812238786,5978.3175484083586,6922.4219647355885,6601.37567440569,6912.8929501688417,6591.8309218966606,6903.332433725036,6898.5403297683742,6577.4545969767059,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":1395495.0872682489},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI120*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8195.0599586219141,7876.1155334068335,8189.738145685923,8187.0706453498187,7235.5415965628945,8181.7224206203819,7862.7559673769229,8176.3565152465553,7857.3811997741141,8170.9728707780732,8168.2743780648052,7849.2857142857147,8162.8640149372095,7843.8664155035403,8157.435765742498,8154.7149153996734,7203.1324284941529,8149.2597261756446,7830.2396581530311,8143.7865026943437,7824.7573951981676,8138.2951853364902,8135.5427227689579,7816.4999999999991,8130.0241523788109,7810.972315242182,8124.4873382002052,8121.7120708505227,7170.0750770640343,8116.1477778420149,7797.0730227446629,8110.5650898910872,7791.4811145307003,8104.963946186077,8102.1564343671935,7783.0585714285689,8096.527492569242,7777.4203329755965,8090.8799421070653,8088.0491694103885,7452.6422928910279,8082.3735905417116,7763.2430546281266,8076.6792488317651,7757.5393082498849,8070.9660822526539,8068.1024201973933,7748.9483142857107,8062.3608995634841,7743.1973110636791,8056.6003980920623,{"$f":"GU120*GU110","v":8053.7130099414526},7101.9637101774197,8047.9239194954016,7728.7364871492591,8042.1156909512556,7722.9186658434528,8036.2882610405622,8033.3673257441978,7714.1558519999962,8027.5109746976095,7708.2898287135222,8021.6352631967602,8018.6901272831374,7066.8829843809663,8012.785255028165,7693.5397883208152,8006.8608619131383,7687.605610588892,8000.9168834042302,7997.9375294019364,7678.6675404685666,7991.9640513344184,7672.6841967163646,7985.9708256035519,7982.9667869716568,7031.1006440685851,7976.9438172715845,7657.6391555158016,7970.900936294257,7651.5862942292415,7964.8380782151717,7961.7991371328317,7642.4694627065082,7955.7061895039633,7636.3664520792609,7949.5930992584781,7946.5289798539461,7310.8883712356701,7940.3855507598728,7621.0205100546882,7934.2218121629967,7614.8465915423958,7928.0376969223298,7924.937977018345,7605.5474233892082,7918.7231704368978,7599.3223525494168,7912.487818386503,7909.3624165938809,6957.3747100889523,7903.0961189179252,7583.6694916843517,7896.8091055491122,7577.3720948018135,7890.5013080036333,7887.3395937015675,7567.8869432855627,7881.0004909884919,7561.5373710289759,7874.6404318970899,7871.4525220686146,6919.40220429073,7865.0608984391401,7545.5714529466086,{"$f":"JG120*JG110","v":7858.6481448029508},7539.148108126421,7852.2141913065616,7848.9892427184541,7529.4732535798439,7842.5233579511178,7522.9966898781258,7836.0360976778875,7832.7844296528428,6880.6702483765448,7826.2649735507803,7506.7114534341117,7819.7239648418672,7500.1596417175206,7813.1613322755484,7809.8718847156806,7490.291290080012,7803.2766822529957,7483.6851951042581,7796.6596767743004,7793.3429753887558,7157.449367629787,7786.6931301646509,7467.0742539313642,7780.0213012815593,7460.3914059804401,7773.3274160639148,7769.9721795528494,7450.3256873101809,7763.2450730409118,7443.5874704349126,7756.4957274526432,7753.1126920393872,6800.866926410954,7746.3298499107996,7426.6443104385617,7739.5245844500469,7419.8278055286191,7732.6968215280504,7729.2744802867628,7409.5607724849569,7722.4128316445858,7402.687791272182,7715.5284991445524,7712.0778030230294,6759.7642649391728,7705.1593040518719,7385.4057680759033,7698.2179332819042,7378.4529330677615,7691.2536151014674,7687.7628270353534,7367.9805593632254,7680.7639454203336,7360.9701185261956,7673.7419262702997,7670.222216226347,6717.8395502379553,7663.1653472757653,7343.3424548659923,7656.0851490903979,7336.2505631576878,7648.9815445463528,7645.4209407189164,{"$f":"LS120*LS110","v":7325.5687419790602},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":1953693.1221755485},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"GU119*GU110","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"JG119*JG110","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"LS119*LS110","v":10255.796238770683},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.2E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","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,{"$f":"EH126*(1+EI125*EI110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,1.1849698067497525,{"$f":"GT126*(1+GU125*GU110)","v":1.1889197061055852},1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,1.4662320234043389,{"$f":"JF126*(1+JG125*JG110)","v":1.4711194634823535},1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5567434111556826,1.5619325558595349,1.5671389977124002,1.5723627943714416,1.5776040036860131,1.5828626836983,1.588138892643961,1.5934326889527743,1.5987441312492836,1.6040732783534479,1.6094201892812929,1.614784923245564,1.6201675396563826,1.6255680981219041,1.6309866584489772,1.6364232806438073,1.6418780249126201,1.647350951662329,1.6528421215012037,1.6583515952395411,1.6638794338903398,1.6694256986699743,1.6749904509988742,1.680573752502204,1.6861756650105448,1.6917962505605801,1.6974355713957823,1.7030936899671016,1.7087706689336588,1.7144665711634377,1.7201814597339826,1.7259153979330961,1.73166844925954,1.7374406774237385,1.7432321463484846,1.7490429201696462,1.7548730632368785,1.760722640114335,1.7665917155813828,1.772480354633321,1.7783886224820988,1.7843165845570392,1.7902643065055628,1.7962318541939148,1.8022192937078947,1.8082266913535878,1.8142541136580999,{"$f":"LR126*(1+LS125*LS110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"OD126*(1+OE125*OE110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"QP126*(1+QQ125*QQ110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"TB126*(1+TC125*TC110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"VN126*(1+VO125*VO110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"XZ126*(1+YA125*YA110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.8203016273702937},1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937,1.8203016273702937]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/EJ126","v":1},1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,0.8410996931622835,{"$f":"1/GV126","v":0.83830534202220952},0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,0.67975444878749325,{"$f":"1/JH126","v":0.67749612835962769},0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64236661792429117,0.64023250955909417,0.63810549125491101,0.63598553945672198,0.63387263068776267,0.63176674154926504,0.62966784872019776,0.62757592895700764,0.62549095909336316,0.62341291603989679,0.62134177678395019,0.6192775183893191,0.61722011799599907,0.61516955281993257,0.61312580015275664,0.6110888373615514,0.60905864188858938,0.60703519125108574,0.60501846304094919,0.60300843492453404,0.60100508464239266,0.59900839000902917,0.59701832891265372,0.59503487931493715,0.59305801925076784,0.59108772682800781,0.58912398022725021,0.58716675770157822,0.58521603757632379,0.58327179824882769,0.5813340181882003,0.57940267593508332,0.57747775010141178,0.57555921937017784,0.57364706249519382,0.57174125830085765,0.5698417856819179,0.56794862360324028,0.56606175109957502,0.56418114727532387,0.56230679130430949,0.56043866242954432,0.55857673996300095,0.55672100328538299,0.5548714318458966,0.55302800516202311,0.55119070281929217,0.5493595044710553,{"$f":"1/LT126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/OF126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/QR126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/TD126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/VP126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/YB126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,{"$f":"1/AAN126","v":0.5493595044710553},0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553,0.5493595044710553]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":1051819.8302404699}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":1472547.7623366569}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":1260000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":1008000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":1008000}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.4608608753339851}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.4608608753339851}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":1260000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,{"$f":"EI46","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":1260000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,{"$f":"SUM(EJ144:EJ147)","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":1008000},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,56000,56000,56000,56000,56000,{"$f":"$F$151*EJ148","v":56000},56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":252000},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14000,14000,14000,14000,14000,14000,{"$f":"EJ148-EJ151","v":14000},14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,14000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":1260000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,70000,{"$f":"SUM(EJ151:EJ152)","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,11275.198213918033,{"$f":"GV123","v":9942.7491942483866},11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,11002.10740272413,{"$f":"JH123","v":10554.807351376989},10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,10255.796238770683,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.4608608753339851},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,7853.645843891657,7547.9889515479363,7848.5457428237269,7845.9893731285683,6934.1019437406485,7840.8639606080224,7535.1859579448665,7835.7216040358144,7530.0351083526966,7830.5622473967687,7827.9761764968198,7522.2768886104031,7822.7912143238127,7517.0833630508187,7817.5891112345234,7814.981614145463,6903.0429729225925,7809.753693374505,7504.0243095756878,7804.5084896708531,7498.7704429916748,7799.2459458990252,7796.608153581079,7490.8570588545363,7791.3194921646109,7485.5596627837604,7786.013347013537,7783.3536999826947,6871.3628226881729,7778.0212207963177,7472.2394282391269,7772.6711130185922,7466.880484323432,7767.3033183713296,7764.6127702070225,7458.8088325035496,7759.2183355622246,7453.4054885113601,7753.8060675081288,7751.0932275366695,7142.1580153291898,7745.6540987665658,7439.8188492758336,7740.196988833286,7434.3527264818258,7734.7218382930769,7731.9774791654845,7426.1196416255461,7726.4751558277922,7420.6082307535116,7720.9546424126138,7718.1875456417247,{"$f":"GV158/$F$159","v":6806.0890411451774},7712.6396342962189,7406.7498587332748,7707.0733821642734,7401.1744134833862,7701.4887286132598,7698.6894823031171,7392.7766669299817,7693.0771124986695,7387.1550278405057,7687.4461888151882,7684.6237501088817,6772.4698122752097,7678.964880536465,7373.0194883798649,7673.2873033618816,7367.3325342249782,7667.5909567398476,7664.7357255035004,7358.7668327405054,7659.0111083029651,7353.0327608692414,7653.2675661458143,7650.3886786653811,6738.1781988278435,7644.6166317015159,7338.6145106193862,7638.8255029834409,7332.8138173814032,7633.0152294289664,7630.1028935678924,7324.0768018672397,7624.2637840233465,7318.2280485585497,7618.4053710230519,7615.4689057930109,7006.3096989916539,7609.5814178898681,7303.5214333036984,7603.6744665974302,7297.6047262009542,7597.7479875718664,7594.7774049935724,7288.6929703765081,7588.8215132581345,7282.7272420016452,7582.8459319978338,7579.8507374631927,6667.5237584808883,7573.845499801987,7267.7264944416966,7567.820409483701,7261.6914531968969,7561.7754008776265,7558.7454066477649,7252.6014622559633,7552.6703970776198,7246.5164193136025,7546.5753041921134,7543.5202057667793,6631.133223957635,7537.3948633523487,7231.2156568024548,7531.2492712276962,{"$f":"JH158/$F$159","v":7225.0599147327603},7525.0833624495008,7521.9927683350415,7215.7881239730068,7515.7962585734931,7209.5813801717995,7509.5792638302773,7506.4630634364357,6594.0148787439184,7500.2152141737188,7193.9746024104288,7493.9467102065737,7187.6957454993408,7487.6574832528122,7484.5050772560653,7178.2385189243923,7478.184637299285,7171.9076402471592,7471.8433026612038,7468.6647782594864,6859.2631125060489,7462.2919720115142,7155.9887269305609,7455.898097965025,7149.5842928812508,7449.4830864721898,7446.2676323555079,7139.9379217748028,7439.8207835995927,7133.480425524026,7433.3526222687497,7430.1105273789981,6517.5362402655728,7423.6102650060657,7117.2431339410969,7417.0885134786477,7110.7106112108004,7410.5452017559564,7407.2654385569404,7100.8713126822249,7400.6896528259058,7094.2846665064317,7394.0921282684467,7390.7851914808989,6478.1459553780142,7384.1549238605094,7077.7226290918434,7377.5027373025432,7071.0594559069405,7370.8285593453975,7367.4832008824005,7061.0233714077931,7360.7758994367459,7054.3049923084845,7354.0464243881379,7350.6733488648397,6437.9678647927039,7343.9104758920421,7037.4117141456045,7337.125245602916,7030.6152774970042,7330.3175840866279,7326.9053184543709,7020.3784713078721,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,{"$f":"EI165","v":336000},392000,448000,504000,560000,616000,672000,728000,784000,840000,896000,952000,1008000,1003506.3541561083,999303.38638508075,994785.85193020734,990255.81539684616,986622.56617109501,982070.44409772393,977808.82628677145,973232.46743702493,968946.54055346234,964345.80010791041,959732.30993177334,955409.14074293547,950771.04666442145,946423.20012358541,941760.35501276283,937084.57458199328,933305.14685767738,928606.41032049514,924197.74071198772,919473.89135802351,915040.0338862252,910290.92138661363,905528.61630432121,901056.18796648108,896268.3891008714,891770.39073509059,886956.94535719405,882130.11480840202,878199.18570174184,873348.49509995128,868787.41732204531,863910.7042667669,859323.52612999931,854420.6345653946,849504.09057707223,844876.96204649226,839934.00025108503,835280.37476341065,830310.83661178057,825327.44617294986,820936.37964486389,815927.18014491349,811207.11856278742,806170.94530249678,801423.8290603566,796360.51998559805,791283.07757305121,786494.56819000246,781389.74159480806,776573.76583603723,771441.39041307813,{"$f":"GU165","v":766294.67416881328},762042.90070823079,756870.40407629532,751986.55556448305,746786.10403420043,741874.21663416433,736645.6419609983,731402.43795189855,726447.66941147496,721176.08453034784,716192.84978427517,710892.71309474087,705577.73172161449,701157.18768174469,695815.41342681402,690761.77864985692,685391.03060866124,680308.33484313183,674908.43833586911,669493.39740481856,664366.27523009409,658921.8183725581,653765.19167293073,648291.14141236129,642801.72320507048,638206.21741692617,632688.95484328107,627459.30351547257,621912.00902420736,616652.23523690668,611074.72745826736,605481.54032289365,600175.73532210267,594552.0573224863,589215.66946500272,583561.31632552971,577891.05180748843,572811.04561452172,567110.83434868022,561697.68236320547,555966.33350448543,550521.94988996605,544759.27506869403,538980.36191392946,533488.27014993271,527677.74287050765,522153.94143807434,516311.6086442034,510452.79660222086,505486.78216574737,499597.89260649786,493995.4924207445,488074.32365266327,482439.54661164194,476485.90303280309,470515.44396959798,464831.22732057399,458827.99434789829,453110.90457641101,447074.69895414024,441021.42774488725,435860.36594674591,429775.83896988269,423977.20944297983,{"$f":"JG165","v":417859.21753656206},412027.02168028452,405875.36172343598,399706.28682751238,393822.85299296438,387619.79957770079,381702.28419612133,375465.04587961145,369210.13296910707,363846.8185335935,357559.42604786507,351557.31619894755,345235.22720940411,339198.31555460277,332841.31912319863,326466.28510968655,320376.2675411278,313966.00379563228,307840.64950137056,301394.94169704727,294930.92672444461,289054.76670102007,282555.99061801197,276341.85519314144,269807.09661248687,263556.86930831394,256985.90911953614,250396.26118424576,244090.97746641844,237464.79327437357,231122.86215976413,224459.91907802792,217778.00828090901,211986.39873491312,205269.40979902344,198836.39803107909,192082.09751103737,185611.66055819669,178819.82089163471,172008.62152271654,165481.1122817767,158632.02633655671,152066.51509117213,145179.31134654093,138272.45719288182,132255.21942814675,125311.9152357134,118651.89899074061,111669.90258340719,104971.07613611162,97950.151163886592,90909.168466883813,84151.175657032305,77070.903676452333,70273.501696398685,63153.700277665208,56013.539263059254,49762.28319581008,42584.246997237402,35688.782773082588,28470.620136723279,21534.906926348685,14276.372365349886,6997.0549547800147,{"$f":"LS165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"OE165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"QQ165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"TC165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"VO165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"YA165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"AAM165","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":1008000},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,56000,56000,56000,56000,{"$f":"EI151","v":56000},56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,56000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":1008000.0000000119},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI159-EI167)*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4493.645843891657,4202.9677710275755,4517.5344548734574,4530.0365333612099,3633.2492257511612,4552.1220733710388,4261.6178109524535,4576.3588497465762,4285.9268835626135,4600.7404455518936,4613.4901761371184,4323.1691888378245,4638.0940785140274,4347.8465408360807,4662.8451108225718,4675.7804307695869,3779.4277243159481,4698.736537182247,4408.6696085073709,4723.8493539642277,4433.8574717982628,4749.1124996116077,4762.3050822923669,4472.4283378401324,4787.7988656096732,4497.9983657808552,4813.4453778965681,4826.8305487920479,3930.9291066601659,4850.6906017905112,4561.0777779059554,4876.7130552784411,4587.1781367675421,4902.8915646046644,4916.5439883223735,4627.1285305799756,4942.9617954072501,4653.6254876744097,4969.5381516300931,4983.3904388307346,4391.066528086023,5009.1994999503531,4720.0615821261217,5036.1732602906613,4747.1162421401696,5063.3090747585547,5077.442412546824,4788.5093830487085,5104.8265951944504,4815.9757587708173,5132.3754229591559,{"$f":"(GU159-GU167)*GU110","v":5146.7162442647968},4251.7734605824662,5172.4966319354498,4883.8485118122899,5200.451530282663,4911.8874000360511,5228.5746731660456,5243.2040090997889,4954.7685404236527,5271.5848811270862,4983.2347460726796,5300.1366895342708,5314.9813731264121,4420.5440398698283,5341.7742549306495,5053.6347769571512,5370.7480411956913,5082.6957655294409,5399.8965072627416,5415.0409310506038,5127.1221747244435,5444.4568575359845,5156.6266996273807,5474.0502605693782,5489.4182072908434,4595.5057881442754,5517.2625736450955,5229.6513278084494,5547.2944912651983,5259.7737873007118,5577.5077786392776,5593.1871353736678,5305.8050007909278,5623.6779996163377,5336.3878574835953,5654.3531394730426,5670.2645180412455,5080.0061929666927,5700.2112658414626,5413.1519854747639,5731.3488587200782,5444.3836145193363,5762.6748212719795,5778.913154764592,5492.0917639967429,5810.527279425025,5523.8014324332862,5842.332793870919,5858.8120419825145,4966.0144364734851,5888.8895592494955,5602.4001857533704,5921.1687680812192,5634.7770410213525,5953.6435788388198,5970.4590632050877,5684.2166490239697,6003.2329726757062,5717.0897714872744,6036.2056222707433,6053.2712092529782,5161.0617981413443,6084.5269768631952,5798.629526902846,{"$f":"(JG159-JG167)*JG110","v":6117.9919064177629},5832.1958562775535,6151.6599568485526,6169.074895923588,5883.4338345479655,6203.0534152636119,5917.5153815794638,6237.2383165098727,6254.9129105043976,5363.314435513561,6287.3924857284073,6002.1098489175456,6322.0889895434157,6036.9116548013271,6356.9964314041363,6375.0340135120696,6090.0175685587701,6410.2637454955257,6125.3542942617187,6445.7078043233014,6464.0149726026621,5876.160023424567,6498.7760830081143,6214.1354248705211,6534.758580654554,6250.2273041729613,6570.9601887778099,6589.6479352903871,6305.2837178273167,6626.1841920448642,6341.9311146094478,6662.9430817362027,6681.9107971189051,5791.609545995876,6716.9889358896889,6433.011767944352,6754.3005200417174,6470.436952840676,6791.8396665619675,6811.1993689181581,6527.5092409398367,6849.0859452199838,6565.5112453845759,6887.2037446312061,6906.8541536590956,6017.237764735075,6943.3041924333538,6660.0162449727986,6981.9964073334077,6698.8264472955834,7020.9249722250252,7040.9826970027789,6757.9928098515138,7080.2719805799716,6797.4019800536435,7119.8014187334757,7140.1610146059556,6251.2560672491727,7178.0361985726749,6895.4642241548136,7218.1626363593077,6935.7132103745935,7258.534560998799,7279.3174105698708,{"$f":"(LS159-LS167)*LS110","v":6997.0549547919391},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,56000,112000,168000,224000,280000,336000,{"$f":"EJ162+EJ163-EJ164","v":392000},448000,504000,560000,616000,672000,728000,784000,840000,896000,952000,1008000,1003506.3541561083,999303.38638508075,994785.85193020734,990255.81539684616,986622.56617109501,982070.44409772393,977808.82628677145,973232.46743702493,968946.54055346234,964345.80010791041,959732.30993177334,955409.14074293547,950771.04666442145,946423.20012358541,941760.35501276283,937084.57458199328,933305.14685767738,928606.41032049514,924197.74071198772,919473.89135802351,915040.0338862252,910290.92138661363,905528.61630432121,901056.18796648108,896268.3891008714,891770.39073509059,886956.94535719405,882130.11480840202,878199.18570174184,873348.49509995128,868787.41732204531,863910.7042667669,859323.52612999931,854420.6345653946,849504.09057707223,844876.96204649226,839934.00025108503,835280.37476341065,830310.83661178057,825327.44617294986,820936.37964486389,815927.18014491349,811207.11856278742,806170.94530249678,801423.8290603566,796360.51998559805,791283.07757305121,786494.56819000246,781389.74159480806,776573.76583603723,771441.39041307813,766294.67416881328,{"$f":"GV162+GV163-GV164","v":762042.90070823079},756870.40407629532,751986.55556448305,746786.10403420043,741874.21663416433,736645.6419609983,731402.43795189855,726447.66941147496,721176.08453034784,716192.84978427517,710892.71309474087,705577.73172161449,701157.18768174469,695815.41342681402,690761.77864985692,685391.03060866124,680308.33484313183,674908.43833586911,669493.39740481856,664366.27523009409,658921.8183725581,653765.19167293073,648291.14141236129,642801.72320507048,638206.21741692617,632688.95484328107,627459.30351547257,621912.00902420736,616652.23523690668,611074.72745826736,605481.54032289365,600175.73532210267,594552.0573224863,589215.66946500272,583561.31632552971,577891.05180748843,572811.04561452172,567110.83434868022,561697.68236320547,555966.33350448543,550521.94988996605,544759.27506869403,538980.36191392946,533488.27014993271,527677.74287050765,522153.94143807434,516311.6086442034,510452.79660222086,505486.78216574737,499597.89260649786,493995.4924207445,488074.32365266327,482439.54661164194,476485.90303280309,470515.44396959798,464831.22732057399,458827.99434789829,453110.90457641101,447074.69895414024,441021.42774488725,435860.36594674591,429775.83896988269,423977.20944297983,417859.21753656206,{"$f":"JH162+JH163-JH164","v":412027.02168028452},405875.36172343598,399706.28682751238,393822.85299296438,387619.79957770079,381702.28419612133,375465.04587961145,369210.13296910707,363846.8185335935,357559.42604786507,351557.31619894755,345235.22720940411,339198.31555460277,332841.31912319863,326466.28510968655,320376.2675411278,313966.00379563228,307840.64950137056,301394.94169704727,294930.92672444461,289054.76670102007,282555.99061801197,276341.85519314144,269807.09661248687,263556.86930831394,256985.90911953614,250396.26118424576,244090.97746641844,237464.79327437357,231122.86215976413,224459.91907802792,217778.00828090901,211986.39873491312,205269.40979902344,198836.39803107909,192082.09751103737,185611.66055819669,178819.82089163471,172008.62152271654,165481.1122817767,158632.02633655671,152066.51509117213,145179.31134654093,138272.45719288182,132255.21942814675,125311.9152357134,118651.89899074061,111669.90258340719,104971.07613611162,97950.151163886592,90909.168466883813,84151.175657032305,77070.903676452333,70273.501696398685,63153.700277665208,56013.539263059254,49762.28319581008,42584.246997237402,35688.782773082588,28470.620136723279,21534.906926348685,14276.372365349886,6997.0549547800147,-1.1924385034944862E-8,{"$f":"LT162+LT163-LT164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"OF162+OF163-OF164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"QR162+QR163-QR164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"TD162+TD163-TD164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"VP162+VP163-VP164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"YB162+YB163-YB164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,{"$f":"AAN162+AAN163-AAN164","v":-1.1924385034944862E-8},-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8,-1.1924385034944862E-8]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":329357.4138118102},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3360,{"$f":"EW166*EW162*EW7","v":3345.0211805203612},3331.0112879502694,3315.952839767358,3300.8527179894872,3288.7418872369835,3273.5681469924134,3259.3627542892382,3244.1082247900831,3229.8218018448747,3214.4860003597014,3199.1076997725781,3184.6971358097853,3169.2368222147384,3154.7440004119517,3139.2011833758761,3123.6152486066444,3111.017156192258,3095.3547010683174,3080.6591357066259,3064.912971193412,3050.1334462874174,3034.3030712887121,3018.4287210144043,3003.5206265549373,2987.5612970029047,2972.5679691169689,2956.5231511906472,2940.433716028007,2927.3306190058065,2911.1616503331711,2895.9580577401512,2879.7023475558899,2864.4117537666648,2848.0687818846491,2831.6803019235745,2816.2565401549746,2799.7800008369504,2784.2679158780356,2767.7027887059353,2751.0914872431663,2736.4545988162131,2719.7572671497119,2704.0237285426251,2687.2364843416563,2671.4127635345221,2654.5350666186605,2637.6102585768376,2621.6485606333417,2604.6324719826939,2588.5792194534574,2571.4713013769274,2554.3155805627111,2540.1430023607695,2522.9013469209845,2506.6218518816104,2489.2870134473351,2472.9140554472147,2455.4854732033277,2438.0081265063286,2421.4922313715833,2403.9202817678265,2387.3094992809174,2369.6423769824696,2351.9257724053818,{"$f":"HI166*HI162*HI7","v":2337.190625605816},2319.3847114227137,2302.5392621661899,2284.6367686955377,2267.6944494771064,2249.694794452897,2231.6446580160618,2214.5542507669807,2196.4060612418607,2179.217305576436,2160.9704713745377,2142.6724106835686,2127.3540580564209,2108.9631828109368,2091.5310117182421,2073.0400300806914,2055.5074507896888,2036.9157581942247,2018.2718010763124,2000.585784407009,1981.8401910749544,1964.0522315500091,1945.2043877517658,1926.3035060249615,1909.3701520484058,1890.3694478289342,1872.3256078773518,1853.2211116816181,1835.0731662998869,1815.8642502289802,1796.601206379765,1778.294233833109,1758.925809568359,1740.5131381269146,1721.0386954806781,1701.5093220074029,1684.9559405524913,1665.3263086883262,1646.6516414024818,1626.9144121755444,1608.1318220388066,1588.286343442677,1568.3848132319933,1549.4374244019134,1529.4266478263278,1510.3696819213701,1490.2489965138009,1470.0714258162909,1452.8678864891531,1432.586129899609,1413.2573648099328,1392.864058455207,1373.4234056009484,1352.9178724114533,1332.3542894250413,1312.7428433098814,1292.065998592336,1272.3409473204044,1251.5501529320384,1230.700443230357,1212.8227284453117,1191.8647534928837,1171.8577206631585,1150.7840906980139,{"$f":"JU166*JU162*JU7","v":1130.6610518486759},1109.4710637439955,1088.220950365622,1067.9208918037593,1046.553345985441,1026.1354983379019,1004.6498056568242,983.10308908148204,963.51588900340028,941.85330206003994,921.13951731047155,899.35698870828958,878.52289769437982,856.61969706512048,834.65420394748594,813.63659155472817,791.54931091457865,770.40954053254711,748.19973026009313,725.92669426969678,706.62132911637707,684.2313659967449,662.78799343693038,640.27365837012462,618.70553519398902,596.06606963878244,573.36207174238848,551.60370760592241,528.77342112185568,506.88838363724045,483.9310378218031,460.90819064293942,440.85073142715589,417.70638411904469,395.50632996913538,372.23300861135732,349.90358712037209,326.50050387962199,303.03056155627939,280.50391885677436,256.90301225484114,234.24500565466229,210.51233425888404,186.71179754353085,165.87427731936694,141.94748999079135,118.96260924360864,94.902067122410941,71.783023087828951,47.587907884499622,23.323516515933385,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"MG166*MG162*MG7","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"OS166*OS162*OS7","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"RE166*RE162*RE7","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,329357.4138118102,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167-EJ168","v":0},0,0,0,0,0,0,0,0,0,0,0,3360,3345.0211805203612,3331.0112879502694,3315.952839767358,3300.8527179894872,3288.7418872369835,3273.5681469924134,3259.3627542892382,3244.1082247900831,3229.8218018448747,3214.4860003597014,3199.1076997725781,3184.6971358097853,3169.2368222147384,3154.7440004119517,3139.2011833758761,3123.6152486066444,3111.017156192258,3095.3547010683174,3080.6591357066259,3064.912971193412,3050.1334462874174,3034.3030712887121,3018.4287210144043,3003.5206265549373,2987.5612970029047,2972.5679691169689,2956.5231511906472,2940.433716028007,2927.3306190058065,2911.1616503331711,2895.9580577401512,2879.7023475558899,2864.4117537666648,2848.0687818846491,2831.6803019235745,2816.2565401549746,2799.7800008369504,2784.2679158780356,2767.7027887059353,2751.0914872431663,2736.4545988162131,2719.7572671497119,2704.0237285426251,2687.2364843416563,2671.4127635345221,2654.5350666186605,2637.6102585768376,2621.6485606333417,2604.6324719826939,2588.5792194534574,2571.4713013769274,{"$f":"GV167-GV168","v":2554.3155805627111},2540.1430023607695,2522.9013469209845,2506.6218518816104,2489.2870134473351,2472.9140554472147,2455.4854732033277,2438.0081265063286,2421.4922313715833,2403.9202817678265,2387.3094992809174,2369.6423769824696,2351.9257724053818,2337.190625605816,2319.3847114227137,2302.5392621661899,2284.6367686955377,2267.6944494771064,2249.694794452897,2231.6446580160618,2214.5542507669807,2196.4060612418607,2179.217305576436,2160.9704713745377,2142.6724106835686,2127.3540580564209,2108.9631828109368,2091.5310117182421,2073.0400300806914,2055.5074507896888,2036.9157581942247,2018.2718010763124,2000.585784407009,1981.8401910749544,1964.0522315500091,1945.2043877517658,1926.3035060249615,1909.3701520484058,1890.3694478289342,1872.3256078773518,1853.2211116816181,1835.0731662998869,1815.8642502289802,1796.601206379765,1778.294233833109,1758.925809568359,1740.5131381269146,1721.0386954806781,1701.5093220074029,1684.9559405524913,1665.3263086883262,1646.6516414024818,1626.9144121755444,1608.1318220388066,1588.286343442677,1568.3848132319933,1549.4374244019134,1529.4266478263278,1510.3696819213701,1490.2489965138009,1470.0714258162909,1452.8678864891531,1432.586129899609,1413.2573648099328,{"$f":"JH167-JH168","v":1392.864058455207},1373.4234056009484,1352.9178724114533,1332.3542894250413,1312.7428433098814,1292.065998592336,1272.3409473204044,1251.5501529320384,1230.700443230357,1212.8227284453117,1191.8647534928837,1171.8577206631585,1150.7840906980139,1130.6610518486759,1109.4710637439955,1088.220950365622,1067.9208918037593,1046.553345985441,1026.1354983379019,1004.6498056568242,983.10308908148204,963.51588900340028,941.85330206003994,921.13951731047155,899.35698870828958,878.52289769437982,856.61969706512048,834.65420394748594,813.63659155472817,791.54931091457865,770.40954053254711,748.19973026009313,725.92669426969678,706.62132911637707,684.2313659967449,662.78799343693038,640.27365837012462,618.70553519398902,596.06606963878244,573.36207174238848,551.60370760592241,528.77342112185568,506.88838363724045,483.9310378218031,460.90819064293942,440.85073142715589,417.70638411904469,395.50632996913538,372.23300861135732,349.90358712037209,326.50050387962199,303.03056155627939,280.50391885677436,256.90301225484114,234.24500565466229,210.51233425888404,186.71179754353085,165.87427731936694,141.94748999079135,118.96260924360864,94.902067122410941,71.783023087828951,47.587907884499622,23.323516515933385,{"$f":"LT167-LT168","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"OF167-OF168","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"QR167-QR168","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":180},{"$f":"LOOKUP(F171,110:110,165:165)","v":-1.1924385034944862E-8},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,{"$f":"IF(EI110,EI167+EI164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,7853.645843891657,7547.9889515479372,7848.5457428237269,7845.9893731285683,6934.1019437406485,7840.8639606080224,7535.1859579448665,7835.7216040358144,7530.0351083526966,7830.5622473967687,7827.9761764968198,7522.2768886104022,7822.7912143238127,7517.0833630508187,7817.5891112345234,7814.981614145463,6903.0429729225925,7809.753693374505,7504.0243095756887,7804.508489670854,7498.7704429916748,7799.2459458990252,7796.608153581079,7490.8570588545372,7791.31949216461,7485.5596627837604,7786.013347013537,7783.3536999826956,6871.3628226881729,7778.0212207963177,7472.2394282391269,7772.6711130185922,7466.880484323432,7767.3033183713287,7764.6127702070225,7458.8088325035496,7759.2183355622246,7453.4054885113601,7753.8060675081288,7751.0932275366704,7142.1580153291889,7745.6540987665667,7439.8188492758336,7740.196988833286,7434.3527264818258,7734.7218382930769,7731.9774791654845,7426.1196416255461,7726.4751558277922,7420.6082307535107,7720.9546424126129,{"$f":"IF(GU110,GU167+GU164)","v":7718.1875456417238},6806.0890411451774,7712.6396342962198,7406.7498587332739,7707.0733821642734,7401.1744134833862,7701.4887286132598,7698.6894823031162,7392.7766669299817,7693.0771124986695,7387.1550278405066,7687.4461888151882,7684.6237501088817,6772.4698122752106,7678.964880536465,7373.0194883798649,7673.2873033618816,7367.3325342249791,7667.5909567398485,7664.7357255035004,7358.7668327405054,7659.0111083029651,7353.0327608692414,7653.2675661458143,7650.3886786653811,6738.1781988278435,7644.6166317015159,7338.6145106193862,7638.8255029834399,7332.8138173814032,7633.0152294289664,7630.1028935678924,7324.0768018672406,7624.2637840233465,7318.2280485585497,7618.4053710230519,7615.4689057930118,7006.3096989916539,7609.5814178898681,7303.5214333036984,7603.6744665974302,7297.6047262009542,7597.7479875718664,7594.7774049935724,7288.6929703765081,7588.8215132581336,7282.7272420016452,7582.8459319978338,7579.8507374631927,6667.5237584808883,7573.845499801987,7267.7264944416966,7567.820409483701,7261.6914531968969,7561.7754008776265,7558.7454066477649,7252.6014622559633,7552.6703970776198,7246.5164193136025,7546.5753041921134,7543.5202057667793,6631.133223957635,7537.3948633523487,7231.2156568024548,{"$f":"IF(JG110,JG167+JG164)","v":7531.2492712276962},7225.0599147327603,7525.0833624495008,7521.9927683350415,7215.7881239730068,7515.7962585734931,7209.5813801717995,7509.5792638302773,7506.4630634364357,6594.0148787439175,7500.2152141737188,7193.9746024104297,7493.9467102065737,7187.6957454993408,7487.6574832528122,7484.5050772560653,7178.2385189243923,7478.184637299285,7171.9076402471601,7471.8433026612038,7468.6647782594864,6859.2631125060489,7462.2919720115142,7155.9887269305609,7455.898097965026,7149.5842928812508,7449.4830864721898,7446.2676323555079,7139.9379217748028,7439.8207835995927,7133.4804255240269,7433.3526222687497,7430.1105273789981,6517.5362402655728,7423.6102650060657,7117.2431339410969,7417.0885134786477,7110.7106112108004,7410.5452017559564,7407.2654385569404,7100.8713126822249,7400.6896528259058,7094.2846665064317,7394.0921282684467,7390.7851914808989,6478.1459553780142,7384.1549238605094,7077.7226290918434,7377.5027373025432,7071.0594559069405,7370.8285593453975,7367.4832008824005,7061.0233714077931,7360.7758994367459,7054.3049923084845,7354.0464243881379,7350.6733488648397,6437.9678647927039,7343.9104758920421,7037.4117141456045,7337.125245602916,7030.6152774970042,7330.3175840866279,7326.9053184543709,{"$f":"IF(LS110,LS167+LS164)","v":7020.3784713078721},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":688759.00756562804},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"GU70","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"JG70","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"LS70","v":10255.796238770683},10693.594914060235,10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,{"$f":"OE70","v":10361.276113492031},9027.3176771699091,10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,{"$f":"QQ70","v":9986.3809516934398},9537.4033455319095,9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169+EJ164","v":0},0,0,0,0,0,0,0,0,0,0,0,7853.645843891657,7547.9889515479372,7848.5457428237269,7845.9893731285683,6934.1019437406485,7840.8639606080224,7535.1859579448665,7835.7216040358144,7530.0351083526966,7830.5622473967687,7827.9761764968198,7522.2768886104022,7822.7912143238127,7517.0833630508187,7817.5891112345234,7814.981614145463,6903.0429729225925,7809.753693374505,7504.0243095756887,7804.508489670854,7498.7704429916748,7799.2459458990252,7796.608153581079,7490.8570588545372,7791.31949216461,7485.5596627837604,7786.013347013537,7783.3536999826956,6871.3628226881729,7778.0212207963177,7472.2394282391269,7772.6711130185922,7466.880484323432,7767.3033183713287,7764.6127702070225,7458.8088325035496,7759.2183355622246,7453.4054885113601,7753.8060675081288,7751.0932275366704,7142.1580153291889,7745.6540987665667,7439.8188492758336,7740.196988833286,7434.3527264818258,7734.7218382930769,7731.9774791654845,7426.1196416255461,7726.4751558277922,7420.6082307535107,7720.9546424126129,7718.1875456417238,{"$f":"GV169+GV164","v":6806.0890411451774},7712.6396342962198,7406.7498587332739,7707.0733821642734,7401.1744134833862,7701.4887286132598,7698.6894823031162,7392.7766669299817,7693.0771124986695,7387.1550278405066,7687.4461888151882,7684.6237501088817,6772.4698122752106,7678.964880536465,7373.0194883798649,7673.2873033618816,7367.3325342249791,7667.5909567398485,7664.7357255035004,7358.7668327405054,7659.0111083029651,7353.0327608692414,7653.2675661458143,7650.3886786653811,6738.1781988278435,7644.6166317015159,7338.6145106193862,7638.8255029834399,7332.8138173814032,7633.0152294289664,7630.1028935678924,7324.0768018672406,7624.2637840233465,7318.2280485585497,7618.4053710230519,7615.4689057930118,7006.3096989916539,7609.5814178898681,7303.5214333036984,7603.6744665974302,7297.6047262009542,7597.7479875718664,7594.7774049935724,7288.6929703765081,7588.8215132581336,7282.7272420016452,7582.8459319978338,7579.8507374631927,6667.5237584808883,7573.845499801987,7267.7264944416966,7567.820409483701,7261.6914531968969,7561.7754008776265,7558.7454066477649,7252.6014622559633,7552.6703970776198,7246.5164193136025,7546.5753041921134,7543.5202057667793,6631.133223957635,7537.3948633523487,7231.2156568024548,7531.2492712276962,{"$f":"JH169+JH164","v":7225.0599147327603},7525.0833624495008,7521.9927683350415,7215.7881239730068,7515.7962585734931,7209.5813801717995,7509.5792638302773,7506.4630634364357,6594.0148787439175,7500.2152141737188,7193.9746024104297,7493.9467102065737,7187.6957454993408,7487.6574832528122,7484.5050772560653,7178.2385189243923,7478.184637299285,7171.9076402471601,7471.8433026612038,7468.6647782594864,6859.2631125060489,7462.2919720115142,7155.9887269305609,7455.898097965026,7149.5842928812508,7449.4830864721898,7446.2676323555079,7139.9379217748028,7439.8207835995927,7133.4804255240269,7433.3526222687497,7430.1105273789981,6517.5362402655728,7423.6102650060657,7117.2431339410969,7417.0885134786477,7110.7106112108004,7410.5452017559564,7407.2654385569404,7100.8713126822249,7400.6896528259058,7094.2846665064317,7394.0921282684467,7390.7851914808989,6478.1459553780142,7384.1549238605094,7077.7226290918434,7377.5027373025432,7071.0594559069405,7370.8285593453975,7367.4832008824005,7061.0233714077931,7360.7758994367459,7054.3049923084845,7354.0464243881379,7350.6733488648397,6437.9678647927039,7343.9104758920421,7037.4117141456045,7337.125245602916,7030.6152774970042,7330.3175840866279,7326.9053184543709,7020.3784713078721,{"$f":"LT169+LT164","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"OF169+OF164","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"QR169+QR164","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ187-EJ188-EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,3619.4380981790227,3478.5727952216293,3617.0876611365647,3615.9095303611775,3195.6562914474034,3613.547428260511,3472.6723963828244,3611.1775173093629,3470.2985713310627,3608.7997716925329,3607.6079527939064,3466.7231113895978,3605.2184065882802,3464.3296186541374,3602.8209608049729,3601.6192674140784,3181.3424269692205,3599.2099232713972,3458.3112118385543,3596.7926141012267,3455.8899102857586,3594.3673135720601,3593.1516582954609,3452.2429411454614,3590.714321165724,3449.8015785552943,3588.2689264667497,3587.0431992080357,3166.7422852014743,3584.5856681825026,3443.6628036033999,3582.1200128289292,3441.1930760195482,3579.6462062891787,3578.4062379070474,3437.473167496446,3575.920154034714,3434.9829776544739,3573.4258514417616,3572.1756096378722,3291.5411947182492,3569.6689279918282,3428.7214272035426,3567.1539595311842,3426.2023050680127,3564.6306768606373,3563.3659091108648,3422.4079983744487,3560.8301035610848,3419.8680047356393,3558.2859149162741,3557.0106682763089,{"$f":"GV187-GV188-GV189","v":3136.6601531032093},3554.4538529973415,3413.4812232756885,3551.8885851674841,3410.9117186974472,3549.3148368435268,3548.0247737387599,3407.0415258700123,3545.4382520779836,3404.4507323584239,3542.8431796602754,3541.5424280875104,3121.1663658581419,3538.9344765029655,3397.9362152692756,3536.3179033165106,3395.3153205994695,3533.6926800260735,3532.3768156592105,3391.3677239154867,3529.7385635652199,3388.7251145336677,3527.0915896991573,3525.7648230949371,3105.3627028681749,3523.1047124787019,3382.0803071027358,3520.4358078285186,3379.406994539534,3517.7580800722726,3516.4158984180713,3375.38044592187,3513.7248812822008,3372.6849843524151,3511.0249679388171,3509.6716660025122,3228.9340207382829,3506.9583531739527,3365.9072807728644,3504.2360704307639,3363.180501958399,3501.5047881193941,3500.1357628321093,3359.0734223683821,3497.3909253535221,3356.324051567537,3494.6370137432696,3493.2566457682397,3072.8008356436449,3490.4890666831079,3349.4107939163951,3487.7123382850559,3346.6294795256408,3484.9264303274595,3483.5300245344288,3342.4402583438241,3480.7302903062682,3339.635900126963,3477.9213004638123,3476.5133251292809,3056.0298620493868,3473.6903944624464,3332.5843773227971,3470.858131496434,{"$f":"JH187-JH188-JH189","v":3329.7474366442284},3468.0165053796845,3466.5921714707929,3325.4744310387741,3463.7364425580708,3322.6139856575755,3460.8712729187646,3459.4351380775433,3038.9234689832447,3456.5557487973729,3315.4214323973265,3453.6668405720393,3312.5277529051873,3450.768381932955,3449.3155613458866,3308.1692871876239,3446.4027178549086,3305.2516328988004,3443.4802448228165,3442.0153872847714,3161.1660021756525,3439.0784102189964,3297.915228573348,3436.1317238291558,3294.9636754913645,3433.1752960172907,3431.6934190184802,3290.5180404594503,3428.722318657683,3287.5420330848501,3425.7413961649499,3424.2472414761432,3003.6774567097627,3421.2515248690524,3280.0589006728887,3418.2459047514167,3277.0483165292653,3415.230348383313,3413.7188338445267,3272.5137687967135,3410.6883114765133,3269.4782412746226,3407.6477705339257,3406.1237327513418,2985.5240155368274,3403.0681018121104,3261.8454462144209,3400.0023692921213,3258.7746503879252,3396.9265017966563,3395.3847569670934,3254.1494117007223,3392.2936241517209,3251.0531736281891,3389.1922723902808,3387.6377538520455,2967.0075055404332,3384.5210102940291,3243.2677226667838,3381.3939631236408,3240.1355109237584,3378.2565782782658,3376.6839985521119,3235.4177674628108,{"$f":"LT187-LT188-LT189","v":10693.594914060275},10245.785329255446,10683.567470714024,10678.54132477126,9787.906877739837,10668.46411590983,10220.613025548675,10658.353592901125,10210.485804189215,10648.209645612229,10643.125103346651,10195.232163546136,10632.930812341478,10185.021035840551,10622.702820128303,10617.576151266683,9284.0410152946315,10607.297398228024,10159.345286059644,10596.984664759146,10149.015520272997,10586.637838524472,10581.45160541358,10133.456806817056,10571.053428588304,10123.041456557359,10560.620876530866,10555.391674292016,9221.7538356005207,10544.907346192582,10096.852191780836,10534.388358054326,10086.315830678453,10523.834595294957,10518.544637521849,10070.445942953394,10507.938497160067,10059.822285688504,10497.297294061482,10491.963507777851,9158.2209123125285,10481.269493116431,10033.10923561645,10470.54012521541,10022.36214729202,10459.775287200853,10454.379530272283,10006.174861812458,10443.561267103265,9995.3387314022712,10432.707239942707,10427.266777933406,9536.2173305587748,10416.358882978757,9968.0914203287757,10405.414927719714,9957.1293902378584,10394.434792944869,10388.931120877725,9940.6183590487053,10377.896492445328,9929.5655060303143,10366.825384741558,10361.276113492071,{"$f":"OF187-OF188-OF189","v":9027.3176771699491},10350.150060638329,9901.7732487353478,10338.987226274106,9890.591978042612,10327.787488803762,10322.17374329528,9873.7507262296767,10310.918422294231,9862.4768161509182,10299.625892436386,10293.96563576191,8959.8960307133457,10282.617061851091,9834.1287137100517,10271.230970799585,9822.7238176034607,10259.807238579835,10254.08121816118,9805.5457407542672,10242.600790740113,9794.0463524739316,10231.082410285111,10225.308948477144,8891.1259513276091,10213.73340308811,9765.1312879842499,10202.119590215574,9753.4982939555284,10190.467383351428,10184.626842524402,9735.9766555693495,10172.916806554913,9724.2472795234098,10161.168058490812,10155.279127446685,9263.7804703541588,10143.47207114987,9694.7539137439326,10131.625982019883,9682.8882598346354,10119.740731018454,10113.783379374887,9665.0161886807327,10101.839142686007,9653.0522251138755,10089.855419660626,10083.848709995616,8749.4320797612399,10071.805512572866,9622.9689920188084,10059.722501660279,9610.866025031326,10047.599545638821,10041.523046962382,9592.6365124543463,10029.339925539727,9580.4332696161491,10017.116528053835,10010.989684195527,8676.4527213564616,9998.70562282432,9549.748371859183,9986.3809516934798,{"$f":"QR187-QR188-QR189","v":9537.4033455319495},9974.0155365515948,9967.8175079016255,9518.8092427034298,9955.3907240505177,9506.36193500847,9942.9228586149093,9936.6734778794344,8602.0137757835873,9924.1437352808043,9475.0633392963628,9911.5725707273486,9462.4714124425864,9898.9598472826237,9892.6378580596574,9443.5054275574967,9879.9625385315267,9430.8091737086361,9867.2453157872042,9860.8709474370207,8968.8860512992578,9848.0906099864187,9398.8846060822871,9835.2680221418923,9386.0408406914357,9822.4030442282747,9815.9546152208477,9366.6955361086439,9803.0257893021535,9353.7453571828082,9790.0542221029464,9783.5523663857584,8448.6397723252412,9770.5164221861432,9321.1822982039303,9757.4373825847269,9308.0816575052613,9744.315105112837,9737.7377075252607,9288.3494468308145,9724.5503050881925,9275.1402643264591,9711.3193065450014,9704.6874137134691,8369.644567771742,9691.3907506298638,9241.925944168006,9678.0501302364173,9228.5632906553637,9664.6654072150905,9657.9564616757634,9208.4364357674276,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190+EJ191-EJ192","v":0},0,0,0,0,0,0,0,0,0,0,0,3619.4380981790227,3478.5727952216293,3617.0876611365647,3615.9095303611775,3195.6562914474034,3613.547428260511,3472.6723963828244,3611.1775173093629,3470.2985713310627,3608.7997716925329,3607.6079527939064,3466.7231113895978,3605.2184065882802,3464.3296186541374,3602.8209608049729,3601.6192674140784,3181.3424269692205,3599.2099232713972,3458.3112118385543,3596.7926141012267,3455.8899102857586,3594.3673135720601,3593.1516582954609,3452.2429411454614,3590.714321165724,3449.8015785552943,3588.2689264667497,3587.0431992080357,3166.7422852014743,3584.5856681825026,3443.6628036033999,3582.1200128289292,3441.1930760195482,3579.6462062891787,3578.4062379070474,3437.473167496446,3575.920154034714,3434.9829776544739,3573.4258514417616,3572.1756096378722,3291.5411947182492,3569.6689279918282,3428.7214272035426,3567.1539595311842,3426.2023050680127,3564.6306768606373,3563.3659091108648,3422.4079983744487,3560.8301035610848,3419.8680047356393,3558.2859149162741,3557.0106682763089,{"$f":"GV190+GV191-GV192","v":3136.6601531032093},3554.4538529973415,3413.4812232756885,3551.8885851674841,3410.9117186974472,3549.3148368435268,3548.0247737387599,3407.0415258700123,3545.4382520779836,3404.4507323584239,3542.8431796602754,3541.5424280875104,3121.1663658581419,3538.9344765029655,3397.9362152692756,3536.3179033165106,3395.3153205994695,3533.6926800260735,3532.3768156592105,3391.3677239154867,3529.7385635652199,3388.7251145336677,3527.0915896991573,3525.7648230949371,3105.3627028681749,3523.1047124787019,3382.0803071027358,3520.4358078285186,3379.406994539534,3517.7580800722726,3516.4158984180713,3375.38044592187,3513.7248812822008,3372.6849843524151,3511.0249679388171,3509.6716660025122,3228.9340207382829,3506.9583531739527,3365.9072807728644,3504.2360704307639,3363.180501958399,3501.5047881193941,3500.1357628321093,3359.0734223683821,3497.3909253535221,3356.324051567537,3494.6370137432696,3493.2566457682397,3072.8008356436449,3490.4890666831079,3349.4107939163951,3487.7123382850559,3346.6294795256408,3484.9264303274595,3483.5300245344288,3342.4402583438241,3480.7302903062682,3339.635900126963,3477.9213004638123,3476.5133251292809,3056.0298620493868,3473.6903944624464,3332.5843773227971,3470.858131496434,{"$f":"JH190+JH191-JH192","v":3329.7474366442284},3468.0165053796845,3466.5921714707929,3325.4744310387741,3463.7364425580708,3322.6139856575755,3460.8712729187646,3459.4351380775433,3038.9234689832447,3456.5557487973729,3315.4214323973265,3453.6668405720393,3312.5277529051873,3450.768381932955,3449.3155613458866,3308.1692871876239,3446.4027178549086,3305.2516328988004,3443.4802448228165,3442.0153872847714,3161.1660021756525,3439.0784102189964,3297.915228573348,3436.1317238291558,3294.9636754913645,3433.1752960172907,3431.6934190184802,3290.5180404594503,3428.722318657683,3287.5420330848501,3425.7413961649499,3424.2472414761432,3003.6774567097627,3421.2515248690524,3280.0589006728887,3418.2459047514167,3277.0483165292653,3415.230348383313,3413.7188338445267,3272.5137687967135,3410.6883114765133,3269.4782412746226,3407.6477705339257,3406.1237327513418,2985.5240155368274,3403.0681018121104,3261.8454462144209,3400.0023692921213,3258.7746503879252,3396.9265017966563,3395.3847569670934,3254.1494117007223,3392.2936241517209,3251.0531736281891,3389.1922723902808,3387.6377538520455,2967.0075055404332,3384.5210102940291,3243.2677226667838,3381.3939631236408,3240.1355109237584,3378.2565782782658,3376.6839985521119,3235.4177674628108,{"$f":"LT190+LT191-LT192","v":10693.594914060275},10245.785329255446,10683.567470714024,10678.54132477126,9787.906877739837,10668.46411590983,10220.613025548675,10658.353592901125,10210.485804189215,10648.209645612229,10643.125103346651,10195.232163546136,10632.930812341478,10185.021035840551,10622.702820128303,10617.576151266683,9284.0410152946315,10607.297398228024,10159.345286059644,10596.984664759146,10149.015520272997,10586.637838524472,10581.45160541358,10133.456806817056,10571.053428588304,10123.041456557359,10560.620876530866,10555.391674292016,9221.7538356005207,10544.907346192582,10096.852191780836,10534.388358054326,10086.315830678453,10523.834595294957,10518.544637521849,10070.445942953394,10507.938497160067,10059.822285688504,10497.297294061482,10491.963507777851,9158.2209123125285,10481.269493116431,10033.10923561645,10470.54012521541,10022.36214729202,10459.775287200853,10454.379530272283,10006.174861812458,10443.561267103265,9995.3387314022712,10432.707239942707,10427.266777933406,9536.2173305587748,10416.358882978757,9968.0914203287757,10405.414927719714,9957.1293902378584,10394.434792944869,10388.931120877725,9940.6183590487053,10377.896492445328,9929.5655060303143,10366.825384741558,10361.276113492071,{"$f":"OF190+OF191-OF192","v":9027.3176771699491},10350.150060638329,9901.7732487353478,10338.987226274106,9890.591978042612,10327.787488803762,10322.17374329528,9873.7507262296767,10310.918422294231,9862.4768161509182,10299.625892436386,10293.96563576191,8959.8960307133457,10282.617061851091,9834.1287137100517,10271.230970799585,9822.7238176034607,10259.807238579835,10254.08121816118,9805.5457407542672,10242.600790740113,9794.0463524739316,10231.082410285111,10225.308948477144,8891.1259513276091,10213.73340308811,9765.1312879842499,10202.119590215574,9753.4982939555284,10190.467383351428,10184.626842524402,9735.9766555693495,10172.916806554913,9724.2472795234098,10161.168058490812,10155.279127446685,9263.7804703541588,10143.47207114987,9694.7539137439326,10131.625982019883,9682.8882598346354,10119.740731018454,10113.783379374887,9665.0161886807327,10101.839142686007,9653.0522251138755,10089.855419660626,10083.848709995616,8749.4320797612399,10071.805512572866,9622.9689920188084,10059.722501660279,9610.866025031326,10047.599545638821,10041.523046962382,9592.6365124543463,10029.339925539727,9580.4332696161491,10017.116528053835,10010.989684195527,8676.4527213564616,9998.70562282432,9549.748371859183,9986.3809516934798,{"$f":"QR190+QR191-QR192","v":9537.4033455319495},9974.0155365515948,9967.8175079016255,9518.8092427034298,9955.3907240505177,9506.36193500847,9942.9228586149093,9936.6734778794344,8602.0137757835873,9924.1437352808043,9475.0633392963628,9911.5725707273486,9462.4714124425864,9898.9598472826237,9892.6378580596574,9443.5054275574967,9879.9625385315267,9430.8091737086361,9867.2453157872042,9860.8709474370207,8968.8860512992578,9848.0906099864187,9398.8846060822871,9835.2680221418923,9386.0408406914357,9822.4030442282747,9815.9546152208477,9366.6955361086439,9803.0257893021535,9353.7453571828082,9790.0542221029464,9783.5523663857584,8448.6397723252412,9770.5164221861432,9321.1822982039303,9757.4373825847269,9308.0816575052613,9744.315105112837,9737.7377075252607,9288.3494468308145,9724.5503050881925,9275.1402643264591,9711.3193065450014,9704.6874137134691,8369.644567771742,9691.3907506298638,9241.925944168006,9678.0501302364173,9228.5632906553637,9664.6654072150905,9657.9564616757634,9208.4364357674276,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":2155233.784150437},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-14000,-14000,-14000,-14000,-14000,-14000,{"$f":"EJ193-EJ152","v":-14000},-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,-14000,3619.4380981790227,3478.5727952216293,3617.0876611365647,3615.9095303611775,3195.6562914474034,3613.547428260511,3472.6723963828244,3611.1775173093629,3470.2985713310627,3608.7997716925329,3607.6079527939064,3466.7231113895978,3605.2184065882802,3464.3296186541374,3602.8209608049729,3601.6192674140784,3181.3424269692205,3599.2099232713972,3458.3112118385543,3596.7926141012267,3455.8899102857586,3594.3673135720601,3593.1516582954609,3452.2429411454614,3590.714321165724,3449.8015785552943,3588.2689264667497,3587.0431992080357,3166.7422852014743,3584.5856681825026,3443.6628036033999,3582.1200128289292,3441.1930760195482,3579.6462062891787,3578.4062379070474,3437.473167496446,3575.920154034714,3434.9829776544739,3573.4258514417616,3572.1756096378722,3291.5411947182492,3569.6689279918282,3428.7214272035426,3567.1539595311842,3426.2023050680127,3564.6306768606373,3563.3659091108648,3422.4079983744487,3560.8301035610848,3419.8680047356393,3558.2859149162741,3557.0106682763089,{"$f":"GV193-GV152","v":3136.6601531032093},3554.4538529973415,3413.4812232756885,3551.8885851674841,3410.9117186974472,3549.3148368435268,3548.0247737387599,3407.0415258700123,3545.4382520779836,3404.4507323584239,3542.8431796602754,3541.5424280875104,3121.1663658581419,3538.9344765029655,3397.9362152692756,3536.3179033165106,3395.3153205994695,3533.6926800260735,3532.3768156592105,3391.3677239154867,3529.7385635652199,3388.7251145336677,3527.0915896991573,3525.7648230949371,3105.3627028681749,3523.1047124787019,3382.0803071027358,3520.4358078285186,3379.406994539534,3517.7580800722726,3516.4158984180713,3375.38044592187,3513.7248812822008,3372.6849843524151,3511.0249679388171,3509.6716660025122,3228.9340207382829,3506.9583531739527,3365.9072807728644,3504.2360704307639,3363.180501958399,3501.5047881193941,3500.1357628321093,3359.0734223683821,3497.3909253535221,3356.324051567537,3494.6370137432696,3493.2566457682397,3072.8008356436449,3490.4890666831079,3349.4107939163951,3487.7123382850559,3346.6294795256408,3484.9264303274595,3483.5300245344288,3342.4402583438241,3480.7302903062682,3339.635900126963,3477.9213004638123,3476.5133251292809,3056.0298620493868,3473.6903944624464,3332.5843773227971,3470.858131496434,{"$f":"JH193-JH152","v":3329.7474366442284},3468.0165053796845,3466.5921714707929,3325.4744310387741,3463.7364425580708,3322.6139856575755,3460.8712729187646,3459.4351380775433,3038.9234689832447,3456.5557487973729,3315.4214323973265,3453.6668405720393,3312.5277529051873,3450.768381932955,3449.3155613458866,3308.1692871876239,3446.4027178549086,3305.2516328988004,3443.4802448228165,3442.0153872847714,3161.1660021756525,3439.0784102189964,3297.915228573348,3436.1317238291558,3294.9636754913645,3433.1752960172907,3431.6934190184802,3290.5180404594503,3428.722318657683,3287.5420330848501,3425.7413961649499,3424.2472414761432,3003.6774567097627,3421.2515248690524,3280.0589006728887,3418.2459047514167,3277.0483165292653,3415.230348383313,3413.7188338445267,3272.5137687967135,3410.6883114765133,3269.4782412746226,3407.6477705339257,3406.1237327513418,2985.5240155368274,3403.0681018121104,3261.8454462144209,3400.0023692921213,3258.7746503879252,3396.9265017966563,3395.3847569670934,3254.1494117007223,3392.2936241517209,3251.0531736281891,3389.1922723902808,3387.6377538520455,2967.0075055404332,3384.5210102940291,3243.2677226667838,3381.3939631236408,3240.1355109237584,3378.2565782782658,3376.6839985521119,3235.4177674628108,{"$f":"LT193-LT152","v":10693.594914060275},10245.785329255446,10683.567470714024,10678.54132477126,9787.906877739837,10668.46411590983,10220.613025548675,10658.353592901125,10210.485804189215,10648.209645612229,10643.125103346651,10195.232163546136,10632.930812341478,10185.021035840551,10622.702820128303,10617.576151266683,9284.0410152946315,10607.297398228024,10159.345286059644,10596.984664759146,10149.015520272997,10586.637838524472,10581.45160541358,10133.456806817056,10571.053428588304,10123.041456557359,10560.620876530866,10555.391674292016,9221.7538356005207,10544.907346192582,10096.852191780836,10534.388358054326,10086.315830678453,10523.834595294957,10518.544637521849,10070.445942953394,10507.938497160067,10059.822285688504,10497.297294061482,10491.963507777851,9158.2209123125285,10481.269493116431,10033.10923561645,10470.54012521541,10022.36214729202,10459.775287200853,10454.379530272283,10006.174861812458,10443.561267103265,9995.3387314022712,10432.707239942707,10427.266777933406,9536.2173305587748,10416.358882978757,9968.0914203287757,10405.414927719714,9957.1293902378584,10394.434792944869,10388.931120877725,9940.6183590487053,10377.896492445328,9929.5655060303143,10366.825384741558,10361.276113492071,{"$f":"OF193-OF152","v":9027.3176771699491},10350.150060638329,9901.7732487353478,10338.987226274106,9890.591978042612,10327.787488803762,10322.17374329528,9873.7507262296767,10310.918422294231,9862.4768161509182,10299.625892436386,10293.96563576191,8959.8960307133457,10282.617061851091,9834.1287137100517,10271.230970799585,9822.7238176034607,10259.807238579835,10254.08121816118,9805.5457407542672,10242.600790740113,9794.0463524739316,10231.082410285111,10225.308948477144,8891.1259513276091,10213.73340308811,9765.1312879842499,10202.119590215574,9753.4982939555284,10190.467383351428,10184.626842524402,9735.9766555693495,10172.916806554913,9724.2472795234098,10161.168058490812,10155.279127446685,9263.7804703541588,10143.47207114987,9694.7539137439326,10131.625982019883,9682.8882598346354,10119.740731018454,10113.783379374887,9665.0161886807327,10101.839142686007,9653.0522251138755,10089.855419660626,10083.848709995616,8749.4320797612399,10071.805512572866,9622.9689920188084,10059.722501660279,9610.866025031326,10047.599545638821,10041.523046962382,9592.6365124543463,10029.339925539727,9580.4332696161491,10017.116528053835,10010.989684195527,8676.4527213564616,9998.70562282432,9549.748371859183,9986.3809516934798,{"$f":"QR193-QR152","v":9537.4033455319495},9974.0155365515948,9967.8175079016255,9518.8092427034298,9955.3907240505177,9506.36193500847,9942.9228586149093,9936.6734778794344,8602.0137757835873,9924.1437352808043,9475.0633392963628,9911.5725707273486,9462.4714124425864,9898.9598472826237,9892.6378580596574,9443.5054275574967,9879.9625385315267,9430.8091737086361,9867.2453157872042,9860.8709474370207,8968.8860512992578,9848.0906099864187,9398.8846060822871,9835.2680221418923,9386.0408406914357,9822.4030442282747,9815.9546152208477,9366.6955361086439,9803.0257893021535,9353.7453571828082,9790.0542221029464,9783.5523663857584,8448.6397723252412,9770.5164221861432,9321.1822982039303,9757.4373825847269,9308.0816575052613,9744.315105112837,9737.7377075252607,9288.3494468308145,9724.5503050881925,9275.1402643264591,9711.3193065450014,9704.6874137134691,8369.644567771742,9691.3907506298638,9241.925944168006,9678.0501302364173,9228.5632906553637,9664.6654072150905,9657.9564616757634,9208.4364357674276,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.3916806222463496E-2},{"$f":"(1+F198)^months-1","v":0.18039635942137688},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.0147208672826054E-3},{"$f":"(1+F200)^months-1","v":3.678256313073125E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-56000,-56000,-56000,-56000,-56000,-56000,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":-56000},-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,-56000,7853.645843891657,7547.9889515479372,7848.5457428237269,7845.9893731285683,6934.1019437406485,7840.8639606080224,7535.1859579448665,7835.7216040358144,7530.0351083526966,7830.5622473967687,7827.9761764968198,7522.2768886104022,7822.7912143238127,7517.0833630508187,7817.5891112345234,7814.981614145463,6903.0429729225925,7809.753693374505,7504.0243095756887,7804.508489670854,7498.7704429916748,7799.2459458990252,7796.608153581079,7490.8570588545372,7791.31949216461,7485.5596627837604,7786.013347013537,7783.3536999826956,6871.3628226881729,7778.0212207963177,7472.2394282391269,7772.6711130185922,7466.880484323432,7767.3033183713287,7764.6127702070225,7458.8088325035496,7759.2183355622246,7453.4054885113601,7753.8060675081288,7751.0932275366704,7142.1580153291889,7745.6540987665667,7439.8188492758336,7740.196988833286,7434.3527264818258,7734.7218382930769,7731.9774791654845,7426.1196416255461,7726.4751558277922,7420.6082307535107,7720.9546424126129,7718.1875456417238,{"$f":"GV188+GV189-GV191+GV192-GV151","v":6806.0890411451774},7712.6396342962198,7406.7498587332739,7707.0733821642734,7401.1744134833862,7701.4887286132598,7698.6894823031162,7392.7766669299817,7693.0771124986695,7387.1550278405066,7687.4461888151882,7684.6237501088817,6772.4698122752106,7678.964880536465,7373.0194883798649,7673.2873033618816,7367.3325342249791,7667.5909567398485,7664.7357255035004,7358.7668327405054,7659.0111083029651,7353.0327608692414,7653.2675661458143,7650.3886786653811,6738.1781988278435,7644.6166317015159,7338.6145106193862,7638.8255029834399,7332.8138173814032,7633.0152294289664,7630.1028935678924,7324.0768018672406,7624.2637840233465,7318.2280485585497,7618.4053710230519,7615.4689057930118,7006.3096989916539,7609.5814178898681,7303.5214333036984,7603.6744665974302,7297.6047262009542,7597.7479875718664,7594.7774049935724,7288.6929703765081,7588.8215132581336,7282.7272420016452,7582.8459319978338,7579.8507374631927,6667.5237584808883,7573.845499801987,7267.7264944416966,7567.820409483701,7261.6914531968969,7561.7754008776265,7558.7454066477649,7252.6014622559633,7552.6703970776198,7246.5164193136025,7546.5753041921134,7543.5202057667793,6631.133223957635,7537.3948633523487,7231.2156568024548,7531.2492712276962,{"$f":"JH188+JH189-JH191+JH192-JH151","v":7225.0599147327603},7525.0833624495008,7521.9927683350415,7215.7881239730068,7515.7962585734931,7209.5813801717995,7509.5792638302773,7506.4630634364357,6594.0148787439175,7500.2152141737188,7193.9746024104297,7493.9467102065737,7187.6957454993408,7487.6574832528122,7484.5050772560653,7178.2385189243923,7478.184637299285,7171.9076402471601,7471.8433026612038,7468.6647782594864,6859.2631125060489,7462.2919720115142,7155.9887269305609,7455.898097965026,7149.5842928812508,7449.4830864721898,7446.2676323555079,7139.9379217748028,7439.8207835995927,7133.4804255240269,7433.3526222687497,7430.1105273789981,6517.5362402655728,7423.6102650060657,7117.2431339410969,7417.0885134786477,7110.7106112108004,7410.5452017559564,7407.2654385569404,7100.8713126822249,7400.6896528259058,7094.2846665064317,7394.0921282684467,7390.7851914808989,6478.1459553780142,7384.1549238605094,7077.7226290918434,7377.5027373025432,7071.0594559069405,7370.8285593453975,7367.4832008824005,7061.0233714077931,7360.7758994367459,7054.3049923084845,7354.0464243881379,7350.6733488648397,6437.9678647927039,7343.9104758920421,7037.4117141456045,7337.125245602916,7030.6152774970042,7330.3175840866279,7326.9053184543709,7020.3784713078721,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"OF188+OF189-OF191+OF192-OF151","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,{"$f":"QR188+QR189-QR191+QR192-QR151","v":-3.9747950116482874E-11},-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,-3.9747950116482874E-11,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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(EI7,EI5,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"},{"$error":"#N/A"},"2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31",{"$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",{"$f":"IF(OE7,OE5,NA())","v":"2057-01-31"},"2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30",{"$f":"IF(QQ7,QQ5,NA())","v":"2062-05-31"},"2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 11 - Wind  4'!E1)","v":"Project 11 - Wind  4"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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":"EJ220","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"},"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",{"$f":"GV220","v":"2041-02-28"},"2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31",{"$f":"JH220","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",{"$f":"LT220","v":"2051-10-31"},"2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31",{"$f":"OF220","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",{"$f":"QR220","v":"2062-06-30"},"2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,{"$f":"EI238","v":427906.46602403157},501096.69724076183,574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"GU238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"JG238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"LS238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"OE238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"QQ238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"TC238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"VO238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"YA238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"AAM238","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":7.4554405460913742E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,521.88083822639624,1047.6525280143337,1577.3440773763029,2110.9847105923077,{"$f":"EI235*$F$236*EI6","v":2648.6038698222328},3190.2312167302362,3735.8966341212495,4285.6302275896796,4839.462327180403,5397.4234890621419,5959.5444972133173,6525.8563651204731,7096.390337489358,7671.1778919687631,8250.2507408872207,8833.6408330026479,9421.3803552650206,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":1260000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,70000,70000,70000,70000,{"$f":"EI46","v":70000},70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,70000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000,140521.88083822641,211569.53336624074,283146.87744361704,355257.86215420935,427906.46602403157,{"$f":"SUM(EJ235:EJ237)","v":501096.69724076183},574832.59387488314,649118.22410247277,723957.6864296532,799355.10991871532,875314.65441592864,951840.51078104915,1028936.9011185385,1106608.0790105071,1184858.3297513942,1263691.970584397,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(GV235:GV237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(JH235:JH237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(LT235:LT237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(OF235:OF237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(QR235:QR237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(TD235:TD237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(VP235:VP237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(YB235:YB237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,{"$f":"SUM(AAN235:AAN237)","v":1343113.350939662},1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662,1343113.350939662]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,{"$f":"EI240+EJ6","v":7},8,9,10,11,12,13,14,15,16,17,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"GU240+GV6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"JG240+JH6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"LS240+LT6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"OE240+OF6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"QQ240+QR6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"TC240+TD6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"VO240+VP6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"YA240+YB6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AAM240+AAN6","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":18},{"$f":"LOOKUP(F241,240:240,238:238)","v":1343113.350939662}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,22585.182584050672,34219.198473988974,45936.216577236446,56408.449544028466,68283.410774769698,79800.352038413024,91842.19793993776,103527.25566598508,115738.45898459213,128036.92431373872,139980.4959906642,152452.12187704706,164570.1325895318,177217.48550075493,189955.32080919316,201455.90680979163,214366.81296231685,226927.34751282673,240020.49196426291,252764.6108252235,266042.69561285799,279415.92092459806,292442.18971068272,306004.50888256985,319221.26854671881,332975.48600889702,346828.36184733297,359452.22518667363,373494.70676969195,387195.17658213573,401436.67832672468,415337.63917535299,429781.11377543933,444328.34032513911,458537.28584937664,473291.02181178972,487708.00335207215,502671.31329386635,517742.21822152898,532035.91375772853,547317.79890789301,562266.83449394768,577766.13239792082,592934.18847910862,608654.12658421323,624487.25462637143,639991.60986503016,656050.33452176512,671781.95502152457,{"$f":"GT247","v":688069.62600445352},704474.68640661903,719669.60474159825,736302.15217987192,752611.84018141695,769481.85497750563,786030.76733076735,803141.77654945722,820376.26657064585,837292.3512442878,854773.24995326321,871937.56685887801,889668.53491697344,907527.57196297159,924187.22599781351,942295.34827173676,960091.53092128423,978459.0414555521,996516.53252073401,1015147.2859189054,1033912.7686957626,1052371.1784292746,1071405.8188543424,1090135.3791129503,1109443.1777749625,1128890.7189278905,1147150.6374675878,1166870.8721868184,1186291.103417095,1206294.6875197901,1226000.3666555807,1246291.512808169,1266729.6838769945,1286873.1689708976,1307605.3640378257,1328045.051120071,1349075.6423801894,1370258.7361959305,1390709.8624561315,1412194.7569235999,1433392.7196874223,1455187.2044252802,1476697.0513394652,1498805.7311860062,1521074.9013728302,1543062.951258912,1565653.3777895106,1587965.0647569767,1610881.5268322837,1633964.46566561,1655886.7151879305,1679296.4147105617,1702433.4465780589,1726181.3706704678,1749659.1341839947,1773750.3156660344,1798016.6811192755,1822016.7293068406,1846634.0673935555,1870987.6902128358,1895961.2243043422,1921116.484020734,1945126.4168354739,1970639.2764486372,{"$f":"JF247","v":1995895.060446118},2021777.4448082356,2047405.493696809,2073662.9034966356,2100111.5589260957,2126310.0783488406,2153142.1894216565,2179727.0083679999,2206948.2840223461,2234367.953943687,2260659.0897301333,2288470.0701315687,2316041.0187157523,2344255.7383838748,2372233.4211646337,2400857.8922627633,2429691.1661767447,2458291.992017651,2487544.229164225,2516567.1265436779,2546244.5666833562,2576138.6218316164,2605365.2992798532,2635690.8157517146,2665794.9558819346,2696561.6615053765,2727110.2646199721,2758324.7314429712,2789767.2185364319,2820996.6181338993,2852896.9338033786,2884587.5597360847,2916952.5248061256,2949554.0486994437,2981065.4872439806,3014135.5055380082,3047004.515632024,3080556.6110602207,3113911.276650589,3147952.6325896,3182242.9905561851,3216341.3990569715,3251132.0190978758,3285734.4034815351,3321032.740875741,3356589.411951195,3391077.9347205516,3427147.1376756956,3463037.59747865,3499633.5735021261,3536054.7176487716,3573185.31842507,3610587.8570846044,3647821.5529726464,3685770.7392071728,3723555.1419857917,3762059.1246637376,3800845.2439012653,3838587.1950123985,3877933.9851119872,3917126.3708164692,3957048.7927943445,3996821.0855954261,4037327.721734812,{"$f":"LR247","v":4078131.367846299},4118791.4300371981,4160192.429579651,4201454.2822279371,4243461.5423069224,4285776.9588699881,4327517.221058391,4370449.2325280886,4413253.469966461,4456814.5724195288,4500252.5742933452,4544452.1494489964,4588976.1673671175,4633384.238513899,4678561.090043677,4723626.8451275947,4769466.2670534924,4815642.3153953645,4860829.0913843308,4907676.0110780858,4954424.2430842165,5001958.6431334037,5049399.4639315652,5097631.599266897,5146218.1401865212,5194718.9203747157,5244018.8918678137,5293238.4043952711,5343262.4494920587,5393654.2166807018,5443088.0388549408,5494213.5654619578,5545272.2002385687,5597149.0357973957,5648964.5634920746,5701603.917537461,5754630.431199545,5807604.1821870347,5861410.3683797214,5915169.5871831086,5969767.0796544617,6024766.286698617,6078841.7944655064,6134643.5075463559,6190413.0867239498,6247035.8835729817,6303632.6503395513,6361088.7840757584,6418967.8828441165,6476830.2911237432,6535561.4755534427,6594282.3043011595,6653878.2912049619,6713913.1519839019,6773504.549650698,6834420.3689922765,6895342.0751406234,6957155.3029545164,7018981.0900758561,7081705.1210800018,7144891.2836960424,7208100.2142289737,7272217.6733188713,7336364.8253265647,{"$f":"OD247","v":7401427.4824909642},7466969.661156375,7531666.5272017643,7598168.5692689409,7664718.036545041,7732200.8733953303,7799738.4292754075,7868216.702898738,7937199.8984742584,8006248.9711460052,8076250.0027698837,8146324.4813170563,8217358.5450491207,8288916.5387634123,8359673.9592403891,8432281.6284900662,8504982.1315528825,8578661.7511510439,8652442.1776193827,8727209.7530916985,8802529.0277573038,8877961.3053197451,8954393.0187927969,9030946.009923216,9108506.7733854447,9186640.0130465683,9264021.5874335077,9343302.6829994135,9422726.2519446369,9503178.9468883201,9583782.8308196682,9665424.6213048473,9747669.2467642389,9830078.391952021,9913538.8737731911,9997172.9207274951,10081867.417125463,10167187.459374866,10252252.101469556,10338830.629546752,10425605.92053519,10513465.031614738,10601530.433351185,10690689.253925631,10780506.835434385,10870545.279391378,10961691.822568161,11053069.116461007,11145564.471530281,11238743.413510399,11331282.628922362,11425834.138385825,11520641.734486081,11616592.916492021,11712810.600354103,11810182.362958312,11908273.998450808,12006648.063765278,12106192.254488064,12206029.684350567,12307048.129494123,12408813.584805647,12510003.209456054,12613269.500238391,{"$f":"QP247","v":12716856.729461106},12821652.879692458,12926781.353785159,13033130.21915718,13140265.764143474,13247751.043550588,13356474.25454925,13465559.01619445,13575893.613718187,13687044.554893203,13797689.515599696,13910481.513191959,14023665.344420362,14138129.520204699,14252997.975687968,14369159.314546553,14486180.365371529,14603624.72725307,14722381.145703066,14841573.79220546,14962091.508539462,15083501.363173995,15204924.396865327,15328131.897323957,15451808.757973185,15576844.06751997,15702362.343201792,15829252.775128944,15957082.78269819,16085416.560209762,16215143.452822821,16345388.236138867,16477040.360558284,16609667.50770836,16741948.53607475,16876537.654433362,17011680.859838065,17148267.872460254,17285423.845709335,17424038.610610124,17563680.232251853,17703913.555440795,17845628.580691613,17987950.743846912,18131770.160470229,18276655.182310723,18421285.342971627,18568315.531379364,18715992.429808795,18865206.448760569,19015083.4371197,19166513.926571328,19319066.688088387,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"TB247","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"VN247","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"XZ247","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"AAL247","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":7.4554405460913742E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI244*$F$245*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,85.536895210423609,168.38248597800813,255.11919975772548,342.47473160396333,420.54984187269929,509.08290931563062,594.94678017954993,684.72404636356168,771.8412995177531,862.88119985586161,954.57167692548023,1043.6162654707789,1136.5977307798005,1226.9428391836288,1321.2344268786885,1416.2006007066532,1501.942535879326,1598.199029095643,1691.843347664096,1789.4585076831645,1884.471528163378,1983.4654998635472,2083.1687860847096,2180.2853585567696,2281.3984228098893,2379.9351886979307,2482.4789392452117,2585.7582314510569,2679.8746940394935,2784.56758060127,2886.7106187414643,2992.8872882853034,3096.5250754257959,3204.2075415857203,3312.6635242375291,3418.5974728161332,3528.5930741166339,3636.0780228443064,3747.6360904880912,3859.9963261520757,3966.5621234061427,4080.4953095753908,4191.946955608626,4307.5010496378563,4420.5855899509315,4537.7846538817748,4655.8275986587378,4771.4193973460378,4891.1442642703769,5008.4304256000059,{"$f":"GU244*$F$245*GU7","v":5129.8621882475309},5252.1691407309136,5365.4539509800643,5489.4569195361582,5611.0528287569769,5736.826221080898,5860.205653233118,5987.7757651466818,6116.2664808418585,6242.3833443988433,6372.7111454158558,6500.6786896199374,6632.8708678017128,6766.0178567085959,6890.2229168838112,7025.2269458983983,7157.905327589483,7294.8432103574241,7429.4697614054639,7568.3702356944204,7708.275176855981,7845.8907531995737,7987.8023832048948,8127.4395061673813,8271.3876511679155,8416.3776380012368,8552.513375050421,8699.5364125546112,8844.3227918832854,8993.4583238696687,9140.3728430869069,9291.6522768395807,9444.0278461140533,9594.206401622725,9748.7740493341771,9901.1609211565683,10057.953243945531,10215.882540471064,10368.3546964046,10528.534049745858,10686.574200829795,10849.06168602559,11009.427070849824,11174.25701899828,11340.283493336936,11504.214091987111,11672.635673896833,11838.979129565778,12009.831450094987,12181.924928195916,12345.364956146157,12519.894579138998,12692.391344640144,12869.442580804189,13044.479650834483,13224.090022058926,13405.006466965291,13583.937399331011,13767.470499839545,13949.037486850624,14135.226185495636,14322.769728732681,14501.774355348623,14691.983963355338,{"$f":"JG244*$F$245*JG7","v":14880.276959393483},15073.241537196336,15264.309931997417,15460.070489654381,15657.256867732778,15852.578371684673,16052.623580514171,16250.825117597238,16453.771719826982,16658.197438718988,16854.209438464055,17061.552549375469,17267.106117344192,17477.459282354514,17686.045232943867,17899.453275379281,18114.418034794136,18327.649791420128,18545.738106306577,18762.116592194398,18983.374982715955,19206.248333555388,19424.146089630507,19650.236174715981,19874.675801648042,20104.055146222709,20331.808440509718,20564.526042086527,20798.94363523307,21031.772567222117,21269.603474097468,21505.871051607181,21747.166124463194,21990.224847561803,22225.156504152412,22471.708059401688,22716.7610099665,22966.906662628204,23215.580388871957,23469.373694183585,23725.023419307654,23979.242076601604,24238.621475878219,24496.597495403592,24759.762151221967,25024.852798441942,25281.979929471399,25550.891727648377,25818.470916881186,26091.3100403504,26362.845715156338,26639.670701684685,26918.523104933727,27196.116710938273,27479.044612682334,27760.743981167896,28047.808134811054,28336.975740800051,28618.358613402594,28911.706267669611,29203.902769148859,29501.542012660881,29798.061977021083,30100.056794480432,{"$f":"LS244*$F$245*LS7","v":30404.265952128375},30707.404628393,31016.067319030513,31323.692608271394,31636.875238294466,31952.355310663494,32263.547353787399,32583.62441282384,32902.748860166401,33227.516069627447,33551.36551003869,33880.892814774146,34212.838983235801,34543.920717437228,34880.734048077087,35216.719105769953,35558.47219060568,35902.734973671948,36239.622295527231,36588.886720071539,36937.415384428132,37291.805277888976,37645.497496807438,38005.089314211036,38367.323381377537,38728.918064509664,39096.471070900458,39463.424220256515,39836.375514350606,40212.068338638011,40580.619260824104,40961.782584830333,41342.447200771952,41729.211864000143,42115.519450092172,42507.969024562204,42903.305044536377,43298.247695527054,43699.396517698551,44100.19517729152,44507.243536377369,44917.286854577236,45320.443587732982,45736.46994197731,46152.25672381639,46574.404619277761,46996.358449006919,47424.71923808549,47856.233417814336,48287.623162596756,48725.490016313903,49163.279663859721,49607.594001006662,50055.180336236917,50499.46045860021,50953.61472801779,51407.81288617324,51868.657731101717,52329.596211200173,52797.23149516277,53268.312173882325,53739.562597452612,54217.586501663791,54695.831779658234,{"$f":"OE244*$F$245*OE7","v":55180.902551918138},55669.54836821941,56151.892006539245,56647.694027364749,57143.849624015769,57646.96390203468,58150.486134526924,58661.021832224636,59175.321945517324,59690.113201584274,60212.001731021162,60734.437839627964,61264.028078529635,61797.52444626412,62325.052187825007,62866.374349106241,63408.388627362001,63957.702650734725,64507.768233734692,65065.19344744394,65626.731821688081,66189.112682311126,66758.944777945362,67329.681051943655,67907.930712645757,68490.44843561278,69067.362162817546,69658.437657238144,70250.575353467648,70850.385637393105,71451.323101827322,72059.998616866025,72673.168532214069,73287.5650146158,73909.799674781665,74533.328339478496,75164.763121954704,75800.861624335113,76435.056006046623,77080.537074694264,77727.485097528348,78382.513476614346,79039.079843428088,79703.798129380491,80373.427768312715,81044.704034096663,81724.241667732931,82405.499649613746,83095.093270122336,83789.783332202802,84479.703950888637,85184.627108236673,85891.459504279977,86606.817837052455,87324.16305856884,88050.112445532635,88781.428802015813,89514.850797245148,90256.996592887663,91001.32861550212,91754.465627328493,92513.17192904948,93267.585159511887,94037.480850854976,{"$f":"QQ244*$F$245*QQ7","v":94809.769279659275},95591.070747168371,96374.849835467816,97167.727478393193,97966.470164411614,98767.820274611367,99578.399710192039,100391.67466512238,101214.26769713752,102042.94693070995,102867.85385698182,103708.76788910582,104552.60321360802,105405.98407082549,106262.37901130236,107128.41296691691,108000.85645398365,108876.45591146512,109761.83732868581,110650.4710182157,111548.98368709456,112454.14764003192,113359.40984864369,114277.97604314554,115200.04152464308,116132.23484113127,117068.02888292499,118014.05295402573,118967.08197546465,119923.8668237575,120891.03795886335,121862.07019731468,122843.59478369026,123832.38859406537,124818.60193642681,125822.0231065003,126829.57523960328,127847.89159157623,128870.44979567606,129903.88393420434,130944.97374211403,131990.47494573001,133047.02289097532,134108.09731677076,135180.33442677945,136260.5160931304,137338.79765710942,138434.97248526392,139535.9688215357,140648.42506847403,141765.82404441273,142894.80505538487,144032.15309901736,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"GU70","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"JG70","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"LS70","v":10255.796238770683},10693.594914060235,10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,{"$f":"OE70","v":10361.276113492031},9027.3176771699091,10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,{"$f":"QQ70","v":9986.3809516934398},9537.4033455319095,9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI244:EI246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11473.08394207068,22585.182584050672,34219.198473988974,45936.216577236446,56408.449544028466,68283.410774769698,79800.352038413024,91842.19793993776,103527.25566598508,115738.45898459213,128036.92431373872,139980.4959906642,152452.12187704706,164570.1325895318,177217.48550075493,189955.32080919316,201455.90680979163,214366.81296231685,226927.34751282673,240020.49196426291,252764.6108252235,266042.69561285799,279415.92092459806,292442.18971068272,306004.50888256985,319221.26854671881,332975.48600889702,346828.36184733297,359452.22518667363,373494.70676969195,387195.17658213573,401436.67832672468,415337.63917535299,429781.11377543933,444328.34032513911,458537.28584937664,473291.02181178972,487708.00335207215,502671.31329386635,517742.21822152898,532035.91375772853,547317.79890789301,562266.83449394768,577766.13239792082,592934.18847910862,608654.12658421323,624487.25462637143,639991.60986503016,656050.33452176512,671781.95502152457,688069.62600445352,{"$f":"SUM(GU244:GU246)","v":704474.68640661903},719669.60474159825,736302.15217987192,752611.84018141695,769481.85497750563,786030.76733076735,803141.77654945722,820376.26657064585,837292.3512442878,854773.24995326321,871937.56685887801,889668.53491697344,907527.57196297159,924187.22599781351,942295.34827173676,960091.53092128423,978459.0414555521,996516.53252073401,1015147.2859189054,1033912.7686957626,1052371.1784292746,1071405.8188543424,1090135.3791129503,1109443.1777749625,1128890.7189278905,1147150.6374675878,1166870.8721868184,1186291.103417095,1206294.6875197901,1226000.3666555807,1246291.512808169,1266729.6838769945,1286873.1689708976,1307605.3640378257,1328045.051120071,1349075.6423801894,1370258.7361959305,1390709.8624561315,1412194.7569235999,1433392.7196874223,1455187.2044252802,1476697.0513394652,1498805.7311860062,1521074.9013728302,1543062.951258912,1565653.3777895106,1587965.0647569767,1610881.5268322837,1633964.46566561,1655886.7151879305,1679296.4147105617,1702433.4465780589,1726181.3706704678,1749659.1341839947,1773750.3156660344,1798016.6811192755,1822016.7293068406,1846634.0673935555,1870987.6902128358,1895961.2243043422,1921116.484020734,1945126.4168354739,1970639.2764486372,1995895.060446118,{"$f":"SUM(JG244:JG246)","v":2021777.4448082356},2047405.493696809,2073662.9034966356,2100111.5589260957,2126310.0783488406,2153142.1894216565,2179727.0083679999,2206948.2840223461,2234367.953943687,2260659.0897301333,2288470.0701315687,2316041.0187157523,2344255.7383838748,2372233.4211646337,2400857.8922627633,2429691.1661767447,2458291.992017651,2487544.229164225,2516567.1265436779,2546244.5666833562,2576138.6218316164,2605365.2992798532,2635690.8157517146,2665794.9558819346,2696561.6615053765,2727110.2646199721,2758324.7314429712,2789767.2185364319,2820996.6181338993,2852896.9338033786,2884587.5597360847,2916952.5248061256,2949554.0486994437,2981065.4872439806,3014135.5055380082,3047004.515632024,3080556.6110602207,3113911.276650589,3147952.6325896,3182242.9905561851,3216341.3990569715,3251132.0190978758,3285734.4034815351,3321032.740875741,3356589.411951195,3391077.9347205516,3427147.1376756956,3463037.59747865,3499633.5735021261,3536054.7176487716,3573185.31842507,3610587.8570846044,3647821.5529726464,3685770.7392071728,3723555.1419857917,3762059.1246637376,3800845.2439012653,3838587.1950123985,3877933.9851119872,3917126.3708164692,3957048.7927943445,3996821.0855954261,4037327.721734812,4078131.367846299,{"$f":"SUM(LS244:LS246)","v":4118791.4300371981},4160192.429579651,4201454.2822279371,4243461.5423069224,4285776.9588699881,4327517.221058391,4370449.2325280886,4413253.469966461,4456814.5724195288,4500252.5742933452,4544452.1494489964,4588976.1673671175,4633384.238513899,4678561.090043677,4723626.8451275947,4769466.2670534924,4815642.3153953645,4860829.0913843308,4907676.0110780858,4954424.2430842165,5001958.6431334037,5049399.4639315652,5097631.599266897,5146218.1401865212,5194718.9203747157,5244018.8918678137,5293238.4043952711,5343262.4494920587,5393654.2166807018,5443088.0388549408,5494213.5654619578,5545272.2002385687,5597149.0357973957,5648964.5634920746,5701603.917537461,5754630.431199545,5807604.1821870347,5861410.3683797214,5915169.5871831086,5969767.0796544617,6024766.286698617,6078841.7944655064,6134643.5075463559,6190413.0867239498,6247035.8835729817,6303632.6503395513,6361088.7840757584,6418967.8828441165,6476830.2911237432,6535561.4755534427,6594282.3043011595,6653878.2912049619,6713913.1519839019,6773504.549650698,6834420.3689922765,6895342.0751406234,6957155.3029545164,7018981.0900758561,7081705.1210800018,7144891.2836960424,7208100.2142289737,7272217.6733188713,7336364.8253265647,7401427.4824909642,{"$f":"SUM(OE244:OE246)","v":7466969.661156375},7531666.5272017643,7598168.5692689409,7664718.036545041,7732200.8733953303,7799738.4292754075,7868216.702898738,7937199.8984742584,8006248.9711460052,8076250.0027698837,8146324.4813170563,8217358.5450491207,8288916.5387634123,8359673.9592403891,8432281.6284900662,8504982.1315528825,8578661.7511510439,8652442.1776193827,8727209.7530916985,8802529.0277573038,8877961.3053197451,8954393.0187927969,9030946.009923216,9108506.7733854447,9186640.0130465683,9264021.5874335077,9343302.6829994135,9422726.2519446369,9503178.9468883201,9583782.8308196682,9665424.6213048473,9747669.2467642389,9830078.391952021,9913538.8737731911,9997172.9207274951,10081867.417125463,10167187.459374866,10252252.101469556,10338830.629546752,10425605.92053519,10513465.031614738,10601530.433351185,10690689.253925631,10780506.835434385,10870545.279391378,10961691.822568161,11053069.116461007,11145564.471530281,11238743.413510399,11331282.628922362,11425834.138385825,11520641.734486081,11616592.916492021,11712810.600354103,11810182.362958312,11908273.998450808,12006648.063765278,12106192.254488064,12206029.684350567,12307048.129494123,12408813.584805647,12510003.209456054,12613269.500238391,12716856.729461106,{"$f":"SUM(QQ244:QQ246)","v":12821652.879692458},12926781.353785159,13033130.21915718,13140265.764143474,13247751.043550588,13356474.25454925,13465559.01619445,13575893.613718187,13687044.554893203,13797689.515599696,13910481.513191959,14023665.344420362,14138129.520204699,14252997.975687968,14369159.314546553,14486180.365371529,14603624.72725307,14722381.145703066,14841573.79220546,14962091.508539462,15083501.363173995,15204924.396865327,15328131.897323957,15451808.757973185,15576844.06751997,15702362.343201792,15829252.775128944,15957082.78269819,16085416.560209762,16215143.452822821,16345388.236138867,16477040.360558284,16609667.50770836,16741948.53607475,16876537.654433362,17011680.859838065,17148267.872460254,17285423.845709335,17424038.610610124,17563680.232251853,17703913.555440795,17845628.580691613,17987950.743846912,18131770.160470229,18276655.182310723,18421285.342971627,18568315.531379364,18715992.429808795,18865206.448760569,19015083.4371197,19166513.926571328,19319066.688088387,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(TC244:TC246)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(VO244:VO246)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(YA244:YA246)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,{"$f":"SUM(AAM244:AAM246)","v":19472307.277623173},19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173,19472307.277623173]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":360},{"$f":"LOOKUP(F250,8:8,247:247)","v":19472307.277623173}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":1343113.350939662}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":14.497888256415632}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":360}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":7.4554405460915962E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":9.3226519501724114E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":5.4697816347435424E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI7,EI70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,11473.08394207068,11026.561746769567,11465.633403960292,11461.898903489746,10129.758235188052,11454.411388868533,11007.858354327691,11446.899121345177,11000.333679683759,11439.362019089302,11435.584129290726,10989,11428.009620912093,10981.412981704956,11420.410072039496,11416.600881559541,10084.385399891813,11408.963616645902,10962.335521414243,11401.301103772081,10954.660353277433,11393.613259471085,11389.75981187654,10943.099999999999,11382.033813330334,10935.361241339055,11374.282273480287,11370.396899190731,10038.105107889647,11362.60688897882,10915.902231842527,11354.791125847521,10908.07356034298,11346.949524660507,11343.01900811407,10896.281999999996,11335.138489596939,10888.388466165834,11327.23191894989,11323.268837174543,10433.699210047438,11315.323026758395,10868.540276479376,11307.35094836447,10860.555031549839,11299.352515153714,11295.343388276349,10848.527639999995,11287.305259388877,10840.47623548915,11279.240557328887,{"$f":"IF(GU7,GU70)","v":11275.198213918033},9942.7491942483866,11267.093487293561,10820.231082008962,11258.961967331757,10812.086132180833,11250.803565456787,11246.714256041876,10799.818192799994,11238.515364576653,10791.605760198931,11230.289368475464,11226.166178196392,9893.6361781333526,11217.89935703943,10770.955703649141,11209.605206678392,10762.647854824449,11201.283636765922,11197.112541162711,10750.134556655992,11188.749671868185,10741.757875402909,11180.359155844972,11176.153501760318,9843.5409016960184,11167.721344180218,10720.694817722122,11159.261310811959,10712.220811920937,11150.773309501239,11146.518791985964,10699.457247789111,11137.988665305547,10690.913032910965,11129.430338961869,11125.140571795524,10235.243719729937,11116.539771063821,10669.428714076563,11107.910537028194,10660.785228159353,11099.25277569126,11094.913167825682,10647.76639274489,11086.212438611656,10639.051293569182,11077.482945741103,11073.107383231432,9740.3245941245332,11064.334566485095,10617.137288358092,11055.532747768757,10608.320932722538,11046.701831205086,11042.275431182194,10595.041720599787,11033.400687383888,10586.152319440565,11024.496604655926,11020.03353089606,9687.1630860070218,11011.085257814795,10563.800034125252,{"$f":"IF(JG7,JG70)","v":11002.10740272413},10554.807351376989,10993.099867829185,10988.584939805834,10541.262555011781,10979.532701131564,10532.195365829375,10970.450536749042,10965.898201513979,9632.9383477271622,10956.770962971092,10509.396034807756,10947.613550778613,10500.223498404528,10938.425865185767,10933.820638601952,10486.407806112016,10924.587355154194,10477.15927314596,10915.32354748402,10910.680165544258,10020.429114681701,10901.370382230511,10453.903955503909,10892.029821794182,10444.547968372615,10882.658382489481,10877.961051373988,10430.455962234253,10868.543102257276,10421.022458608877,10859.0940184337,10854.357768855141,9521.2136969753356,10844.861789875118,10397.302034613986,10835.334418230064,10387.758927740066,10825.775550139269,10820.984272401467,10373.385081478938,10811.377964302419,10363.762907781054,10801.739898802372,10796.908924232241,9463.6699709148415,10787.22302567262,10339.568075306264,10777.505106594665,10329.834106294866,10767.755061142054,10762.867957849494,10315.172783108515,10753.069523588467,10305.358165936674,10743.238696778419,10738.311102716885,9404.9753703331371,10728.431486186071,10280.679436812388,10718.519208726557,10270.750788420763,10708.574162364894,10703.589317006483,{"$f":"IF(LS7,LS70)","v":10255.796238770683},10693.594914060235,10245.785329255406,10683.567470713984,10678.54132477122,9787.906877739797,10668.46411590979,10220.613025548635,10658.353592901085,10210.485804189175,10648.209645612189,10643.125103346611,10195.232163546096,10632.930812341438,10185.021035840511,10622.702820128263,10617.576151266643,9284.0410152945915,10607.297398227984,10159.345286059604,10596.984664759106,10149.015520272957,10586.637838524432,10581.45160541354,10133.456806817016,10571.053428588264,10123.041456557319,10560.620876530826,10555.391674291976,9221.7538356004807,10544.907346192542,10096.852191780796,10534.388358054286,10086.315830678413,10523.834595294917,10518.544637521809,10070.445942953354,10507.938497160027,10059.822285688464,10497.297294061442,10491.963507777811,9158.2209123124885,10481.269493116391,10033.10923561641,10470.54012521537,10022.36214729198,10459.775287200813,10454.379530272243,10006.174861812418,10443.561267103225,9995.3387314022311,10432.707239942667,10427.266777933366,9536.2173305587348,10416.358882978717,9968.0914203287357,10405.414927719674,9957.1293902378184,10394.434792944829,10388.931120877685,9940.6183590486653,10377.896492445288,9929.5655060302743,10366.825384741518,{"$f":"IF(OE7,OE70)","v":10361.276113492031},9027.3176771699091,10350.150060638289,9901.7732487353078,10338.987226274066,9890.591978042572,10327.787488803722,10322.17374329524,9873.7507262296367,10310.918422294191,9862.4768161508782,10299.625892436346,10293.96563576187,8959.8960307133057,10282.617061851051,9834.1287137100117,10271.230970799545,9822.7238176034207,10259.807238579795,10254.08121816114,9805.5457407542272,10242.600790740073,9794.0463524738916,10231.082410285071,10225.308948477104,8891.1259513275691,10213.73340308807,9765.1312879842098,10202.119590215534,9753.4982939554884,10190.467383351388,10184.626842524362,9735.9766555693095,10172.916806554873,9724.2472795233698,10161.168058490772,10155.279127446645,9263.7804703541187,10143.47207114983,9694.7539137438926,10131.625982019843,9682.8882598345954,10119.740731018413,10113.783379374847,9665.0161886806927,10101.839142685967,9653.0522251138354,10089.855419660586,10083.848709995576,8749.4320797611999,10071.805512572826,9622.9689920187684,10059.722501660239,9610.866025031286,10047.599545638781,10041.523046962342,9592.6365124543063,10029.339925539687,9580.4332696161091,10017.116528053795,10010.989684195487,8676.4527213564215,9998.70562282428,9549.7483718591429,{"$f":"IF(QQ7,QQ70)","v":9986.3809516934398},9537.4033455319095,9974.0155365515548,9967.8175079015855,9518.8092427033898,9955.3907240504777,9506.36193500843,9942.9228586148693,9936.6734778793943,8602.0137757835473,9924.1437352807643,9475.0633392963227,9911.5725707273086,9462.4714124425464,9898.9598472825837,9892.6378580596174,9443.5054275574566,9879.9625385314866,9430.8091737085961,9867.2453157871641,9860.8709474369807,8968.8860512992178,9848.0906099863787,9398.884606082247,9835.2680221418523,9386.0408406913957,9822.4030442282346,9815.9546152208077,9366.6955361086038,9803.0257893021135,9353.7453571827682,9790.0542221029064,9783.5523663857184,8448.6397723252012,9770.5164221861032,9321.1822982038902,9757.4373825846869,9308.0816575052213,9744.315105112797,9737.7377075252207,9288.3494468307745,9724.5503050881525,9275.1402643264191,9711.3193065449614,9704.6874137134291,8369.644567771702,9691.3907506298237,9241.925944167966,9678.0501302363773,9228.5632906553237,9664.6654072150504,9657.9564616757234,9208.4364357673876,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":687792.30392527778}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.48791194470363342}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":360}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-2.1760118040820499E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":6.9488691499459227E-4}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":8.3705861903804468E-3}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"Project 12 - BESS 4","index":21,"n_rows":279,"n_cols":754,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,12,"PIRR",{"$f":"G73","v":0.12333527728698201}]
[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","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01",{"$f":"JG5+1","v":"2046-06-01"},"2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01",{"$f":"LS5+1","v":"2051-10-01"},"2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01",{"$f":"OE5+1","v":"2057-02-01"},"2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01",{"$f":"QQ5+1","v":"2062-06-01"},"2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01","2063-06-01","2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01","2067-09-01",{"$f":"TC5+1","v":"2067-10-01"},"2067-11-01","2067-12-01","2068-01-01","2068-02-01","2068-03-01","2068-04-01","2068-05-01","2068-06-01","2068-07-01","2068-08-01","2068-09-01","2068-10-01","2068-11-01","2068-12-01","2069-01-01","2069-02-01","2069-03-01","2069-04-01","2069-05-01","2069-06-01","2069-07-01","2069-08-01","2069-09-01","2069-10-01","2069-11-01","2069-12-01","2070-01-01","2070-02-01","2070-03-01","2070-04-01","2070-05-01","2070-06-01","2070-07-01","2070-08-01","2070-09-01","2070-10-01","2070-11-01","2070-12-01","2071-01-01","2071-02-01","2071-03-01","2071-04-01","2071-05-01","2071-06-01","2071-07-01","2071-08-01","2071-09-01","2071-10-01","2071-11-01","2071-12-01","2072-01-01","2072-02-01","2072-03-01","2072-04-01","2072-05-01","2072-06-01","2072-07-01","2072-08-01","2072-09-01","2072-10-01","2072-11-01","2072-12-01","2073-01-01",{"$f":"VO5+1","v":"2073-02-01"},"2073-03-01","2073-04-01","2073-05-01","2073-06-01","2073-07-01","2073-08-01","2073-09-01","2073-10-01","2073-11-01","2073-12-01","2074-01-01","2074-02-01","2074-03-01","2074-04-01","2074-05-01","2074-06-01","2074-07-01","2074-08-01","2074-09-01","2074-10-01","2074-11-01","2074-12-01","2075-01-01","2075-02-01","2075-03-01","2075-04-01","2075-05-01","2075-06-01","2075-07-01","2075-08-01","2075-09-01","2075-10-01","2075-11-01","2075-12-01","2076-01-01","2076-02-01","2076-03-01","2076-04-01","2076-05-01","2076-06-01","2076-07-01","2076-08-01","2076-09-01","2076-10-01","2076-11-01","2076-12-01","2077-01-01","2077-02-01","2077-03-01","2077-04-01","2077-05-01","2077-06-01","2077-07-01","2077-08-01","2077-09-01","2077-10-01","2077-11-01","2077-12-01","2078-01-01","2078-02-01","2078-03-01","2078-04-01","2078-05-01",{"$f":"YA5+1","v":"2078-06-01"},"2078-07-01","2078-08-01","2078-09-01","2078-10-01","2078-11-01","2078-12-01","2079-01-01","2079-02-01","2079-03-01","2079-04-01","2079-05-01","2079-06-01","2079-07-01","2079-08-01","2079-09-01","2079-10-01","2079-11-01","2079-12-01","2080-01-01","2080-02-01","2080-03-01","2080-04-01","2080-05-01","2080-06-01","2080-07-01","2080-08-01","2080-09-01","2080-10-01","2080-11-01","2080-12-01","2081-01-01","2081-02-01","2081-03-01","2081-04-01","2081-05-01","2081-06-01","2081-07-01","2081-08-01","2081-09-01","2081-10-01","2081-11-01","2081-12-01","2082-01-01","2082-02-01","2082-03-01","2082-04-01","2082-05-01","2082-06-01","2082-07-01","2082-08-01","2082-09-01","2082-10-01","2082-11-01","2082-12-01","2083-01-01","2083-02-01","2083-03-01","2083-04-01","2083-05-01","2083-06-01","2083-07-01","2083-08-01","2083-09-01",{"$f":"AAM5+1","v":"2083-10-01"},"2083-11-01","2083-12-01","2084-01-01","2084-02-01","2084-03-01","2084-04-01","2084-05-01","2084-06-01","2084-07-01","2084-08-01","2084-09-01","2084-10-01","2084-11-01","2084-12-01","2085-01-01","2085-02-01","2085-03-01","2085-04-01","2085-05-01","2085-06-01","2085-07-01","2085-08-01","2085-09-01","2085-10-01","2085-11-01","2085-12-01","2086-01-01","2086-02-01","2086-03-01","2086-04-01","2086-05-01","2086-06-01","2086-07-01","2086-08-01","2086-09-01","2086-10-01","2086-11-01","2086-12-01"]
[null,null,null,"End of period","Date",{"$f":"INDEX(InputC!I16:AD16,E1)","v":1},null,null,"Date",{"$f":"InputS!G4-1","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":"INDEX(InputC!I11:AD11,E1)","v":"2036-03-01"},{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-11-01"},{"$f":"SUM(K6:XFD6)","v":8},"Flag",null,{"$f":"(AND(K$4>=$F6,K$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AA$4>=$F6,AA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AQ$4>=$F6,AQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BG$4>=$F6,BG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW$4>=$F6,BW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(CM$4>=$F6,CM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DC$4>=$F6,DC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(DS$4>=$F6,DS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI$4>=$F6,EI$4<$G6))*1","v":0},0,0,0,0,0,1,1,1,1,1,1,1,1,0,0,{"$f":"(AND(EY$4>=$F6,EY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(FO$4>=$F6,FO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GE$4>=$F6,GE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU$4>=$F6,GU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(HK$4>=$F6,HK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IA$4>=$F6,IA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(IQ$4>=$F6,IQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG$4>=$F6,JG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JW$4>=$F6,JW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(KM$4>=$F6,KM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LC$4>=$F6,LC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LS$4>=$F6,LS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MI$4>=$F6,MI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(MY$4>=$F6,MY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NO$4>=$F6,NO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$4>=$F6,OE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OU$4>=$F6,OU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(PK$4>=$F6,PK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QA$4>=$F6,QA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ$4>=$F6,QQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RG$4>=$F6,RG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(RW$4>=$F6,RW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(SM$4>=$F6,SM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC$4>=$F6,TC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TS$4>=$F6,TS$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UI$4>=$F6,UI$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(UY$4>=$F6,UY$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO$4>=$F6,VO$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WE$4>=$F6,WE$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(WU$4>=$F6,WU$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(XK$4>=$F6,XK$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA$4>=$F6,YA$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YQ$4>=$F6,YQ$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZG$4>=$F6,ZG$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ZW$4>=$F6,ZW$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM$4>=$F6,AAM$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABC$4>=$F6,ABC$4<$G6))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(ABS$4>=$F6,ABS$4<$G6))*1","v":0},0,0,0,0,0,0,0]
[null,null,null,"Operation period","Flag",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-11-01"},{"$f":"INDEX(InputC!I19:AD19,E1)","v":"2056-11-01"},{"$f":"SUM(K7:XFD7)","v":240},"Flag",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J8+K7","v":0},{"$f":"K8+L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW8+BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI8+EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"GU8+GV7","v":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,{"$f":"JG8+JH7","v":116},117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,{"$f":"LS8+LT7","v":180},181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,240,{"$f":"OE8+OF7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QQ8+QR7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TC8+TD7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VO8+VP7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"YA8+YB7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAM8+AAN7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Label"]
[]
[null,"Volumes and Production"]
[null,null,"Capacity"]
[null,null,null,"Solar Capacity","kWac",{"$f":"INDEX(InputC!I26:AD26,E1)","v":0},null,null,null,null,{"$f":"$F13*K$7","v":0},{"$f":"$F13*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F13*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":"INDEX(InputC!I24:AD24,E1)","v":0},null,null,null,null,{"$f":"$F14*K$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Wind Capacity","kW",{"$f":"INDEX(InputC!I30:AD30,E1)","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",{"$f":"INDEX(InputC!I36:AD36,E1)","v":8000},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*GU$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*JG$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,{"$f":"$F16*LS$7","v":8000},8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,8000,0,0,{"$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":"INDEX(InputC!I27:AD27,E1)","v":0},null,null,null,null,{"$f":"$F19*K$7","v":0},{"$f":"$F19*L$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*BX$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*EJ$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*GV$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*JH$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*LT$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*OF$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19*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":"INDEX(InputC!I31:AD31,E1)","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":"INDEX(InputC!I37:AD37,E1)","v":0.98},null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[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},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX19/8760*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ19/8760*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,{"$f":"GV14*GV19/8760*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH14*JH19/8760*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,{"$f":"LT14*LT19/8760*LT24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF14*OF19/8760*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,{"$f":"QR14*QR19/8760*QR24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,{"$f":"GV16*GV21*GV24","v":5268480},5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,{"$f":"JH16*JH21*JH24","v":5644800},5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,{"$f":"LT16*LT21*LT24","v":5832960},5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5268480,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,5644800,5832960,5832960,5456640,5832960,5644800,5832960,5644800,5832960,5832960,5644800,5832960,0,0,0,{"$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":"INDEX(InputC!I39:AD39,E1)","v":2.3E-2},{"$f":"(1+F30)^(1/(months/Months_Period))-1","v":1.8967538135683526E-3},null,null,1,{"$f":"J30*(1-$G$30*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV30*(1-$G$30*BW7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH30*(1-$G$30*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.99810324618643165,0.99621009004789263,0.99432052476047905,0.99243454351323035,0.99055213950810461,0.98867330595995428,0.98679803609650152,0.98492632315831374,0.98305816039877936,0.98119354108408352,0.97933245849318362,0.97747490591778541,0.97562087666231845,0.97377036404391226,0.97192336139237212,0.97007986205015495,0.96823985937234547,0.96640334672663208,0.96457031749328315,0.96274076506512296,0.96091468284750803,0.95909206425830318,0.95727290272785814,0.95545719169898347,0.95364492462692707,0.95183609497935084,0.95003069623630676,0.94822872189021357,0.94643016544583325,0.94463502042024772,0.94284328034283538,0.94105493875524782,0.93926998921138649,0.93748842527737952,0.93571024053155849,0.93393542856443534,0.9321639829786792,0.93039589738909334,0.92863116542259228,0.9268697807181786,0.92511173692692017,0.92335702771192718,0.92160564674832945,0.91985758772325343,0.91811284433579954,0.91637141029701952,0.91463327932989369,0.91289844516930818,0.91116690156203273,0.90943864226669768,{"$f":"GT30*(1-$G$30*GU7)","v":0.90771366105377194},0.90599195170554014,0.90427350801608042,0.90255832379124212,0.90084639284862322,0.8991377090175483,0.89743226613904614,0.89573005806582762,0.8940310786622635,0.89233532180436226,0.89064278137974806,0.88895345128763892,0.88726732543882436,0.88558439775564368,0.88390466217196406,0.88222811263315859,0.88055474309608439,0.8788845475290612,0.87721751991184915,0.87555365423562737,0.87389294450297228,0.87223538472783579,0.87058096893552406,0.8689296911626756,0.86728154545724001,0.86563652587845652,0.86399462649683245,0.86235584139412202,0.86072016466330481,0.85908759040856453,0.85745811274526784,0.85583172579994315,0.85420842371025929,0.85258820062500462,0.85097105070406576,0.84935696811840655,0.84774594705004713,0.8461379816920428,0.84453306624846336,0.84293119493437196,0.84133236197580441,0.8397365616097483,0.83814378808412227,0.8365540356577551,0.83496729860036523,0.83338357119254014,0.83180284772571544,0.83022512250215463,0.82865038983492845,0.82707864404789411,0.82550987947567533,0.82394409046364148,0.82238127136788741,0.82082141655521323,0.8192645204031036,0.81771057729970775,0.8161595816438193,0.81461152784485602,0.81306641032283955,0.81152422350837539,0.8099849618426328,0.80844861977732474,0.80691519177468807,0.80538467230746313,{"$f":"JF30*(1-$G$30*JG7)","v":0.80385705585887446},0.8023323369226103,0.80081051000280312,0.79929156961400971,0.79777551028119131,0.79626232653969398,0.79475201293522901,0.79324456402385302,0.79173997437194843,0.7902382385562039,0.78873935116359484,0.78724330679136389,0.78575010004700119,0.78425972554822532,0.78277217792296361,0.78128745180933301,0.77980554185562057,0.77832644272026419,0.77685014907183347,0.77537665558901037,0.77390595696057007,0.77243804788536186,0.77097292307229004,0.7695105772402947,0.76805100511833302,0.76659420144535984,0.76514016097030901,0.76368887845207423,0.76224034865949053,0.76079456637131493,0.75935152637620806,0.757911223472715,0.75647365246924692,0.75503880818406188,0.75360668544524667,0.75217727909069776,0.75075058396810301,0.74932659493492282,0.74790530685837187,0.74648671461540028,0.74507081309267542,0.74365759718656343,0.74224706180311073,0.74083920185802576,0.73943401227666061,0.73803148799399276,0.73663162395460668,0.73523441511267573,0.73383985643194405,0.73244794288570836,0.73105866945679965,0.72967203113756529,0.72828802292985095,0.7269066398449826,0.72552787690374843,0.72415172913638104,0.72277819158253953,0.72140725929129135,0.72003892732109465,0.71867319073978064,0.71731004462453563,0.71594948406188319,0.71459150414766648,0.71323609998703086,{"$f":"LR30*(1-$G$30*LS7)","v":0.71188326669440583},0.71053299939348769,0.7091852932172219,0.70784014330778555,0.70649754481656979,0.7051574929041623,0.70381998274032997,0.70248500950400161,0.70115256838325024,0.69982265457527604,0.69849526328638889,0.69717038973199097,0.69584802913655985,0.6945281767336311,0.69321082776578091,0.69189597748460929,0.6905836211507228,0.68927375403371738,0.68796637141216133,0.68666146857357857,0.68535904081443122,0.68405908344010291,0.68276159176488183,0.68146656111194381,0.68017398681333541,0.67888386420995728,0.67759618865154703,0.67631095549666287,0.67502816011266653,0.67374779787570682,0.67246986417070276,0.67119435439132713,0.66992126393998985,0.6686505882278212,0.66738232267465536,0.66611646270901415,0.6648530037680902,0.66359194129773069,0.66233327075242099,0.66107698759526812,0.65982308729798456,0.65857156534087169,0.65732241721280371,0.6560756384112113,0.65483122444206554,0.65358917081986145,0.65234947306760194,0.65111212671678165,0.64987712730737102,0.64864447038779993,0.64741415151494186,0.64618616625409775,0.64496051017898015,0.64373717887169724,0.64251616792273658,0.64129747293094985,0.64008108950353637,0.63886701325602757,0.63765523981227112,0.63644576480441539,0.63523858387289323,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"OD30*(1-$G$30*OE7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"QP30*(1-$G$30*QQ7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"TB30*(1-$G$30*TC7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"VN30*(1-$G$30*VO7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"XZ30*(1-$G$30*YA7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,{"$f":"AAL30*(1-$G$30*AAM7)","v":0.63403369266640652},0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652,0.63403369266640652]
[]
[null,null,null,"Solar Generation After Degradation","kWh",null,null,null,null,null,{"$f":"K26*K$30","v":0},{"$f":"L26*L$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX26*BX$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ26*EJ$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV26*GV$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH26*JH$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT26*LT$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF26*OF$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"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,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5634093.2040731693,5810853.6068457561,5799831.8481068835,5228621.5438085841,5777851.0076651936,5580863.0774827497,5755953.4726294493,5559712.1089640493,5734138.9272796642,5723262.6774018155,5528135.861702323,5701572.0272222059,5507184.7245834554,5679963.5826535784,5669190.0900672507,5110846.3516140003,5647704.3701245161,5455153.6116024926,5626300.0791256204,5434479.0706396056,5604976.9084622003,5594345.6471361117,5403614.0813182136,5573143.5808925023,5383134.8705340782,5552021.8685707543,5541491.0499185277,4995724.0567041524,5520489.2978389272,5332275.7632682147,5499567.1405085446,5312066.9182856232,5478724.2762704492,5468332.4851059439,5281897.1657525413,5447607.9973992091,5261879.2511180481,5426962.0536346855,5416668.4426633641,5057594.7202580422,5396139.7570252484,5212165.7500282861,5375688.873257136,5192412.1111802207,5355315.4964969456,5345157.7814061027,5162921.9351613838,5324900.1147347679,5143354.925937362,5304719.2227959568,5294657.4763802094,4773200.4777216045,5274591.2013174761,5094761.2261368036,5254600.9756303057,5075452.5398622565,5234686.5110984109,5224757.5994956503,5046626.6328327451,5204956.2386719724,5027500.3723324016,5185229.9232227467,5175394.818591645,4665683.6878876537,5155780.5382625796,4980001.2501916531,5136240.5942897368,4961127.4938920448,5116774.7049450194,5107069.4430102454,4932950.8931303779,5087714.1097020768,4914255.453447246,5068432.1313642403,5058818.5633902624,4560588.7238601306,5039646.096570964,4867826.25350154,5020546.2916744705,4849377.6303382646,5001518.8733186377,4992032.2233220367,4821835.7101596715,4973112.870717627,4803561.3870143108,4954265.2207559403,4944868.1993050426,4617070.3564200681,4926127.5941046365,4758178.0091655431,4907458.0141103882,4740144.9429747071,4888859.1901431615,4879586.2278302591,4713223.4071393413,4861093.0354232388,4695360.7148421183,4842669.9305501683,4833484.5778915444,4357447.2945934488,4815166.1065864349,4650999.601849163,4796917.0606380329,4633372.7321708677,4778737.1769304872,4769673.0889661033,4607057.6064630309,4751596.4574579317,4589597.2729903646,4733588.3347554132,4724609.8830296034,4259295.3843244398,4706704.0370140849,4546235.3982411679,4688866.0525425803,4529005.5754607506,4671095.6724259509,4662235.7538957344,4503283.2004352687,4644566.3002129737,4486216.162616781,4626963.812168574,4618187.6009126008,4163354.3550685891,4600685.085763202,4443831.0181758907,4583248.9035701556,4426989.2987746224,4565878.80293753,4557218.454905767,4401846.3226666069,4539947.0073295925,4385163.7214806853,4522741.0169844739,4514162.4907127265,4214916.3496131813,4497054.2213637447,4343733.3064060155,4480010.7908150321,4327270.9483187674,4463031.9533333741,4454566.6804558113,4302694.3201130917,4437684.2738612248,4286387.4960884191,4420865.8500674078,4412480.5559070185,3977906.8601415665,4395757.6519347057,4245890.3050111709,4379098.1262625866,4229798.7630886519,4362501.7386926087,4354227.1468830453,4205775.7257455345,4337725.0180853372,4189836.2144661993,4321285.4308697898,4313089.0162492702,3888304.1338665909,4296742.7972622626,4150251.2264280319,4280458.5289732721,4134522.1480012466,4264235.976594734,4256147.7707441729,4111040.2318344228,4240017.3539501894,4095459.759546279,4223948.0699833455,4215936.2803732902,3800719.7174309827,4199958.2615068518,4056766.4270879137,4184040.7978931312,4041391.6476325183,4168183.6600331725,4160277.6417803513,4018438.6638365821,4144510.5641422379,4003209.1431525741,4128803.2423085808,4120971.919013259,3847790.5820805682,4105353.8065250353,3965387.3816481885,4089794.8852767632,3950358.9205465182,4074294.930938975,4066566.9964911141,3927922.9548700531,4051155.0737602008,3913036.48057228,4035801.5608286266,4028146.6388273202,3631424.9876515595,4012880.3257922805,3876066.6578041362,3997671.8707089447,3861376.7142026927,3982521.0543008852,3974967.1923035239,3839446.1207639156,3959902.4245821126,3824894.9657002524,3944894.7509738146,3937412.2568107792,3549626.7981522037,3922489.8189131422,3788757.8916681632,3907623.9357114034,3774398.840428405,3892814.3928683577,3885430.6823231713,3752962.2356701153,3870705.2499120114,3738738.8467432661,3856035.6255636951,3848721.6752856518,3469671.1205670759,3834135.3667055955,3703415.7637036056,3819604.3389215907,3689380.1514439541,3805128.3824243993,3797910.9906539186,3668426.4082246479,3783517.2499932214,3654523.4024715438,3769178.0603135019,3762028.8574535842,3512642.039718458,3747771.1068466054,3619995.9752006256,3733567.3918305477,3606276.5164276245,3719417.5076153851,3712362.6882735626,3585794.7582457075,3698293.1679754425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Volumes Applied","kWh",null,null,null,null,null,{"$f":"SUM(K32:K34)","v":0},{"$f":"SUM(L32:L34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX32:BX34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ32:EJ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5634093.2040731693,5810853.6068457561,5799831.8481068835,5228621.5438085841,5777851.0076651936,5580863.0774827497,5755953.4726294493,5559712.1089640493,5734138.9272796642,5723262.6774018155,5528135.861702323,5701572.0272222059,5507184.7245834554,5679963.5826535784,5669190.0900672507,5110846.3516140003,5647704.3701245161,5455153.6116024926,5626300.0791256204,5434479.0706396056,5604976.9084622003,5594345.6471361117,5403614.0813182136,5573143.5808925023,5383134.8705340782,5552021.8685707543,5541491.0499185277,4995724.0567041524,5520489.2978389272,5332275.7632682147,5499567.1405085446,5312066.9182856232,5478724.2762704492,5468332.4851059439,5281897.1657525413,5447607.9973992091,5261879.2511180481,5426962.0536346855,5416668.4426633641,5057594.7202580422,5396139.7570252484,5212165.7500282861,5375688.873257136,5192412.1111802207,5355315.4964969456,5345157.7814061027,5162921.9351613838,5324900.1147347679,5143354.925937362,5304719.2227959568,5294657.4763802094,{"$f":"SUM(GV32:GV34)","v":4773200.4777216045},5274591.2013174761,5094761.2261368036,5254600.9756303057,5075452.5398622565,5234686.5110984109,5224757.5994956503,5046626.6328327451,5204956.2386719724,5027500.3723324016,5185229.9232227467,5175394.818591645,4665683.6878876537,5155780.5382625796,4980001.2501916531,5136240.5942897368,4961127.4938920448,5116774.7049450194,5107069.4430102454,4932950.8931303779,5087714.1097020768,4914255.453447246,5068432.1313642403,5058818.5633902624,4560588.7238601306,5039646.096570964,4867826.25350154,5020546.2916744705,4849377.6303382646,5001518.8733186377,4992032.2233220367,4821835.7101596715,4973112.870717627,4803561.3870143108,4954265.2207559403,4944868.1993050426,4617070.3564200681,4926127.5941046365,4758178.0091655431,4907458.0141103882,4740144.9429747071,4888859.1901431615,4879586.2278302591,4713223.4071393413,4861093.0354232388,4695360.7148421183,4842669.9305501683,4833484.5778915444,4357447.2945934488,4815166.1065864349,4650999.601849163,4796917.0606380329,4633372.7321708677,4778737.1769304872,4769673.0889661033,4607057.6064630309,4751596.4574579317,4589597.2729903646,4733588.3347554132,4724609.8830296034,4259295.3843244398,4706704.0370140849,4546235.3982411679,4688866.0525425803,{"$f":"SUM(JH32:JH34)","v":4529005.5754607506},4671095.6724259509,4662235.7538957344,4503283.2004352687,4644566.3002129737,4486216.162616781,4626963.812168574,4618187.6009126008,4163354.3550685891,4600685.085763202,4443831.0181758907,4583248.9035701556,4426989.2987746224,4565878.80293753,4557218.454905767,4401846.3226666069,4539947.0073295925,4385163.7214806853,4522741.0169844739,4514162.4907127265,4214916.3496131813,4497054.2213637447,4343733.3064060155,4480010.7908150321,4327270.9483187674,4463031.9533333741,4454566.6804558113,4302694.3201130917,4437684.2738612248,4286387.4960884191,4420865.8500674078,4412480.5559070185,3977906.8601415665,4395757.6519347057,4245890.3050111709,4379098.1262625866,4229798.7630886519,4362501.7386926087,4354227.1468830453,4205775.7257455345,4337725.0180853372,4189836.2144661993,4321285.4308697898,4313089.0162492702,3888304.1338665909,4296742.7972622626,4150251.2264280319,4280458.5289732721,4134522.1480012466,4264235.976594734,4256147.7707441729,4111040.2318344228,4240017.3539501894,4095459.759546279,4223948.0699833455,4215936.2803732902,3800719.7174309827,4199958.2615068518,4056766.4270879137,4184040.7978931312,4041391.6476325183,4168183.6600331725,4160277.6417803513,4018438.6638365821,{"$f":"SUM(LT32:LT34)","v":4144510.5641422379},4003209.1431525741,4128803.2423085808,4120971.919013259,3847790.5820805682,4105353.8065250353,3965387.3816481885,4089794.8852767632,3950358.9205465182,4074294.930938975,4066566.9964911141,3927922.9548700531,4051155.0737602008,3913036.48057228,4035801.5608286266,4028146.6388273202,3631424.9876515595,4012880.3257922805,3876066.6578041362,3997671.8707089447,3861376.7142026927,3982521.0543008852,3974967.1923035239,3839446.1207639156,3959902.4245821126,3824894.9657002524,3944894.7509738146,3937412.2568107792,3549626.7981522037,3922489.8189131422,3788757.8916681632,3907623.9357114034,3774398.840428405,3892814.3928683577,3885430.6823231713,3752962.2356701153,3870705.2499120114,3738738.8467432661,3856035.6255636951,3848721.6752856518,3469671.1205670759,3834135.3667055955,3703415.7637036056,3819604.3389215907,3689380.1514439541,3805128.3824243993,3797910.9906539186,3668426.4082246479,3783517.2499932214,3654523.4024715438,3769178.0603135019,3762028.8574535842,3512642.039718458,3747771.1068466054,3619995.9752006256,3733567.3918305477,3606276.5164276245,3719417.5076153851,3712362.6882735626,3585794.7582457075,3698293.1679754425,0,0,0,{"$f":"SUM(OF32:OF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(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",{"$f":"INDEX(InputC!I46:AD46,E1)","v":0},{"$f":"F40*F14","v":0},null,null,null,{"$f":"$G40","v":0},{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditure for Wind","USD/kW ",{"$f":"INDEX(InputC!I47:AD47,E1)","v":0},{"$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",{"$f":"INDEX(InputC!I48:AD48,E1)","v":75},{"$f":"F42*F16","v":600000},null,null,null,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000]
[]
[null,null,null,"Total Cost","USD",{"$f":"SUM(G40:G42)","v":600000},null,null,"USD",null,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,{"$f":"$F$44","v":600000},600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000,600000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"1/H6","v":0.125},null,null,"%",null,{"$f":"$F45*K$6","v":0},{"$f":"$F45*L$6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F45*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$6","v":0},0,0,0,0,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0.125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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":600000},"USD",null,{"$f":"K44*K45","v":0},{"$f":"L44*L45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX44*BX45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ44*EJ45","v":0},0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV44*GV45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH44*JH45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT44*LT45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF44*OF45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR44*QR45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD44*TD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP44*VP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB44*YB45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN44*AAN45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Year",null,null,null,null,null,null,{"$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,{"$f":"YEAR(AAM4)","v":2083},2083,2083,2083,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2084,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2085,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086,2086]
[null,null,null,"Annual Inflation Rate","% p.a.",{"$f":"INDEX(InputC!I43:AD43,E1)","v":1},{"$f":"LOOKUP(F49,InputS!F:F,InputS!E:E)","v":10},null,null,null,{"$f":"LOOKUP(K48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(L48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(M48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(N48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(O48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(P48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(Q48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(R48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(S48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(T48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(U48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(V48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.03},{"$f":"LOOKUP(W48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(X48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Y48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(Z48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.7E-2},{"$f":"LOOKUP(AI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5000000000000001E-2},{"$f":"LOOKUP(AU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(AZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":2.5999999999999999E-2},{"$f":"LOOKUP(BG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(BZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(CZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(DZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ED48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ER48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ES48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ET48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(EZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(FZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(GZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(HZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ID48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(II48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(IZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(JZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(KZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(LZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ME48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ML48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(MZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ND48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(NZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ON48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(OZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(PZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(QZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(RZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ST48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(SZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(TZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(US48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(UZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(VZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(WZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(XZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(YZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ZZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(AAZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABA48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABB48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABC48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABD48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABE48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABF48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABG48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABH48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABI48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABJ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABK48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABL48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABM48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABN48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABO48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABP48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABQ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABR48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABS48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABT48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABU48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABV48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABW48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABX48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABY48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02},{"$f":"LOOKUP(ABZ48,InputS!6:6,INDIRECT(\"InputS!\"&$G$49&\":\"&$G$49))","v":0.02}]
[null,null,null,"Inflation Rate - Periodic","% p.a.",null,null,null,"% p.p.",null,{"$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},{"$f":"J51*(1+K50*K7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV51*(1+BW50*BW7)","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,{"$f":"EH51*(1+EI50*EI7)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,{"$f":"GT51*(1+GU50*GU7)","v":1.0878041967427174},1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,{"$f":"JF51*(1+JG50*JG7)","v":1.208977762610999},1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,{"$f":"LR51*(1+LS50*LS7)","v":1.3436491924415639},1.3458683383241405,1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"OD51*(1+OE50*OE7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"QP51*(1+QQ50*QQ7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"TB51*(1+TC50*TC7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"VN51*(1+VO50*VO7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"XZ51*(1+YA50*YA7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"AAL51*(1+AAM50*AAM7)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709]
[null,null,null,"Inflation Index Applied to Price","Flag",{"$f":"INDEX(InputC!I53:AD53,E1)","v":true},null,null,"Index",null,{"$f":"IF($F$52,K51,1)","v":1},{"$f":"IF($F$52,L51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,BX51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF($F$52,EJ51,1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,{"$f":"IF($F$52,GV51,1)","v":1.089600793814208},1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,1.208977762610999,{"$f":"IF($F$52,JH51,1)","v":1.2109744876781647},1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,1.3436491924415639,{"$f":"IF($F$52,LT51,1)","v":1.3458683383241405},1.348091149306563,1.350317631442042,1.3525477907937848,1.3547816334350133,1.3570191654489796,1.3592603929289826,1.3615053219783848,1.3637539587106291,1.3660063092492554,1.3682623797279165,1.3705221762903961,1.3727857050906243,1.3750529722926954,1.3773239840708837,1.3795987466096615,1.3818772661037146,1.3841595487579601,1.3864456007875632,1.3887354284179534,1.3910290378848427,1.3933264354342414,1.3956276273224757,1.3979326198162048,1.4002414191924375,1.4025540317385499,1.4048704637523022,1.4071907215418555,1.4095148114257896,1.4118427397331201,1.4141745128033152,1.4165101369863133,1.4188496186425403,1.4211929641429271,1.423540179868926,1.4258912722125296,1.4282462475762872,1.4306051123733219,1.4329678730273492,1.4353345359726934,1.4377051076543064,1.4400795945277833,1.4424580030593823,1.4448403397260403,1.447226611015392,1.4496168234257865,1.4520109834663055,1.4544090976567812,1.4568111725278137,1.4592172146207891,1.461627230487897,1.4640412266921483,1.4664592098073934,1.46888118641834,1.471307163120571,1.4737371465205622,1.4761711432357008,1.478609159894303,1.4810512031356324,1.4834972796099177,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,OF51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,QR51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,TD51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,VP51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,YB51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,{"$f":"IF($F$52,AAN51,1)","v":1.4859473959783709},1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709,1.4859473959783709]
[]
[null,null,"Revenues"]
[null,null,null,"Price for Solar/Wind","USD/kWh",{"$f":"INDEX(InputC!I51:AD51,E1)","v":0},null,null,"USD/kWh",null,{"$f":"$F55*K$52","v":0},{"$f":"$F55*L$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*BX$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*EJ$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*GV$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*JH$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*LT$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*OF$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*QR$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*TD$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*VP$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*YB$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F55*AAN$52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price for BESS","USD/kWh",{"$f":"INDEX(InputC!I52:AD52,E1)","v":1.6000000000000001E-3},null,null,"USD/kWh",null,{"$f":"$F56*K$52","v":1.6000000000000001E-3},1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6000000000000001E-3,1.6026425300830725E-3,1.6052894245194196E-3,1.6079406905171261E-3,1.610596335296181E-3,1.6132563660884974E-3,1.615920790137933E-3,1.618589614700309E-3,1.62126284704343E-3,1.6239404944471049E-3,1.6266225642031648E-3,1.6293090636154842E-3,1.6320000000000004E-3,1.6346953806847342E-3,1.6373952130098086E-3,1.6400995043274694E-3,1.6428082620021053E-3,1.6455214934102678E-3,1.6482392059406919E-3,1.6509614069943155E-3,1.6536881039842992E-3,1.6564193043360476E-3,1.6591550154872287E-3,1.6618952448877945E-3,1.6646400000000015E-3,1.6673892882984299E-3,1.6701431172700056E-3,1.6729014944140193E-3,1.675664427242148E-3,1.6784319232784741E-3,1.6812039900595069E-3,1.6839806351342027E-3,1.6867618660639861E-3,1.6895476904227693E-3,1.6923381157969741E-3,1.6951331497855513E-3,1.6979328000000025E-3,1.7007370740643997E-3,1.7035459796154069E-3,1.706359524302301E-3,1.7091777157869921E-3,1.7120005617440445E-3,1.714828069860698E-3,1.7176602478368879E-3,1.720497103385267E-3,1.7233386442312259E-3,1.7261848781129146E-3,1.7290358127812636E-3,1.7318914560000035E-3,1.7347518155456886E-3,1.7376168992077159E-3,1.7404867147883479E-3,1.7433612701027331E-3,1.7462405729789265E-3,1.749124631257913E-3,1.7520134527936266E-3,1.754907045452973E-3,1.7578054171158513E-3,1.7607085756751741E-3,1.7636165290368898E-3,1.7665292851200048E-3,1.7694468518566033E-3,1.7723692371918714E-3,1.775296449084116E-3,1.7782284955047886E-3,1.7811653844385061E-3,1.7841071238830723E-3,1.7870537218495003E-3,1.7900051863620338E-3,1.7929615254581696E-3,1.7959227471886785E-3,1.7988888596176286E-3,1.8018598708224056E-3,1.8048357888937362E-3,1.8078166219357094E-3,1.8108023780657992E-3,1.8137930654148855E-3,1.8167886921272771E-3,1.8197892663607345E-3,1.8227947962864911E-3,1.8258052900892755E-3,1.828820755967334E-3,1.831841202132453E-3,1.8348666368099822E-3,1.8378970682388549E-3,1.840932504671612E-3,1.8439729543744251E-3,1.8470184256271164E-3,1.8500689267231842E-3,1.853124465969824E-3,1.8561850516879508E-3,1.8592506922122222E-3,1.8623213958910622E-3,1.8653971710866821E-3,1.8684780261751038E-3,1.8715639695461833E-3,1.8746550096036335E-3,1.877751154765046E-3,1.8808524134619148E-3,1.8839587941396603E-3,1.8870703052576495E-3,1.8901869552892219E-3,1.8933087527217111E-3,1.8964357060564684E-3,1.8995678238088851E-3,1.902705114508417E-3,1.905847586698607E-3,1.908995248937108E-3,1.912148109795707E-3,1.9153061778603476E-3,1.9184694617311541E-3,1.921637970022454E-3,1.9248117113628031E-3,1.9279906943950071E-3,1.9311749277761462E-3,1.9343644201775985E-3,1.9375591802850637E-3,1.9407592167985863E-3,1.9439645384325801E-3,1.9471751539158512E-3,1.9503910719916222E-3,1.9536123014175554E-3,1.9568388509657781E-3,1.960070729422904E-3,1.9633079455900599E-3,1.966550508282908E-3,1.9697984263316697E-3,1.9730517085811508E-3,1.9763103638907654E-3,1.9795744011345583E-3,1.9828438292012322E-3,1.986118656994169E-3,1.9893988934314558E-3,1.9926845474459078E-3,1.995975627985095E-3,1.9992721440113639E-3,2.0025741045018629E-3,2.0058815184485677E-3,2.0091943948583046E-3,2.0125127427527757E-3,2.0158365711685821E-3,2.0191658891572511E-3,2.0225007057852584E-3,2.0258410301340537E-3,2.029186871300086E-3,2.0325382383948273E-3,2.0358951405447978E-3,2.0392575868915922E-3,2.0426255865919011E-3,2.0459991488175401E-3,2.049378282755472E-3,2.0527629976078319E-3,2.0561533025919548E-3,2.059549206940397E-3,2.0629507199009644E-3,2.0663578507367358E-3,2.0697706087260889E-3,2.0731890031627249E-3,2.0766130433556951E-3,2.0800427386294248E-3,2.0834780983237404E-3,2.0869191317938922E-3,2.0903658484105825E-3,2.0938182575599902E-3,2.0972763686437951E-3,2.1007401910792061E-3,2.104209734298985E-3,2.107685007751472E-3,2.1111660209006114E-3,2.1146527832259805E-3,2.1181453042228102E-3,2.1216435934020145E-3,2.1251476602902161E-3,2.1286575144297709E-3,2.1321731653787951E-3,2.1356946227111908E-3,2.1392218960166721E-3,2.1427549949007917E-3,2.1462939289849658E-3,2.1498387079065024E-3,2.1533893413186252E-3,2.1569458388905009E-3,2.1605082103072675E-3,2.164076465270056E-3,2.1676506134960215E-3,2.1712306647183673E-3,2.174816628686372E-3,2.1784085151654157E-3,2.1820063339370067E-3,2.1856100947988087E-3,2.1892198075646667E-3,2.1928354820646336E-3,2.1964571281449987E-3,2.2000847556683128E-3,2.2037183745134141E-3,2.2073579945754585E-3,2.2110036257659434E-3,2.2146552780127364E-3,2.2183129612601011E-3,2.2219766854687257E-3,2.2256464606157482E-3,2.2293222966947865E-3,2.233004203715961E-3,2.2366921917059278E-3,2.2403862707079001E-3,2.2440864507816799E-3,2.2477927420036835E-3,2.2515051544669692E-3,2.2552236982812633E-3,2.2589483835729922E-3,2.2626792204853046E-3,2.2664162191781013E-3,2.2701593898280647E-3,2.2739087426286832E-3,2.2776642877902816E-3,2.2814260355400475E-3,2.2851939961220594E-3,2.2889681797973152E-3,2.2927485968437587E-3,2.2965352575563098E-3,2.3003281722468903E-3,2.3041273512444537E-3,2.3079328048950117E-3,2.3117445435616646E-3,2.3155625776246271E-3,2.3193869174812586E-3,2.3232175735460889E-3,2.3270545562508499E-3,2.3308978760445019E-3,2.3347475433932625E-3,2.3386035687806353E-3,2.3424659627074374E-3,2.3463347356918298E-3,2.3502098982693441E-3,2.3540914609929135E-3,2.3579794344328994E-3,2.3618738291771215E-3,2.365774655830885E-3,2.369681925017012E-3,2.3735956473758687E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3,2.3775158335653935E-3]
[null,null,null,"Volumes Applied - Solar/Wind","kWh",null,null,null,"kWh",null,{"$f":"SUM(K32:K33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW32:BW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI32:EI33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU32:GU33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG32:JG33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS32:LS33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE32:OE33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ32:QQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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},0,0,0,0,0,0,0,0,0,0,0,0,0,5634093.2040731693,5810853.6068457561,5799831.8481068835,5228621.5438085841,5777851.0076651936,5580863.0774827497,5755953.4726294493,5559712.1089640493,5734138.9272796642,5723262.6774018155,5528135.861702323,5701572.0272222059,5507184.7245834554,5679963.5826535784,5669190.0900672507,5110846.3516140003,5647704.3701245161,5455153.6116024926,5626300.0791256204,5434479.0706396056,5604976.9084622003,5594345.6471361117,5403614.0813182136,5573143.5808925023,5383134.8705340782,5552021.8685707543,5541491.0499185277,4995724.0567041524,5520489.2978389272,5332275.7632682147,5499567.1405085446,5312066.9182856232,5478724.2762704492,5468332.4851059439,5281897.1657525413,5447607.9973992091,5261879.2511180481,5426962.0536346855,5416668.4426633641,5057594.7202580422,5396139.7570252484,5212165.7500282861,5375688.873257136,5192412.1111802207,5355315.4964969456,5345157.7814061027,5162921.9351613838,5324900.1147347679,5143354.925937362,5304719.2227959568,{"$f":"GU34","v":5294657.4763802094},4773200.4777216045,5274591.2013174761,5094761.2261368036,5254600.9756303057,5075452.5398622565,5234686.5110984109,5224757.5994956503,5046626.6328327451,5204956.2386719724,5027500.3723324016,5185229.9232227467,5175394.818591645,4665683.6878876537,5155780.5382625796,4980001.2501916531,5136240.5942897368,4961127.4938920448,5116774.7049450194,5107069.4430102454,4932950.8931303779,5087714.1097020768,4914255.453447246,5068432.1313642403,5058818.5633902624,4560588.7238601306,5039646.096570964,4867826.25350154,5020546.2916744705,4849377.6303382646,5001518.8733186377,4992032.2233220367,4821835.7101596715,4973112.870717627,4803561.3870143108,4954265.2207559403,4944868.1993050426,4617070.3564200681,4926127.5941046365,4758178.0091655431,4907458.0141103882,4740144.9429747071,4888859.1901431615,4879586.2278302591,4713223.4071393413,4861093.0354232388,4695360.7148421183,4842669.9305501683,4833484.5778915444,4357447.2945934488,4815166.1065864349,4650999.601849163,4796917.0606380329,4633372.7321708677,4778737.1769304872,4769673.0889661033,4607057.6064630309,4751596.4574579317,4589597.2729903646,4733588.3347554132,4724609.8830296034,4259295.3843244398,4706704.0370140849,4546235.3982411679,{"$f":"JG34","v":4688866.0525425803},4529005.5754607506,4671095.6724259509,4662235.7538957344,4503283.2004352687,4644566.3002129737,4486216.162616781,4626963.812168574,4618187.6009126008,4163354.3550685891,4600685.085763202,4443831.0181758907,4583248.9035701556,4426989.2987746224,4565878.80293753,4557218.454905767,4401846.3226666069,4539947.0073295925,4385163.7214806853,4522741.0169844739,4514162.4907127265,4214916.3496131813,4497054.2213637447,4343733.3064060155,4480010.7908150321,4327270.9483187674,4463031.9533333741,4454566.6804558113,4302694.3201130917,4437684.2738612248,4286387.4960884191,4420865.8500674078,4412480.5559070185,3977906.8601415665,4395757.6519347057,4245890.3050111709,4379098.1262625866,4229798.7630886519,4362501.7386926087,4354227.1468830453,4205775.7257455345,4337725.0180853372,4189836.2144661993,4321285.4308697898,4313089.0162492702,3888304.1338665909,4296742.7972622626,4150251.2264280319,4280458.5289732721,4134522.1480012466,4264235.976594734,4256147.7707441729,4111040.2318344228,4240017.3539501894,4095459.759546279,4223948.0699833455,4215936.2803732902,3800719.7174309827,4199958.2615068518,4056766.4270879137,4184040.7978931312,4041391.6476325183,4168183.6600331725,4160277.6417803513,{"$f":"LS34","v":4018438.6638365821},4144510.5641422379,4003209.1431525741,4128803.2423085808,4120971.919013259,3847790.5820805682,4105353.8065250353,3965387.3816481885,4089794.8852767632,3950358.9205465182,4074294.930938975,4066566.9964911141,3927922.9548700531,4051155.0737602008,3913036.48057228,4035801.5608286266,4028146.6388273202,3631424.9876515595,4012880.3257922805,3876066.6578041362,3997671.8707089447,3861376.7142026927,3982521.0543008852,3974967.1923035239,3839446.1207639156,3959902.4245821126,3824894.9657002524,3944894.7509738146,3937412.2568107792,3549626.7981522037,3922489.8189131422,3788757.8916681632,3907623.9357114034,3774398.840428405,3892814.3928683577,3885430.6823231713,3752962.2356701153,3870705.2499120114,3738738.8467432661,3856035.6255636951,3848721.6752856518,3469671.1205670759,3834135.3667055955,3703415.7637036056,3819604.3389215907,3689380.1514439541,3805128.3824243993,3797910.9906539186,3668426.4082246479,3783517.2499932214,3654523.4024715438,3769178.0603135019,3762028.8574535842,3512642.039718458,3747771.1068466054,3619995.9752006256,3733567.3918305477,3606276.5164276245,3719417.5076153851,3712362.6882735626,3585794.7582457075,3698293.1679754425,0,0,{"$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":2134678.0618199417},"USD ",null,{"$f":"K55*K57+K56*K58","v":0},{"$f":"L55*L57+L56*L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX55*BX57+BX56*BX58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ55*EJ57+EJ56*EJ58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9029.4373872996694,9328.1018425000166,9325.7856267282023,8421.1986971087663,9321.1549204267139,9018.2326738175416,9316.5265134962065,9013.7546825208865,9311.9004047949293,9309.5882119236121,9007.0418643693902,9304.9655484266423,9002.5694298541039,9300.3451803070111,9298.0358566574996,8396.140612254796,9293.4189294669886,8991.3980570721906,9288.8042948054626,8986.9333904683663,9284.1919515345689,9281.8866388150254,8980.240546951467,9277.277730496904,8975.7814205942777,9272.6711107260016,9270.3686586906188,8371.1570901369832,9265.7654696100235,8964.6432893041256,9261.16456623677,8960.1919077442253,9256.5659474358963,9254.2674943955772,8953.518979425482,9249.6723003264451,8949.0731216266831,9245.0793879947414,9242.7837871263437,8644.3281913469909,9238.1942952765967,8937.9681329150426,9233.6070823328537,8933.5299968681484,9229.0221471635214,9226.7305333907898,8926.8769244879768,9222.1490127625839,8922.4442957656993,9217.5697670822756,9215.2809969945556,{"$f":"GV55*GV57+GV56*GV58","v":8321.4128472957091},9210.7051616182343,8911.3723510136497,9206.1315983668101,8906.9474210664594,9201.5603061120619,9199.275511256028,8900.3141455416117,9194.7076233821081,8895.8947065314696,9190.1420036867657,9187.8600440540795,8296.6516848136962,9183.2978245150352,8884.8557074135351,9178.7378703399645,8880.4439442700386,9174.1801804039987,9171.9021841743142,8873.8304066930687,9167.3478884891138,8869.4241181478064,9162.795854233309,9160.5206847904974,8271.9642015468271,9155.9720405734988,8858.4179666310902,9151.4256549796646,8854.0193311121984,9146.8815268874787,9144.6103090541819,8847.4254727509488,9140.0695651128426,8843.032295540097,9135.5310758717951,9133.2626764139932,8541.8983989075041,9128.7275671243679,8832.0588938834153,9124.1947097371576,8827.6733469266164,9119.6641031341806,9117.3996435275021,8821.0991092236927,9112.8724110055082,8816.7190043332193,9108.3474264747274,9106.0857768571987,8222.8093963525789,9101.5641622204712,8805.7782550862139,9097.0447927854075,8801.405757745244,9092.5276674371526,9090.2699459473388,8794.8510823174911,9085.7561846401622,8790.48401084945,9081.2446646350872,9078.9897447730309,8198.3416379012124,9074.4815846345682,8779.5758168517459,9069.9756630169541,{"$f":"JH55*JH57+JH56*JH58","v":8775.2163302962144},9065.471978808655,9063.2209753857933,8768.6811589342105,9058.7206452085447,8764.3270821064034,9054.2225496641895,9051.9743395325731,8173.9466856131403,9047.4795938572188,8753.4513464867305,9042.9870800417812,8749.1048320017981,9038.4967969780355,9036.2524916318744,8742.5891066693221,9031.765552618941,8738.2479858149527,9027.2808415895324,9025.0393212229119,8440.6823343768774,9020.5579500946496,8727.4046119902978,9016.078804185192,8723.0710309763217,9011.6018823896065,9009.3642551893736,8716.5746938098473,9004.8906674940536,8712.2464903771706,9000.4193011526822,8998.1844506450179,8125.3743336046145,8993.716414266597,8701.4353820519009,8989.2505964856264,8697.1146960240967,8984.7869962004661,8982.5560272747007,8690.6376893322777,8978.0957511688739,8686.322364884265,8973.6376898071394,8971.4094893116235,8101.1965025327036,8966.9547480042202,8675.543426049293,8962.5022186926144,8671.235596637398,8958.0519002784458,8955.8275698148136,8664.7778629005479,8951.3805656885597,8660.4753791145431,8946.935769716225,8944.7141994451104,8077.0906149173443,8940.2727136479571,8649.7285140464628,8935.8334332646009,8645.4335029943777,8931.3963571999429,8929.1786454450594,8638.9949848639699,{"$f":"LT55*LT57+LT56*LT58","v":8924.7448738063376},8634.7053035313529,8920.3133037509542,8918.0983439753727,8340.6656158511578,8913.6700742454323,8623.9904167915938,8909.2440033668663,8619.708185957059,8904.8201302478392,8902.6090175071022,8613.2888262552133,8898.1884389813713,8609.0119092810601,8893.7700554879611,8891.5616865377469,8029.0938143946441,8887.1465935493434,8598.3289057150359,8882.7336928694203,8594.0594170692912,8878.3229834093927,8876.1184500467989,8587.6591587882649,8871.7110253766914,8583.3949681909944,8867.3057892073684,8865.1039914708908,8005.2024752470925,8860.702036015362,8572.7437529272647,8856.3022663448901,8568.4869685547019,8851.9046813741279,8849.7067078121145,8562.105754856384,8845.3123978570638,8557.8542527674472,8840.9202698907065,8838.7250238146862,7981.3822270718811,8834.3361668000452,8547.234731216864,8829.9494890664464,8542.9906133146997,8825.5649895317747,8823.3735562510192,8536.6283875301069,8818.9923219869343,8532.3895361936247,8814.6132632188273,8812.4245493081708,8241.8340318428181,8808.048751758748,8521.801614048507,8803.6751270057102,8517.5701249264439,8799.3036739701565,8797.1187615094259,8511.226830555217,8792.7505640283343,0,0,0,{"$f":"OF55*OF57+OF56*OF58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR55*QR57+QR56*QR58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"AAN55*AAN57+AAN56*AAN58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"Operating Cost per kW - Solar","USD/kWy",{"$f":"INDEX(InputC!I56:AD56,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind ","USD/kWy",{"$f":"INDEX(InputC!I57:AD57,E1)","v":0}]
[null,null,null,"Operating Cost per kW - Wind/Solar","USD/kWy",{"$f":"F62+F63","v":0},{"$f":"F64/(months/Months_Period)","v":0},null,"USD",null,{"$f":"$G64*(K14+K15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(BW14+BW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(EI14+EI15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(GU14+GU15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(JG14+JG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(LS14+LS15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(OE14+OE15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(QQ14+QQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(TC14+TC15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(VO14+VO15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(YA14+YA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G64*(AAM14+AAM15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cost per kWh - Battery","USD/kWhy",{"$f":"INDEX(InputC!I58:AD58,E1)","v":3},{"$f":"F65/months","v":0.25},null,"USD",null,{"$f":"$G65*K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*GU16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*JG16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"$G65*LS16","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,{"$f":"$G65*OE16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*QQ16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*TC16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*VO16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*YA16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G65*AAM16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Real Cost",null,null,null,{"$f":"SUM(K66:XFD66)","v":480000},"USD",null,{"$f":"SUM(K64:K65)","v":0},{"$f":"SUM(L64:L65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX64:BX65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ64:EJ65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(GV64:GV65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(JH64:JH65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(LT64:LT65)","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,{"$f":"SUM(OF64:OF65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR64:QR65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD64:TD65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP64:VP65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB64:YB65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN64:AAN65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Nominal O&M Cost",null,null,null,{"$f":"SUM(K68:XFD68)","v":589435.0790304573},"USD",null,{"$f":"K66*K51","v":0},{"$f":"L66*L51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX66*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ66*EJ51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2003.3031626038405,2006.6117806492746,2009.9258631464077,2013.245419120226,2016.5704576106216,2019.900987672416,2023.237018375386,2026.5785588042875,2029.9256180588809,2033.2782052539558,2036.6363295193551,2040.0000000000005,2043.3692258559176,2046.7440162622609,2050.1243804093369,2053.5103275026313,2056.9018667628347,2060.2990074258651,2063.7017587428945,2067.110129980374,2070.5241304200595,2073.9437693590357,2077.3690561097433,2080.8000000000015,2084.2366103730374,2087.6788965875066,2091.126868017524,2094.5805340526849,2098.0399040980924,2101.5049875743834,2104.9757939177534,2108.4523325799823,2111.9346130284616,2115.4226447462174,2118.9164372319392,2122.4160000000029,2125.9213425804996,2129.4324745192584,2132.9494053778762,2136.4721447337402,2140.0007021800557,2143.5350873258722,2147.0753097961097,2150.6213792315834,2154.1733052890322,2157.7310976411432,2161.2947659765791,2164.8643200000042,2168.4397694321106,2172.0211240096446,2175.608393485435,{"$f":"GV66*GV51","v":2179.2015876284163},2182.8007162236581,2186.4057890723911,2190.0168159920331,2193.6338068162163,2197.2567713948142,2200.8857195939677,2204.5206612961119,2208.1616064000059,2211.8085648207543,2215.4615464898388,2219.1205613551447,2222.7856193809857,2226.4567305481323,2230.1339048538402,2233.8171523118754,2237.5064829525422,2241.2019068227119,2244.9034339858481,2248.6110745220358,2252.3248385280067,2256.04473611717,2259.7707774196369,2263.5029725822487,2267.2413317686069,2270.9858651590962,2274.7365829509181,2278.4934953581137,2282.2566126115944,2286.0259449591672,2289.8015026655662,2293.5832960124776,2297.3713352985687,2301.165630839515,2304.966192968031,2308.7730320338956,2312.5861584039803,2316.4055824622797,2320.2313146099382,2324.0633652652778,2327.9017448638278,2331.7464638583524,2335.5975327188794,2339.454961932729,2343.3187620045419,2347.1889434563072,2351.0655168273934,2354.9484926745754,2358.8378815720621,2362.7336941115273,2366.6359409021388,2370.5446325705852,2374.4597797611063,2378.3813931355212,2382.3094833732584,2386.2440611713851,2390.1851372446336,2394.1327223254343,2398.0868271639424,2402.0474625280676,2406.014639203504,2409.9883679937589,2413.9686597201826,2417.955525221998,{"$f":"JH66*JH51","v":2421.9489753563294},2425.9490209982328,2429.9556730407248,2433.9689423948139,2437.9888399895276,2442.0153767719444,2446.0485637072225,2450.08841177863,2454.1349319875749,2458.1881353536346,2462.2480329145869,2466.3146357264382,2470.3879548634563,2474.4680014181977,2478.5547865015401,2482.6483212427111,2486.7486167893194,2490.8556843073848,2494.9695349813687,2499.0901800142046,2503.2176306273282,2507.3518980607096,2511.492993572881,2515.6409284409692,2519.7957139607279,2523.9573614465639,2528.1258822315731,2532.3012876675671,2536.4835891251073,2540.6727979935335,2544.8689256809971,2549.0719836144899,2553.2819832398764,2557.4989360219251,2561.7228534443398,2565.9537470097898,2570.1916282399434,2574.4365086754965,2578.6883998762055,2582.9473134209197,2587.2132609076107,2591.486253953406,2595.7663041946184,2600.0534232867813,2604.3476229046751,2608.6489147423649,2612.9573105132281,2617.2728219499872,2621.5954608047437,2625.9252388490077,2630.262167873731,2634.6062596893394,2638.9575261257642,2643.3159790324753,2647.6816302785123,2652.0544917525181,2656.4345753627699,2660.8218930372136,2665.2164567234936,2669.6182783889881,2674.02737002084,2678.4437436259896,2682.8674112312074,2687.2983848831277,{"$f":"LT66*LT51","v":2691.736676648281},2696.182298613126,2700.6352628840841,2705.0955815875695,2709.5632668700268,2714.038330897959,2718.5207858579652,2723.0106439567694,2727.5079174212583,2732.0126184985106,2736.5247594558332,2741.0443525807923,2745.5714101812487,2750.1059445853907,2754.6479681417677,2759.197493219323,2763.7545322074293,2768.31909751592,2772.8912015751262,2777.4708568359069,2782.0580757696853,2786.6528708684828,2791.2552546449515,2795.8652396324096,2800.4828383848749,2805.1080634770997,2809.7409275046043,2814.381443083711,2819.029622851579,2823.6854794662404,2828.3490256066302,2833.0202739726265,2837.6992372850805,2842.3859282858543,2847.0803597378522,2851.7825444250593,2856.4924951525745,2861.2102247466437,2865.9357460546985,2870.6690719453868,2875.4102153086128,2880.1591890555665,2884.9160061187645,2889.6806794520808,2894.4532220307838,2899.2336468515728,2904.0219669326111,2908.8181953135622,2913.6223450556272,2918.4344292415781,2923.2544609757938,2928.0824533842965,2932.9184196147867,2937.7623728366798,2942.614326241142,2947.4742930411244,2952.3422864714016,2957.2183197886061,2962.102406271265,2966.9945592198355,2971.8947919567418,0,0,0,{"$f":"OF66*OF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR66*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD66*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,{"$f":"VP66*VP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB66*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,{"$f":"AAN66*AAN51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K70:XFD70)","v":1545242.9827894841},"EUR",null,{"$f":"K59-K68","v":0},{"$f":"L59-L68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX59-BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ59-EJ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,7039.6726035091206,{"$f":"GV59-GV68","v":6142.2112596672923},7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,6652.0201377949561,{"$f":"JH59-JH68","v":6353.2673549398851},6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,5951.6965999808417,{"$f":"LT59-LT68","v":6233.0081971580566},5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,0,{"$f":"OF59-OF68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR59-QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD59-TD68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP59-VP68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB59-YB68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN59-AAN68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K70-K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70-BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70-EI46","v":0},0,0,0,0,0,-75000,-75000,-75000,-75000,-75000,-75000,-75000,-75000,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"GU70-GU46","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"JG70-JG46","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,{"$f":"LS70-LS46","v":5951.6965999808417},6233.0081971580566,5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,{"$f":"OE70-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,{"$f":"QQ70-QQ46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70-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,{"$f":"VO70-VO46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70-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,{"$f":"AAM70-AAM46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K72:ABZ72,0.001)","v":9.7389669158782777E-3},{"$f":"(1+F73)^(months/$F$5)-1","v":0.12333527728698201},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K72:ABZ72,K5:ABZ5),FALSE)","v":2.9802322387695314E-9},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,{"$f":"J82","v":0},{"$f":"K82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI82","v":0},0,0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"GU82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"JG82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"LS82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"OE82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"QQ82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"TC82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"VO82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"YA82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"AAM82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[null,null,null,"Add: Funding Cost","%",{"$f":"F73","v":9.7389669158782777E-3},{"$f":"(1+F80)^((months/Months_Period))-1","v":0.12333527728698201},{"$f":"SUM(K80:XFD80)","v":20855.077404190437},"EUR",null,{"$f":"K79*$F$80*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW79*$F$80*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI79*$F$80*EI6","v":0},0,0,0,0,0,0,730.42251869087079,1467.9585981258845,2212.6775170377823,2964.6492288625914,3723.9443683105392,4490.6342580009577,5264.7909151618096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU79*$F$80*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG79*$F$80*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS79*$F$80*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE79*$F$80*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ79*$F$80*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC79*$F$80*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO79*$F$80*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA79*$F$80*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM79*$F$80*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Expenditure",null,null,null,null,"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K82:ABZ82)","v":620855.07740419044},"EUR",null,{"$f":"K79+K80+K81","v":0},{"$f":"L79+L80+L81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79+BX80+BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ79+EJ80+EJ81","v":0},0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"GV79+GV80+GV81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"JH79+JH80+JH81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"LT79+LT80+LT81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"OF79+OF80+OF81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"QR79+QR80+QR81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"TD79+TD80+TD81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"VP79+VP80+VP81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"YB79+YB80+YB81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"AAN79+AAN80+AAN81","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[]
[null,null,null,"Base for Depreciation without IDC",null,null,null,null,"EUR",null,{"$f":"K82","v":0},{"$f":"L82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ82","v":0},0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"GV82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"JH82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"LT82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"OF82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"QR82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"TD82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"VP82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"YB82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"AAN82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[null,null,null,"Depreciation","%",{"$f":"1/H7","v":4.1666666666666666E-3},null,{"$f":"SUM(K85:XFD85)","v":620855.07740419125},"EUR",null,{"$f":"$F$85*K84*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*BW84*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*EI84*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,{"$f":"$F$85*GU84*GU7","v":2586.8961558507935},2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,{"$f":"$F$85*JG84*JG7","v":2586.8961558507935},2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,{"$f":"$F$85*LS84*LS7","v":2586.8961558507935},2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,2586.8961558507935,0,0,{"$f":"$F$85*OE84*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*QQ84*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*TC84*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*VO84*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*YA84*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$85*AAM84*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT",null,null,null,{"$f":"H85-F44","v":20855.077404191252},"EUR",null,{"$f":"K70-K85","v":0},{"$f":"L70-L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70-EJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4439.2380688450348,4734.5939059999482,4728.9636077310015,3821.0571221377468,4717.6883069652986,4411.4355302943322,4706.3933392700264,4400.2799678658057,4695.0786308852548,4689.4138508188626,4383.5093789992416,4678.0693925758487,4372.3040481473927,4666.7050081939569,4661.0153203973687,3755.7341289013712,4649.6209068533599,4344.202893795532,4638.2063802117746,4332.9271046371987,4626.7716652637164,4621.0467136051966,4315.9753349909306,4609.5815746461094,4304.6486543704468,4598.0960582877015,4592.3456348223017,3689.6804002335048,4580.829409661138,4276.2421458789486,4569.2926164682231,4264.8434193134499,4557.7351785566416,4551.9486937985666,4247.7063863427493,4540.3601444756487,4236.2556231953904,4528.750757624689,4522.9382258976739,3920.9598907624577,4511.2974372457475,4207.5368897383769,4499.6356166859505,4196.0124617857718,4487.9526860236956,4482.1032798988535,4178.6860026606037,4470.3885369117861,4167.1083704827952,4458.652487221837,4452.776447658327,{"$f":"GV70-GV85","v":3555.3151038164988},4441.0082895437827,4138.0704060904654,4429.2186265239834,4126.4174583994491,4417.4073788664546,4411.4936358112673,4108.8973283947062,4399.6498611313082,4097.1899858599218,4387.7843013461334,4381.8433268481413,3486.9699095819169,4369.9449381161094,4067.8256467089013,4358.0245621772956,4056.0413054667033,4346.0821177304933,4340.1025943376726,4038.3231763202393,4328.1268941103135,4026.4832261798429,4316.1289209628785,4310.1215563574551,3417.8267139274267,4298.0900195636086,3996.7852278293785,4286.0360037707569,3984.8665626498105,4273.9594260775184,4267.9126505378217,3966.9460208876781,4255.8020739634803,3954.9705088497885,4243.6687270529701,4237.5934885293036,3642.4160846527302,4225.4258288112951,3924.9314234226831,4213.2351886210863,3912.875446211995,4201.0214834250346,4194.9059549578296,3894.7479914401702,4182.6574931501727,3882.6339050261186,4170.3857537965405,4164.2411283318297,3277.0753589297228,4151.9343122581504,3852.2461583332815,4139.6040043640287,3840.0498221333446,4127.2501184508374,4121.0643067232868,3821.7108652953129,4108.6748915447351,3809.4551326732226,4096.2616816203508,4090.0461263941697,3205.4308428469149,4077.5970607900153,3778.7110012807698,4065.1239819441626,{"$f":"JH70-JH85","v":3766.3711990890915},4052.6268019596291,4046.3691464942749,3747.8160606886031,4033.8356493682231,3735.4155494836659,4021.2778301061735,4014.9897719031496,3132.9155977747714,4002.3953026527906,3704.3071577213495,3989.7762884645499,3691.8207212875486,3977.1326397090443,3970.8015492795412,3673.0446295758175,3958.1207799788281,3660.4961456567744,3945.4151507573706,3939.0529853579137,3350.5685478987552,3926.3098961831465,3629.0154625666228,3913.5417198934292,3616.3791611648003,3900.7483650922486,3894.3422171070069,3597.3772502914862,3881.5109225181523,3584.677536532844,3868.6542196208911,3862.2163111797345,2985.1961945139446,3849.3213223938783,3552.8163727567671,3836.4006936250435,3540.0269119333598,3823.4543316741756,3816.9714715477012,3520.7942200605639,3803.9863344104697,3507.9399550800654,3790.9752297617279,3784.4599101740487,2909.9527237772354,3771.4096774110612,3475.6899596852718,3758.3332408918332,3462.7439799818612,3745.2305055786446,3738.6692460902896,3443.2754473604155,3725.526883712002,3430.2632442312743,3712.3579835869195,3705.7635518417983,2833.7598837037813,3692.5546647599504,3397.6159014721752,3679.3189990248193,3384.5099771227442,3666.0564577231598,3659.4150783630585,3364.8004441300482,{"$f":"LT70-LT85","v":3646.1120413072631},3351.6268490674329,3632.7818850160766,3626.1066065370096,3044.2061931303369,3612.7355874966797,3318.5734750828351,3599.3372035593029,3305.3041126850067,3585.9113558985346,3579.1881022004754,3285.3483178236274,3565.7208729493295,3272.0098088448758,3552.2259314953999,3545.4680374676309,2678.4431263364213,3531.9313401826303,3238.5415482891158,3518.3666801827194,3225.1051854488123,3504.7739566901164,3497.9670395510539,3204.8977633050617,3484.3320311410234,3191.3907488631012,3470.6687058519701,3463.8263925363863,2599.2766965447199,3450.120400698328,3157.4985714698405,3436.3858365214701,3143.8915754188283,3422.6225972374805,3415.7301922234683,3123.4270545805311,3401.9237468536958,3109.7478721700099,3388.088367985215,3381.1597960185054,2519.0758559124743,3367.2808218936852,3075.4225692473055,3353.3726537635721,3061.6412354331223,3339.4351868294079,3332.455433467615,3040.9140363657507,3318.4738210805135,3027.0589511012531,3304.4626463922405,3297.4459400730802,2722.0194563772375,3283.3902230712747,2992.291131956571,3269.3046781137919,2978.3316826042492,3255.1891983307569,3248.1201993873674,2957.3361154845879,3233.959616220799,0,0,0,{"$f":"OF70-OF85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Gross Investment",null,null,null,null,"EUR",null,{"$f":"J88+K46","v":0},{"$f":"L82","v":0},{"$f":"M82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BY82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EK82","v":0},0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"GW82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"JI82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"LU82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"OG82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"QS82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"TE82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"VQ82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"YC82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"AAO82","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[null,null,null,"Accumulated Depreciation",null,null,null,null,"EUR",null,{"$f":"J89+K85","v":0},{"$f":"K89+L85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89+BX85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI89+EJ85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2586.8961558507935,5173.7923117015871,7760.6884675523806,10347.584623403174,12934.480779253969,15521.376935104763,18108.273090955558,20695.169246806352,23282.065402657146,25868.961558507941,28455.857714358735,31042.75387020953,33629.650026060321,36216.546181911115,38803.44233776191,41390.338493612704,43977.234649463498,46564.130805314293,49151.026961165087,51737.923117015882,54324.819272866676,56911.715428717471,59498.611584568265,62085.50774041906,64672.403896269854,67259.300052120641,69846.196207971429,72433.092363822216,75019.988519673003,77606.88467552379,80193.780831374577,82780.676987225364,85367.573143076152,87954.469298926939,90541.365454777726,93128.261610628513,95715.1577664793,98302.053922330088,100888.95007818087,103475.84623403166,106062.74238988245,108649.63854573324,111236.53470158402,113823.43085743481,116410.3270132856,118997.22316913638,121584.11932498717,124171.01548083796,126757.91163668875,129344.80779253953,131931.70394839032,{"$f":"GU89+GV85","v":134518.60010424111},137105.4962600919,139692.39241594268,142279.28857179347,144866.18472764426,147453.08088349504,150039.97703934583,152626.87319519662,155213.76935104741,157800.66550689819,160387.56166274898,162974.45781859977,165561.35397445055,168148.25013030134,170735.14628615213,173322.04244200292,175908.9385978537,178495.83475370449,181082.73090955528,183669.62706540606,186256.52322125685,188843.41937710764,191430.31553295843,194017.21168880921,196604.10784466,199191.00400051079,201777.90015636157,204364.79631221236,206951.69246806315,209538.58862391394,212125.48477976472,214712.38093561551,217299.2770914663,219886.17324731709,222473.06940316787,225059.96555901866,227646.86171486945,230233.75787072023,232820.65402657102,235407.55018242181,237994.4463382726,240581.34249412338,243168.23864997417,245755.13480582496,248342.03096167574,250928.92711752653,253515.82327337732,256102.71942922811,258689.61558507889,261276.51174092968,263863.40789678047,266450.30405263125,269037.20020848204,271624.09636433283,274210.99252018362,276797.8886760344,279384.78483188519,281971.68098773598,284558.57714358676,287145.47329943755,289732.36945528834,292319.26561113913,294906.16176698991,297493.0579228407,{"$f":"JG89+JH85","v":300079.95407869149},302666.85023454227,305253.74639039306,307840.64254624385,310427.53870209464,313014.43485794542,315601.33101379621,318188.227169647,320775.12332549779,323362.01948134857,325948.91563719936,328535.81179305015,331122.70794890093,333709.60410475172,336296.50026060251,338883.3964164533,341470.29257230408,344057.18872815487,346644.08488400566,349230.98103985644,351817.87719570723,354404.77335155802,356991.66950740881,359578.56566325959,362165.46181911038,364752.35797496117,367339.25413081195,369926.15028666274,372513.04644251353,375099.94259836432,377686.8387542151,380273.73491006589,382860.63106591668,385447.52722176746,388034.42337761825,390621.31953346904,393208.21568931983,395795.11184517061,398382.0080010214,400968.90415687219,403555.80031272297,406142.69646857376,408729.59262442455,411316.48878027534,413903.38493612612,416490.28109197691,419077.1772478277,421664.07340367849,424250.96955952927,426837.86571538006,429424.76187123085,432011.65802708163,434598.55418293242,437185.45033878321,439772.346494634,442359.24265048478,444946.13880633557,447533.03496218636,450119.93111803714,452706.82727388793,455293.72342973872,457880.61958558951,460467.51574144029,463054.41189729108,{"$f":"LS89+LT85","v":465641.30805314187},468228.20420899265,470815.10036484344,473401.99652069423,475988.89267654502,478575.7888323958,481162.68498824659,483749.58114409738,486336.47729994816,488923.37345579895,491510.26961164974,494097.16576750053,496684.06192335131,499270.9580792021,501857.85423505289,504444.75039090367,507031.64654675446,509618.54270260525,512205.43885845604,514792.33501430682,517379.23117015761,519966.1273260084,522553.02348185919,525139.91963770997,527726.81579356082,530313.71194941166,532900.60810526251,535487.50426111335,538074.4004169642,540661.29657281504,543248.19272866589,545835.08888451674,548421.98504036758,551008.88119621843,553595.77735206927,556182.67350792012,558769.56966377096,561356.46581962181,563943.36197547265,566530.2581313235,569117.15428717434,571704.05044302519,574290.94659887603,576877.84275472688,579464.73891057773,582051.63506642857,584638.53122227942,587225.42737813026,589812.32353398111,592399.21968983195,594986.1158456828,597573.01200153364,600159.90815738449,602746.80431323533,605333.70046908618,607920.59662493702,610507.49278078787,613094.38893663872,615681.28509248956,618268.18124834041,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"OE89+OF85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"QQ89+QR85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"TC89+TD85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"VO89+VP85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"YA89+YB85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,{"$f":"AAM89+AAN85","v":620855.07740419125},620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125,620855.07740419125]
[null,null,null,"Net Invested Capital",null,null,null,null,"EUR",null,{"$f":"K88-K89","v":0},{"$f":"L88-L89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX88-BX89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ88-EJ89","v":0},0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,618268.18124833959,615681.28509248886,613094.38893663802,610507.49278078729,607920.59662493644,605333.70046908571,602746.80431323487,600159.90815738414,597573.01200153329,594986.11584568245,592399.21968983172,589812.32353398087,587225.42737813015,584638.5312222793,582051.63506642857,579464.73891057773,576877.842754727,574290.94659887615,571704.05044302531,569117.15428717458,566530.25813132373,563943.361975473,561356.46581962216,558769.56966377143,556182.67350792058,553595.77735206974,551008.88119621901,548421.98504036828,545835.08888451743,543248.19272866659,540661.29657281586,538074.40041696513,535487.50426111429,532900.60810526344,530313.71194941271,527726.81579356198,525139.91963771114,522553.02348186035,519966.12732600956,517379.23117015878,514792.33501430799,512205.4388584572,509618.54270260641,507031.64654675563,504444.75039090484,501857.85423505405,499270.95807920326,496684.06192335248,494097.16576750169,491510.2696116509,488923.37345580012,{"$f":"GV88-GV89","v":486336.47729994933},483749.58114409854,481162.68498824775,478575.78883239697,475988.89267654618,473401.99652069539,470815.10036484461,468228.20420899382,465641.30805314303,463054.41189729224,460467.51574144146,457880.61958559067,455293.72342973988,452706.8272738891,450119.93111803831,447533.03496218752,444946.13880633673,442359.24265048595,439772.34649463516,437185.45033878437,434598.55418293359,432011.6580270828,429424.76187123201,426837.86571538122,424250.96955953044,421664.07340367965,419077.17724782886,416490.28109197807,413903.38493612729,411316.4887802765,408729.59262442571,406142.69646857493,403555.80031272414,400968.90415687335,398382.00800102256,395795.11184517178,393208.21568932099,390621.3195334702,388034.42337761942,385447.52722176863,382860.63106591784,380273.73491006705,377686.83875421627,375099.94259836548,372513.04644251469,369926.15028666391,367339.25413081312,364752.35797496233,362165.46181911154,359578.56566326076,356991.66950740997,354404.77335155918,351817.8771957084,349230.98103985761,346644.08488400682,344057.18872815603,341470.29257230525,338883.39641645446,336296.50026060367,333709.60410475289,331122.7079489021,328535.81179305131,325948.91563720052,323362.01948134974,{"$f":"JH88-JH89","v":320775.12332549895},318188.22716964816,315601.33101379737,313014.43485794659,310427.5387020958,307840.64254624501,305253.74639039423,302666.85023454344,300079.95407869265,297493.05792284186,294906.16176699108,292319.26561114029,289732.3694552895,287145.47329943872,284558.57714358793,281971.68098773714,279384.78483188635,276797.88867603557,274210.99252018478,271624.09636433399,269037.20020848321,266450.30405263242,263863.40789678163,261276.51174093084,258689.61558508006,256102.71942922927,253515.82327337848,250928.9271175277,248342.03096167691,245755.13480582612,243168.23864997533,240581.34249412455,237994.44633827376,235407.55018242297,232820.65402657219,230233.7578707214,227646.86171487061,225059.96555901982,222473.06940316904,219886.17324731825,217299.27709146746,214712.38093561667,212125.48477976589,209538.5886239151,206951.69246806431,204364.79631221353,201777.90015636274,199191.00400051195,196604.10784466116,194017.21168881038,191430.31553295959,188843.4193771088,186256.52322125802,183669.62706540723,181082.73090955644,178495.83475370565,175908.93859785487,173322.04244200408,170735.14628615329,168148.25013030251,165561.35397445172,162974.45781860093,160387.56166275014,157800.66550689936,{"$f":"LT88-LT89","v":155213.76935104857},152626.87319519778,150039.977039347,147453.08088349621,144866.18472764542,142279.28857179463,139692.39241594385,137105.49626009306,134518.60010424227,131931.70394839149,129344.8077925407,126757.91163668991,124171.01548083912,121584.11932498834,118997.22316913755,116410.32701328676,113823.43085743597,111236.53470158519,108649.6385457344,106062.74238988361,103475.84623403283,100888.95007818204,98302.053922331252,95715.157766480464,93128.261610629619,90541.365454778774,87954.469298927928,85367.573143077083,82780.676987226238,80193.780831375392,77606.884675524547,75019.988519673701,72433.092363822856,69846.196207972011,67259.300052121165,64672.40389627032,62085.507740419474,59498.611584568629,56911.715428717784,54324.819272866938,51737.923117016093,49151.026961165247,46564.130805314402,43977.234649463557,41390.338493612711,38803.442337761866,36216.546181911021,33629.650026060175,31042.75387020933,28455.857714358484,25868.961558507639,23282.065402656794,20695.169246805948,18108.273090955103,15521.376935104257,12934.480779253412,10347.584623402567,7760.6884675517213,5173.7923117008759,2586.8961558500305,0,0,0,0,{"$f":"OF88-OF89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR88-QR89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD88-TD89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP88-VP89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB88-YB89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN88-AAN89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.m.",null,{"$f":"IF(J90,K86/J90)","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,{"$f":"IF(BV90,BW86/BV90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH90,EI86/EH90)","v":false},false,false,false,false,false,false,0,0,0,0,0,0,0,7.1502001520316024E-3,7.6578320696374397E-3,7.6808630085623067E-3,6.232412481812233E-3,7.7274863335039558E-3,7.256598237970242E-3,7.7748741489577465E-3,7.3003787599993193E-3,7.8230461033295673E-3,7.8474324586914751E-3,7.36741457028581E-3,7.8968189644564209E-3,7.413042884471862E-3,7.9470417843281512E-3,7.9724737106409652E-3,6.4525789511316045E-3,8.0239928241274457E-3,7.5305421214497412E-3,8.0764051874413646E-3,7.5789687011654436E-3,8.1297350297915346E-3,8.1567518191305883E-3,7.653207087804397E-3,8.2115052650471882E-3,7.7037993621604777E-3,8.2672407417636318E-3,8.2954853029915954E-3,6.6962267327222583E-3,8.3527457589504771E-3,7.8343115584928527E-3,8.4110590290549288E-3,7.888198112843952E-3,8.4704553404227317E-3,8.5005694018565683E-3,7.970916755838461E-3,8.5616495334157224E-3,8.0273647205612985E-3,8.6238935344108477E-3,8.6554627428247592E-3,7.5407986880347017E-3,8.7195178419561363E-3,8.1732702753265236E-3,8.7848259220249698E-3,8.2336338068342268E-3,8.851425185370243E-3,8.8852213774166106E-3,8.3264334061880427E-3,8.953832512330135E-3,8.3898572350925502E-3,9.0238374071545755E-3,{"$f":"IF(GT90,GU86/GT90)","v":9.0593762184796815E-3},7.2717225169393711E-3,9.1315549970659073E-3,8.55415811689938E-3,9.20524131382334E-3,8.6222862808560726E-3,9.2804841600962786E-3,9.3187051770670191E-3,8.727199542263267E-3,9.3963794183733601E-3,8.7990260206732233E-3,9.4757423503814189E-3,9.5160748088657862E-3,7.6154564321543753E-3,9.5980785880314719E-3,8.9855628447323005E-3,9.6819186641047862E-3,9.0631104043736171E-3,9.7676589112331413E-3,9.8112623765540859E-3,9.1827583260047103E-3,9.8999792668222498E-3,9.2648334593515326E-3,9.9907695562518831E-3,1.0036965585254012E-2,8.0073184420954343E-3,1.0131008124804074E-2,9.4786003359671103E-3,1.0227319063085442E-2,9.5677300132960101E-3,1.0325983264758917E-2,1.037622552695115E-2,9.705551280043561E-3,1.0478588217805784E-2,9.8003064403609022E-3,1.0583535738204515E-2,1.0637010214875032E-2,9.2027818829596379E-3,1.0746026304165169E-2,1.0047919115398865E-2,1.0857890266402824E-2,1.0151512644056237E-2,1.0972717335101861E-2,1.1031279759434095E-2,1.0312109376876431E-2,1.1150781480200629E-2,1.0422813219845919E-2,1.1273562981597318E-2,1.1336226884287467E-2,8.984384301511961E-3,1.146419178516777E-2,1.0713225220273126E-2,1.1595800008655675E-2,1.083520909105851E-2,1.1731212044562877E-2,1.1800397245549503E-2,1.102488411586231E-2,1.1941837072879914E-2,1.1156036749131208E-2,1.2087525458421832E-2,1.2162024056820995E-2,9.6054497785467274E-3,1.2314459150349961E-2,1.1501671554944597E-2,{"$f":"IF(JF90,JG86/JF90)","v":1.2471659781402293E-2},1.1647537348789724E-2,1.2633856266488976E-2,1.2716904024035042E-2,1.1875159235385978E-2,1.2887059509568222E-2,1.2033131999504678E-2,1.3062855498367412E-2,1.3152958217155869E-2,1.0351036446003267E-2,1.3337762980339589E-2,1.2451743188851495E-2,1.3528968891524622E-2,1.262941295904396E-2,1.3726918560001565E-2,1.3828536120222038E-2,1.2907868272487192E-2,1.4037298944751E-2,1.3101988169682889E-2,1.4253776174481906E-2,1.4365044045664794E-2,1.2335314107790278E-2,1.4593929364194087E-2,1.3619858590402571E-2,1.4831695501425241E-2,1.3841195050669641E-2,1.5078874953174675E-2,1.5206172842624419E-2,1.4189951553486501E-2,1.5468567004633019E-2,1.4434437548294096E-2,1.5741905953165772E-2,1.5882897917187042E-2,1.2408261436926884E-2,1.6173996417221601E-2,1.5092193814529756E-2,1.6477922500755405E-2,1.5375794343421702E-2,1.6795550366352427E-2,1.6959797634674111E-2,1.5825709734242611E-2,1.7299797791887141E-2,1.6143357686383253E-2,1.7656062557931784E-2,1.7840665934614936E-2,1.3887431154745862E-2,1.8223623264125008E-2,1.7007283164245997E-2,1.8626089566693909E-2,1.7384037985836757E-2,1.9049604541008819E-2,1.9269781343352391E-2,1.7987095919337646E-2,1.9728126592922741E-2,1.8416875741615733E-2,2.0212149623763862E-2,2.0464477939051397E-2,1.5875775967623532E-2,2.0991285003438588E-2,1.9602907129421025E-2,2.154986292545915E-2,2.0128130828004444E-2,2.2143189637654694E-2,2.2453917793892452E-2,{"$f":"IF(LR90,LS86/LR90)","v":2.0979185725170355E-2},2.3105809025550959E-2,2.1593618034538058E-2,2.3801718589687899E-2,2.4167603048793368E-2,2.0645253221501608E-2,2.493843262517596E-2,2.3324360898868784E-2,2.5766164794730019E-2,2.4107743327916993E-2,2.6657364506616262E-2,2.7129097821707571E-2,2.5399924232699607E-2,2.8130164239130902E-2,2.6350833937971465E-2,2.9216199872291508E-2,2.9794544301493951E-2,2.3008638452074025E-2,3.1029914610519689E-2,2.911400968195537E-2,3.2382681868764036E-2,3.0407522121136728E-2,3.3870454644684113E-2,3.4671458438613627E-2,3.2602551375348281E-2,3.640313731333826E-2,3.4268767543480454E-2,3.833240959443459E-2,3.9382039595554773E-2,3.0448056572819526E-2,4.1677847128874179E-2,3.9373359613872776E-2,4.4279394165724427E-2,4.1907385450936918E-2,4.7252194895201383E-2,4.8903596439996373E-2,4.6438589937155127E-2,5.2602401362876909E-2,5.0088144324629137E-2,5.694399041849136E-2,5.9410611164118318E-2,4.6370625611462483E-2,6.5083416941145431E-2,6.2570871035456291E-2,7.20162192607888E-2,6.9618775710592995E-2,8.0681514294567658E-2,8.5880407322125915E-2,8.3964771822570644E-2,9.8677025140284633E-2,9.7512577774429288E-2,0.11612591964588184,0.12746727125537186,0.11691486168862918,0.1586549104244715,0.16524442264189124,0.2106323873057743,0.23026294858170263,0.31458444813958547,0.418535058193369,0.5715993100063903,1.2501312079758182,false,false,{"$f":"IF(OD90,OE86/OD90)","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,{"$f":"IF(QP90,QQ86/QP90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90)","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,{"$f":"IF(VN90,VO86/VN90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90)","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,{"$f":"IF(AAL90,AAM86/AAL90)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Return on Invested Capital - ROE, No Debt, No Tax",null,null,null,null,"% p.a.",null,{"$f":"IF(J90,K86/J90*((months/Months_Period)))","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,{"$f":"IF(BV90,BW86/BV90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH90,EI86/EH90*((months/Months_Period)))","v":false},false,false,false,false,false,false,0,0,0,0,0,0,0,8.5802401824379232E-2,9.1893984835649284E-2,9.217035610274768E-2,7.47889497817468E-2,9.2729836002047469E-2,8.7079178855642897E-2,9.3298489787492958E-2,8.7604545119991828E-2,9.3876553239954807E-2,9.4169189504297701E-2,8.8408974843429716E-2,9.476182757347705E-2,8.8956514613662344E-2,9.5364501411937808E-2,9.566968452769159E-2,7.7430947413579254E-2,9.6287913889529342E-2,9.0366505457396898E-2,9.6916862249296382E-2,9.0947624413985323E-2,9.7556820357498408E-2,9.7881021829567066E-2,9.183848505365276E-2,9.8538063180566265E-2,9.2445592345925726E-2,9.9206888901163581E-2,9.9545823635899144E-2,8.0354720792667103E-2,0.10023294910740572,9.4011738701914233E-2,0.10093270834865914,9.4658377354127424E-2,0.10164546408507277,0.10200683282227882,9.5651001070061525E-2,0.10273979440098867,9.6328376646735575E-2,0.10348672241293017,0.10386555291389711,9.0489584256416428E-2,0.10463421410347364,9.807924330391829E-2,0.10541791106429964,9.8803605682010714E-2,0.10621710222444292,0.10662265652899933,9.9917200874256512E-2,0.10744599014796162,0.1006782868211106,0.10828604888585491,{"$f":"IF(GT90,GU86/GT90*((months/Months_Period)))","v":0.10871251462175618},8.7260670203272453E-2,0.10957865996479088,0.10264989740279257,0.11046289576588009,0.10346743537027286,0.11136580992115534,0.11182446212480424,0.1047263945071592,0.11275655302048032,0.10558831224807869,0.11370890820457702,0.11419289770638943,9.1385477185852507E-2,0.11517694305637766,0.10782675413678761,0.11618302396925743,0.10875732485248341,0.11721190693479769,0.11773514851864902,0.11019309991205653,0.118799751201867,0.11117800151221839,0.1198892346750226,0.12044358702304814,9.6087821305145205E-2,0.12157209749764888,0.11374320403160532,0.1227278287570253,0.11481276015955212,0.123911799177107,0.1245147063234138,0.11646661536052273,0.12574305861366941,0.11760367728433083,0.12700242885845417,0.12764412257850039,0.11043338259551566,0.12895231564998202,0.12057502938478637,0.13029468319683388,0.12181815172867484,0.13167260802122233,0.13237535711320914,0.12374531252251716,0.13380937776240756,0.12507375863815101,0.13528275577916782,0.13603472261144961,0.10781261161814354,0.13757030142201324,0.12855870264327751,0.13914960010386809,0.13002250909270213,0.14077454453475452,0.14160476694659405,0.13229860939034771,0.14330204487455897,0.13387244098957449,0.14505030550106199,0.14594428868185194,0.11526539734256072,0.14777350980419954,0.13802005865933517,{"$f":"IF(JF90,JG86/JF90*((months/Months_Period)))","v":0.14965991737682752},0.13977044818547668,0.15160627519786771,0.15260284828842052,0.14250191082463173,0.15464471411481867,0.14439758399405614,0.15675426598040892,0.15783549860587043,0.1242124373520392,0.16005315576407506,0.14942091826621795,0.16234762669829547,0.15155295550852751,0.16472302272001879,0.16594243344266446,0.15489441926984632,0.16844758733701198,0.15722385803619468,0.17104531409378287,0.17238052854797753,0.14802376929348335,0.17512715237032905,0.16343830308483084,0.17798034601710289,0.16609434060803568,0.1809464994380961,0.18247407411149302,0.17027941864183802,0.18562280405559622,0.17321325057952913,0.18890287143798928,0.1905947750062445,0.14889913724312259,0.19408795700665921,0.18110632577435709,0.19773507000906487,0.18450953212106042,0.20154660439622912,0.20351757161608933,0.18990851681091134,0.20759757350264568,0.19372029223659903,0.21187275069518141,0.21408799121537925,0.16664917385695036,0.21868347916950009,0.20408739797095196,0.22351307480032689,0.20860845583004109,0.22859525449210583,0.23123737612022871,0.21584515103205176,0.2367375191150729,0.2210025088993888,0.24254579548516636,0.24557373526861676,0.19050931161148238,0.25189542004126309,0.2352348855530523,0.25859835510550977,0.24153756993605333,0.26571827565185635,0.26944701352670941,{"$f":"IF(LR90,LS86/LR90*((months/Months_Period)))","v":0.25175022870204428},0.27726970830661152,0.25912341641445669,0.2856206230762548,0.29001123658552042,0.24774303865801928,0.2992611915021115,0.27989233078642539,0.30919397753676026,0.28929291993500394,0.31988837407939513,0.32554917386049087,0.30479909079239531,0.33756197086957085,0.31621000725565757,0.35059439846749807,0.35753453161792742,0.27610366142488829,0.3723589753262363,0.34936811618346442,0.38859218242516846,0.36489026545364073,0.40644545573620938,0.41605750126336349,0.39123061650417934,0.43683764776005912,0.41122521052176542,0.45998891513321505,0.47258447514665725,0.36537667887383429,0.50013416554649015,0.47248031536647328,0.5313527299886931,0.50288862541124302,0.56702633874241659,0.58684315727995651,0.55726307924586149,0.63122881635452288,0.60105773189554967,0.68332788502189634,0.71292733396941976,0.55644750733754977,0.78100100329374511,0.75085045242547555,0.8641946311294656,0.83542530852711594,0.96817817153481189,1.0305648878655109,1.0075772618708476,1.1841243016834155,1.1701509332931515,1.3935110357505822,1.5296072550644624,1.4029783402635501,1.903858925093658,1.9829330717026949,2.5275886476692917,2.7631553829804316,3.7750133776750259,5.0224206983204276,6.8591917200766837,15.001574495709818,false,false,{"$f":"IF(OD90,OE86/OD90*((months/Months_Period)))","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,{"$f":"IF(QP90,QQ86/QP90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TB90,TC86/TB90*((months/Months_Period)))","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,{"$f":"IF(VN90,VO86/VN90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(XZ90,YA86/XZ90*((months/Months_Period)))","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,{"$f":"IF(AAL90,AAM86/AAL90*((months/Months_Period)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"PV Weight at Project IRR","% p.m",{"$f":"F73","v":9.7389669158782777E-3},{"$f":"(1+F95)^((months/Months_Period))-1","v":0.12333527728698201},null,"Factor",null,{"$f":"1/(1+$F$95)^K8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^BW8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/(1+$F$95)^EI8","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0.99035496575355042,0.98080295819271612,0.97134308007192827,0.96197444279958266,0.95269616635457155,0.94350737920362049,0.93440721821942363,0.92539482859956768,0.91646936378623745,0.90762998538669748,0.89887586309453815,0.89020617461168439,0.881620105571154,0.87311684946056167,0.86469560754636232,0.85635558879882312,0.84809600981772004,0.83991609475875084,0.83181507526065857,0.82379219037305651,0.81584668648495073,0.8079778172539509,0.80018484353616492,0.79246703331676871,0.78482366164124628,0.77725401054729248,0.76975736899737357,0.76233303281193698,0.75498030460326615,0.74769849370997277,0.74048691613212125,0.73334489446697915,0.72627175784538611,0.71926684186873824,0.71232948854657863,0.70545904623479094,0.69865486957438883,0.69191631943089515,0.68524276283430674,0.67863357291963822,0.67208812886803782,0.66560581584847345,0.6591860249599788,0.65282815317445886,0.64653160328004489,0.64029578382499697,0.63412010906214744,0.6280039988938807,0.62194687881764199,0.61594817987197337,{"$f":"1/(1+$F$95)^GU8","v":0.61000733858306988},0.6041237969118507,0.5982970022015407,0.59252640712575877,0.58681146963710507,0.58115165291624571,0.57554642532148781,0.56999526033884051,0.56449763653255836,0.55905303749616209,0.55366095180392993,0.54832087296285914,0.54303229936508923,0.53779473424078472,0.53260768561147209,0.52747066624382721,0.52238319360390795,0.51734478981182852,0.51235498159687121,0.50741330025303033,0.50251928159498593,0.49767246591450098,0.49287239793724069,0.48811862678000628,0.4834107059083832,0.47874819309479644,0.47413065037697127,0.46955764401679401,0.46502874445956988,0.4605435262936739,0.45610156821059078,0.45170245296534023,0.44734576733728421,0.44303110209131186,0.43875805193939882,0.43452621550253784,0.43033519527303576,0.42618459757717475,0.42207403253823361,0.41800311403986529,0.41397145968982818,0.40997869078406707,0.40602443227114021,0.40210831271698982,0.39822996427005236,0.39438902262670533,0.39058512699704701,0.38681792007100663,0.38308704798478138,0.37939216028759687,0.3757329099087886,0.3721089531252002,0.36851994952889711,0.36496556199519103,0.36144545665097272,0.35795930284335042,0.35450677310859108,0.35108754314136043,0.34770129176426023,0.3443477008976592,0.34102645552981503,0.33773724368728464,0.33447975640561933,0.33125368770034302,{"$f":"1/(1+$F$95)^JG8","v":0.32805873453821044},0.32489459680874255,0.32176097729603581,0.31865758165084446,0.31558411836293127,0.31254029873368511,0.3095258368490032,0.30654044955243365,0.30358385641857838,0.30065577972675195,0.29775594443489445,0.29488407815373596,0.29203991112121047,0.28922317617711629,0.28643360873802104,0.28367094677240873,0.28093493077606607,0.27822530374770693,0.27554181116483151,0.27288420095981797,0.2702522234962455,0.26764563154544507,0.26506418026327661,0.26250762716713028,0.25997573211314906,0.2574682572736719,0.25498496711489371,0.25252562837474074,0.25009001004096015,0.2476778833294202,0.24528902166261982,0.2429232006484057,0.24058019805889466,0.23825979380959902,0.23596176993875345,0.23368591058684132,0.23143200197631844,0.22919983239153247,0.22698919215883567,0.22479987362688977,0.22263167114716087,0.22048438105460222,0.21835780164852339,0.21625173317364391,0.21416597780133001,0.21210033961101185,0.21005462457178001,0.20802864052416015,0.20602219716206224,0.20403510601490538,0.20206718042991367,0.20011823555458363,0.19818808831932061,0.19627655742024241,0.19438346330214892,0.19250862814165623,0.19065187583049292,0.18881303195895796,0.18699192379953788,0.18518838029068185,0.18340223202073366,0.18163331121201839,0.17988145170508246,0.17814648894308588,{"$f":"1/(1+$F$95)^LS8","v":0.17642825995634503},0.17472660334702458,0.17304135927397674,0.17137236943772705,0.16971947706560497,0.16808252689701769,0.16646136516886617,0.16485583960110173,0.16326579938242189,0.16169109515610447,0.16013157900597791,0.15858710444252722,0.15705752638913376,0.1555427011684479,0.15404248648889293,0.15255674143129933,0.15108532643566769,0.14962810328805967,0.14818493510761507,0.14675568633369421,0.14534022271314451,0.14393841128768961,0.14255012038144033,0.14117521958852583,0.13981357976084444,0.13846507299593239,0.13712957262494949,0.13580695320078087,0.13449709048625336,0.13319986144246562,0.13191514421723069,0.13064281813363016,0.12938276367867863,0.12813486249209749,0.12689899735519708,0.1256750521798661,0.12446291199766696,0.1232624629490366,0.12207359227259144,0.12089618829453519,0.11973014041816916,0.11857533911350371,0.11743167590696961,0.11629904337122893,0.11517733511508409,0.11406644577348428,0.11296627099762825,0.11187670744516244,0.11079765277047382,0.10972900561507636,0.10867066559809013,0.10762253330681207,0.1065845102873782,0.10555649903551538,0.10453840298738251,0.10353012651050007,0.10253157489476704,0.10154265434356459,0.10056327196494554,9.959333576290863E-2,9.8632754628757202E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^OE8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^QQ8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^TC8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^VO8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^YA8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,{"$f":"1/(1+$F$95)^AAM8","v":9.7681438332541184E-2},9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2,9.7681438332541184E-2]
[null,null,null,"PV of Project IRR x Invested Capital",null,null,null,{"$f":"SUM(K96:XFD96)","v":39139498.206865318},"EUR",null,{"$f":"K95*J90*K7","v":0},{"$f":"L95*K90*L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX95*BW90*BX7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ95*EI90*EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,614866.9089205449,606399.26112480182,598037.7558043811,589781.133180873,581628.14790299733,573577.56888549507,565628.17914978822,557778.7756663831,550028.16919900454,542375.18415043643,534818.65841005463,527357.4432030319,519990.40294119588,512716.41507552483,505534.36995026172,498443.17065862915,491441.73290012788,484528.98483940307,477703.86696665903,470965.33195960819,464312.34454693587,457743.8813732643,451258.93086560268,444856.49310126202,438535.57967722457,432295.21358094661,426134.429062585,420052.27150862594,414047.79731690511,408120.07377300278,402268.17892799858,396491.20147757174,390788.24064243142,385158.40605006419,379600.81761778303,374114.60543706437,368698.90965915855,363352.88038196118,358075.67753813037,352866.47078443738,347724.439392336,342648.77213973913,337638.66720398789,332693.33205600164,327811.98335559497,322993.84684794937,318238.15726122778,313544.15820531873,308911.10207169747,304338.24993439339,299824.87145205028,{"$f":"GV95*GU90*GV7","v":295370.24477106874},290973.65642981732,286634.40126390342,282351.78231248911,278125.11072564364,273953.70567271946,269836.89425174065,265774.01139979402,261764.39980441125,257807.40981593012,253902.39936082662,250048.73385600539,246245.78612403857,242492.93630934344,238789.57179528748,235135.0871222119,231528.88390636261,227970.37075971955,224458.96321071414,220994.0836258253,217575.16113204442,214201.63154020029,210872.93726913334,207588.52727071164,204347.85695567811,201150.3881203208,197995.58887395629,194882.93356721848,191811.90272114304,188781.98295703946,185792.66692714175,182843.4532460293,179933.8464228099,177063.35679405587,174231.50045748599,171437.79920638414,168681.7804647474,165962.97722315523,163280.92797535181,160635.1766555339,158025.27257633675,155450.77036750977,152911.22991527495,150406.21630236058,147935.29974870264,145498.05555280647,143094.06403376194,140722.9104739046,138384.18506211581,136077.48283775506,133802.40363521702,131558.55202910744,129345.5372800301,127162.97328097867,125010.47850432676,122887.67594940979,120794.19309069167,118729.6618265104,116693.71842839614,114686.00349095519,112706.16188231421,110753.84269511781,108828.69919807409,106930.38878804192,{"$f":"JH95*JG90*JH7","v":105058.57294265387},103212.91717346896,101393.0909796496,99598.767802156886,97829.624978458247,96085.34369774253,94365.608956635973,92670.109515414573,90998.537854706708,89350.590132680882,87725.966142713194,86124.369271529387,84545.506457816082,82989.08815129615,81454.828272263185,79942.444171569732,78451.65659106469,76982.189624474719,75533.770678724613,74106.130435692277,72699.002814392996,71312.124933588624,69945.237074816934,68598.082645836286,67270.408144481538,65961.963122926129,64672.500152346045,63401.774787981507,62149.545534591613,60915.573812297771,59699.62392281169,58501.463016043628,57320.861057086637,56157.590793572759,55011.427723397057,53882.150062805405,52769.538714842012,51673.377238152658,50593.451816139823,49529.551226465825,48481.466810899998,47448.992445506177,46431.924511166762,45430.061864439711,44443.205808744497,43471.160065873722,42513.730747826674,41570.726328961071,40641.957618459899,39727.237733109352,38826.382070384876,37939.208281841609,37065.536246806012,36205.188046365256,35357.98793765116,34523.762328415316,33702.339751892308,32893.550841947668,32097.228308507551,31313.206913266989,30541.323445673548,29781.416699183399,29033.327447786807,28296.898422800001,{"$f":"LT95*LS90*LT7","v":27571.974289920508},26858.401626542953,26156.028899332552,25464.70644205335,24784.286433648376,24114.622876569007,23455.571575350641,22806.99011543204,22168.737842215633,21540.675840366021,20922.666913344139,20314.575563174392,19716.267970442183,19127.611974519277,18548.477054014489,17978.734307447146,17418.256434140876,16866.917715335261,16324.593995512927,15791.162663939687,15266.502636415338,14750.494337232787,14243.01968134317,13743.962056724691,13253.206306952903,12770.638713970129,12296.146981051939,11829.620215968302,11370.948914337418,10920.024943169939,10476.741524601572,10040.993219811859,9612.6759131271228,9191.6867963055029,8777.9243530020485,8371.2883434118339,7971.6797890891503,7579.000957940787,7193.1553493914216,6814.047679719265,6441.5838675599989,6075.6710195771448,5716.2174162969995,5363.1324981063071,5016.3268514108286,4675.7121949530174,4341.201366287014,4012.7083084092064,3690.1480565426095,3373.4367250733362,3062.4914946374511,2757.2305993565487,2457.573314220348,2163.4399426146856,1874.7518039932661,1591.4312216915519,1313.4015108812091,1040.5869666635208,772.9128523002114,510.30538758014296,252.69173732035262,0,0,0,{"$f":"OF95*OE90*OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR95*QQ90*QR7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD95*TC90*TD7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP95*VO90*VP7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB95*YA90*YB7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN95*AAM90*AAN7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighting",null,null,null,{"$f":"SUM(K97:XFD97)","v":0.99999999999999944},"%",null,{"$f":"K96/$H$96","v":0},{"$f":"L96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.5709626773209199E-2,1.5493281439628562E-2,1.5279648007839852E-2,1.5068694290961084E-2,1.4860388470718208E-2,1.4654699093328843E-2,1.4451595065431201E-2,1.4251045650057546E-2,1.4053020462651871E-2,1.3857489467131195E-2,1.3664422971990071E-2,1.3473791626447833E-2,1.3285566416638072E-2,1.3099718661839949E-2,1.2916220010750873E-2,1.2735042437800059E-2,1.2556158239502567E-2,1.2379540030853375E-2,1.2205160741761036E-2,1.203299361352052E-2,1.1863012195324787E-2,1.1695190340814668E-2,1.1529502204666716E-2,1.1365922239218472E-2,1.1204425191130903E-2,1.1044986098087463E-2,1.0887580285529525E-2,1.0732183363427641E-2,1.0578771223088356E-2,1.0427320033996141E-2,1.0277806240690081E-2,1.0130206559674918E-2,9.984497976366101E-3,9.8406577420684701E-3,9.6986633709882017E-3,9.5584926372776612E-3,9.4201235721127971E-3,9.2835344608027393E-3,9.1487038399312333E-3,9.0156104945295981E-3,8.8842334552808062E-3,8.7545519957544157E-3,8.6265456296719702E-3,8.500194108202571E-3,8.3754774172882639E-3,8.2523757749989289E-3,8.1308696289163658E-3,8.0109396535472457E-3,7.8925667477646021E-3,7.7757320322775761E-3,7.6604168471291001E-3,{"$f":"GV96/$H$96","v":7.5466027492212184E-3},7.4342715098677141E-3,7.3234051123738193E-3,7.2139857496426154E-3,7.1059958218079224E-3,6.9994179338933428E-3,6.8942348934971668E-3,6.7904297085028941E-3,6.6879855848150883E-3,6.5868859241202298E-3,6.4871143216723845E-3,6.3886545641033601E-3,6.2914906272570834E-3,6.195606674047973E-3,6.1009870523430028E-3,6.0076162928672325E-3,5.915479107132522E-3,5.8245603853892044E-3,5.7348451946004405E-3,5.6463187764390277E-3,5.5589665453064071E-3,5.4727740863736458E-3,5.3877271536441132E-3,5.3038116680376671E-3,5.2210137154960817E-3,5.1393195451094912E-3,5.0587155672636242E-3,4.9791883518076063E-3,4.9007246262420916E-3,4.8233112739275207E-3,4.7469353323122705E-3,4.671583991180484E-3,4.5972445909193685E-3,4.5239046208057371E-3,4.4515517173116101E-3,4.3801736624286321E-3,4.3097583820111297E-3,4.2402939441375945E-3,4.1717685574903787E-3,4.1041705697534327E-3,4.0374884660278583E-3,3.9717108672650972E-3,3.906826528717564E-3,3.8428243384065249E-3,3.779693315607042E-3,3.7174226093497843E-3,3.6560014969395371E-3,3.5954193824902156E-3,3.5356657954762009E-3,3.4767303892998353E-3,3.4186029398748713E-3,3.3612733442257374E-3,3.3047316191024152E-3,3.2489678996107689E-3,3.1939724378581614E-3,3.1397356016141902E-3,3.0862478729863632E-3,3.0334998471105708E-3,2.9814822308561768E-3,2.9301858415455755E-3,2.8796016056880573E-3,2.8297205577278166E-3,2.7805338388059569E-3,2.7320326955363378E-3,{"$f":"JH96/$H$96","v":2.6842084787951095E-3},2.6370526425237807E-3,2.5905567425456824E-3,2.5447124353956746E-3,2.4995114771629418E-3,2.4549457223467558E-3,2.4110071227250339E-3,2.3676877262355819E-3,2.3249796758698605E-3,2.2828752085791489E-3,2.2413666541929631E-3,2.200446434349601E-3,2.1601070614386737E-3,2.1203411375554974E-3,2.0811413534672116E-3,2.0425004875904954E-3,2.0044114049807557E-3,1.9668670563326627E-3,1.9298604769918974E-3,1.893384785978007E-3,1.8574331850182261E-3,1.8219989575921549E-3,1.7870754679871724E-3,1.7526561603644613E-3,1.718734557835539E-3,1.6853042615491676E-3,1.6523589497885304E-3,1.6198923770785706E-3,1.5878983733033701E-3,1.5563708428334626E-3,1.5253037636629688E-3,1.4946911865564515E-3,1.4645272342053734E-3,1.4348061003940607E-3,1.4055220491750633E-3,1.3766694140538095E-3,1.3482425971824519E-3,1.3202360685628009E-3,1.2926443652582498E-3,1.2654620906145911E-3,1.2386839134896227E-3,1.2123045674914484E-3,1.1863188502253795E-3,1.1607216225493404E-3,1.1355078078376813E-3,1.1106723912533095E-3,1.0862104190280471E-3,1.0621169977511184E-3,1.0383872936656872E-3,1.0150165319733439E-3,9.9199999614646255E-4,9.6933302724833679E-4,9.4701102326101051E-4,9.2502943842071624E-4,9.0338378256083884E-4,8.820696204623193E-4,8.6108257121141887E-4,8.4041830756475893E-4,8.2007255532155732E-4,8.0004109270298345E-4,7.8031974973854937E-4,7.6090440765946117E-4,7.417909982988534E-4,7.2297550349882981E-4,{"$f":"LT96/$H$96","v":7.0445395452423576E-4},6.8622243148308473E-4,6.6827706275356938E-4,6.5061402441758123E-4,6.3322953970066623E-4,6.1611987841834798E-4,5.9928135642874395E-4,5.827103350914077E-4,5.6640322073232645E-4,5.5035646411500619E-4,5.3456655991757627E-4,5.1903004621584763E-4,5.0374350397225647E-4,4.8870355653062947E-4,4.7390686911670646E-4,4.5935014834435364E-4,4.4503014172740728E-4,4.3094363719708333E-4,4.1708746262489099E-4,4.0345848535099045E-4,3.9005361171793197E-4,3.7686978660971839E-4,3.6390399299613026E-4,3.5115325148225618E-4,3.3861461986316947E-4,3.2628519268369354E-4,3.1416210080320134E-4,3.0224251096538869E-4,2.9052362537297118E-4,2.7900268126724469E-4,2.6767695051245916E-4,2.565437391849496E-4,2.4560038716697183E-4,2.3484426774519104E-4,2.2427278721377027E-4,2.1388338448200792E-4,2.0367353068647331E-4,1.9364072880759064E-4,1.8378251329061995E-4,1.7409644967098832E-4,1.6458013420392046E-4,1.5523119349832219E-4,1.4604728415486785E-4,1.3702609240824604E-4,1.2816533377351611E-4,1.1946275269652966E-4,1.1091612220837158E-4,1.0252324358377573E-4,9.4281946003470587E-5,8.6190086220410816E-5,7.8245548229851104E-5,7.0446242943219764E-5,6.2790107865748614E-5,5.5275106777817716E-5,4.789922941997306E-5,4.0660491181575868E-5,3.3556932793043065E-5,2.6586620021638275E-5,1.9747643370773658E-5,1.3038117782783228E-5,6.4561823451285041E-6,0,0,0,{"$f":"OF96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN96/$H$96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Weighted Average ROIC",null,{"$f":"SUMPRODUCT(K97:ABZ97*K92:ABZ92)","v":9.7389669158781233E-3},{"$f":"(1+F98)^((months/Months_Period))-1","v":0.12333527728697913},{"$f":"SUM(K98:XFD98)","v":9.7389669158781233E-3},null,null,{"$f":"K92*K97","v":0},{"$f":"L92*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX92*BX97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ92*EJ97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1.1232697574216015E-4,1.1864494747230612E-4,1.1736088316726985E-4,9.3914318383598602E-5,1.148334488180347E-4,1.0634326361863419E-4,1.1235933288542638E-4,1.040380309714608E-4,1.0993742697035939E-4,1.0874571264034058E-4,1.0067146889838778E-4,1.0640009323886738E-4,9.8486473591037187E-5,1.0410401156858533E-4,1.029742244765661E-4,8.2173866775916369E-5,1.007505236123773E-4,9.322464764651457E-5,9.8573823528314518E-5,9.1197681978195691E-5,9.644314580317609E-5,9.5394765087518528E-5,8.8237667991611734E-5,9.3331330309459409E-5,8.6316643640809045E-5,9.1311559062321604E-5,9.0317762243751214E-5,7.1865133138661246E-5,8.8361786468558616E-5,8.1690873866440051E-5,8.6447234979633401E-5,7.9909076266747119E-5,8.4573244205350201E-5,8.3651194096370177E-5,7.7307238373046586E-5,8.1836464028105905E-5,7.5618767626106146E-5,8.0060212812997045E-5,7.9186265231662598E-5,6.7984903788980685E-5,7.7466232125424601E-5,7.1553319600700056E-5,7.5782701665073538E-5,6.9987485573949802E-5,7.4134911750885056E-5,7.3324185650495456E-5,6.7701144499569002E-5,7.1728611924246031E-5,6.6217508232183721E-5,7.0166941580876465E-5,6.9398598208522474E-5,{"$f":"GV92*GV97","v":5.4876801137908496E-5},6.7886459155477237E-5,6.2645565285354923E-5,6.6406479659943045E-5,6.1269930286195028E-5,6.4957987265390989E-5,6.4245342393948134E-5,5.926143504381735E-5,6.2842850099534216E-5,5.7958180641540093E-5,6.147022390963685E-5,6.0794914760009414E-5,4.7912572765183919E-5,5.9465919758044731E-5,5.4820802573726126E-5,5.8165252312691265E-5,5.3612640242707518E-5,5.6892319152362399E-5,5.6266070893145297E-5,5.1848780755622211E-5,5.5033653543491941E-5,5.0704340470906569E-5,5.382754042401922E-5,5.3234175182762745E-5,4.1806319410524979E-5,5.2066488067468635E-5,4.794954307542704E-5,5.0923747949134912E-5,4.6888810093395328E-5,4.9805431495298586E-5,4.9255271569924922E-5,4.5340297985432753E-5,4.8172633004779065E-5,4.4335651590860913E-5,4.7113156690633106E-5,4.659195199017994E-5,3.9661766357905465E-5,4.5566310261094862E-5,4.1917593033827522E-5,4.4562633680982725E-5,4.0986615213113021E-5,4.3580460683252179E-5,4.3097296409862229E-5,3.9627624893770896E-5,4.2146534224509119E-5,3.8746001516485042E-5,4.1216163136561944E-5,4.075848986407383E-5,3.1765780268269177E-5,3.9857903968254317E-5,3.6624263233567322E-5,3.8976653474066899E-5,3.5807458082806995E-5,3.8114331356312006E-5,3.7690143558062478E-5,3.4615221162243677E-5,3.685546926572533E-5,3.384183577284943E-5,3.6038742369306351E-5,3.5636990695833558E-5,2.765986860565915E-5,3.484647821504471E-5,3.1980786961355377E-5,3.4072982290396641E-5,{"$f":"JH92*JH97","v":3.1264418508704089E-5},3.3316144052810381E-5,3.29438614637703E-5,3.0218865378590487E-5,3.2211353151047604E-5,2.9540685928617872E-5,3.1494637649691702E-5,3.1142097734449393E-5,2.4065949361145789E-5,3.0448448445721991E-5,2.7908921970066093E-5,2.9769771357782029E-5,2.7280884114655953E-5,2.9105750114645389E-5,2.8779138377709116E-5,2.6364327240308975E-5,2.8136522099983231E-5,2.5769868903409557E-5,2.7507799287021392E-5,2.719855584596568E-5,2.2912021771433154E-5,2.6590124088735165E-5,2.4339715164362784E-5,2.5994862489222815E-5,2.3789340255328137E-5,2.5412492217952286E-5,2.5126055788541758E-5,2.2986194352607003E-5,2.4562512383990955E-5,2.246533773286546E-5,2.4011188397592246E-5,2.3740027533795291E-5,1.817223680351972E-5,2.3206548727181234E-5,2.121241117674508E-5,2.2684651913939029E-5,2.073030089931813E-5,2.2174091385021639E-5,2.1922986848381683E-5,2.0026835725754341E-5,2.1428981231433896E-5,1.9570666257850598E-5,2.0945719833233006E-5,2.0708046710986992E-5,1.5769286507022192E-5,2.0240475228065165E-5,1.8473488172364295E-5,1.9783086330420365E-5,1.8051364157094535E-5,1.9335663536678436E-5,1.911562301834875E-5,1.7435486138897765E-5,1.8682753351786517E-5,1.7036152224730912E-5,1.8259328180801432E-5,1.8051094288658574E-5,1.3670353990177723E-5,1.7641460216199364E-5,1.6075806141355473E-5,1.7240775882483849E-5,1.5706378010413209E-5,1.6848850594930762E-5,1.6656114096051869E-5,1.51674373626505E-5,{"$f":"LT92*LT97","v":1.6276978540531151E-5},1.4818025072177696E-5,1.5906142587603657E-5,1.5723781480102057E-5,1.307318419445516E-5,1.5365064076967574E-5,1.3977854637307642E-5,1.5014210521557561E-5,1.3654703465520439E-5,1.4671052872486192E-5,1.4502308496217629E-5,1.3183323848377105E-5,1.4170387501134865E-5,1.2877746263034667E-5,1.3845757808965587E-5,1.3686128344743662E-5,1.0239537631281176E-5,1.3372144264172272E-5,1.2143088425083276E-5,1.3065067778374519E-5,1.1860563826742292E-5,1.2764751014316247E-5,1.2617082168810875E-5,1.1448491922070852E-5,1.2326634503182795E-5,1.1181391420957223E-5,1.2042590327036361E-5,1.1902926534298836E-5,8.845879781096852E-6,1.1628231098402231E-5,1.0539340832871881E-5,1.1359601348119186E-5,1.0292470091905629E-5,1.1096907109516623E-5,1.0967745878375401E-5,9.9324427863308544E-6,1.0713716808164095E-5,9.6991047716409715E-6,1.0465309675907324E-5,1.0343176476456582E-5,7.6316837862542475E-6,1.0102976488722927E-5,9.1383057819328754E-6,9.8681011153213545E-6,8.9227136258517068E-6,9.6384357893534593E-6,9.5255217538456465E-6,8.6083407540215583E-6,9.3034619560594249E-6,8.4046174859525756E-6,9.0863362463876608E-6,8.9795903581652192E-6,7.3410967765381065E-6,8.7696671145377668E-6,7.9150805104949396E-6,8.564416326600708E-6,7.7269182902841268E-6,8.3637371874039309E-6,8.2650810673686498E-6,7.4525791284209408E-6,8.0710750340276475E-6,0,0,0,{"$f":"OF92*OF97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR92*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD92*TD97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP92*VP97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB92*YB97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN92*AAN97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value at IRR","% p.m",{"$f":"F73","v":9.7389669158782777E-3},null,null,"EUR",null,{"$f":"NPV($F$100,L70:ABZ70)","v":158308.71149502011},{"$f":"NPV($F$100,M70:ACA70)","v":159850.47479876567},161407.25328431829,162979.19318403694,164566.44215443285,166169.14929003868,167787.46513741417,169421.54170928634,171071.53249883017,172737.59249408505,174419.87819251313,176118.54761570148,177833.76032420344,179565.6774325271,181314.46162426984,183080.27716739877,184863.28992968181,186663.66739426757,188481.57867541682,190317.19453438913,192170.68739548244,194042.23136222883,195932.00223374864,197840.17752126488,199766.93646477596,201712.46004989254,203676.93102483908,205660.53391761763,207663.45505334326,209685.88257174462,211728.00644483767,213790.01849476877,215872.11241183433,217974.48377267376,220097.3300586417,222240.85067435584,224405.2469664299,226590.72224238567,228797.48178974909,231025.73289533597,233275.68486471986,235547.5490418961,237841.53882913155,240157.86970701013,242496.75925467443,244858.4271702636,247243.09529154873,249650.98761677241,252082.33032568838,254537.35180080778,257016.28264885113,259519.35572241043,262046.80614182068,264598.87131724751,267175.79097098537,269777.80715997511,272405.16429854441,275058.10918136203,277736.89100662386,280441.76139945607,283172.97443555581,285930.7866650545,288715.45713661669,291527.24742177239,294366.42163949012,{"$f":"NPV($F$100,BY70:AEM70)","v":297233.24648098304},300127.99123476067,303050.92781192507,306002.33077171101,308982.47734727879,311991.64747174998,315030.12380450766,318098.19175774499,321196.13952327403,324324.25809959898,327482.84131924767,330672.18587637349,333892.59135462483,337144.36025528464,340427.7980256856,343743.2130879031,347090.91686772392,350471.2238239008,353884.45147768874,357330.92044267338,360810.95445488556,364324.88040320808,367873.02836008579,371455.73161252873,375073.32669341646,378726.15341311245,382414.55489138048,386138.87758961791,389899.47134339728,393696.68939532945,397530.88842824107,401402.42859868362,405311.6735707593,409258.99055028427,413244.75031927886,417269.32727079897,421333.09944410046,425436.44856015063,429579.76005748677,433763.42312841717,437987.8307555833,442253.37974886893,446560.47078267892,450909.50843357039,455300.90121826011,459735.06163199438,464212.40618729708,468733.35545309563,473298.33409422194,477907.77091130585,482562.09888105257,487261.75519691152,492007.18131014676,496798.82297130127,501637.13027206599,506522.55768756173,511455.5641190274,516436.6129369238,521466.17202446464,526544.71382156049,531672.71536919975,536850.65835425514,542079.0291547348,547358.31888546422,{"$f":"NPV($F$100,EK70:AGY70)","v":552689.02344422112},558071.64355831267,563506.68483161752,568994.6577920689,574536.07793961687,580131.46579464932,585781.34694688278,591486.2521047371,597246.71714518254,603063.28316407604,608936.49652699253,614866.90892053931,620855.07740418543,619875.4302378837,618590.88648308604,617299.4628974254,616903.36866578471,615606.78570069931,614603.82813368307,613296.14498712798,612281.83972907753,610962.85752265528,609636.6945722294,608603.52063652407,607265.72464046266,606220.6652378852,604871.02707631385,603513.93452113552,603048.90647795633,601685.46276409784,600614.15853007464,599238.41741314507,598154.55727456708,596766.29689733195,595370.24124987016,594265.66084125952,592856.71672093822,591738.98386071774,590316.91803323454,588886.75317717041,588345.32522747747,586907.47531946725,585760.2095025559,584308.72003121953,583147.5437490989,581682.16705033917,580208.30558115046,579024.33253132936,577536.17504901416,576337.62897149276,574834.91515894595,573323.37899802229,572399.10037157102,570875.48267967172,569640.78707298543,568101.96807968733,566851.78573402471,565297.48767961969,563733.90177401155,562458.50543423626,560878.98551745189,559587.36287488427,557991.61704539368,556386.20633962669,{"$f":"NPV($F$100,GW70:AJK70)","v":555662.62193595187},554046.29738198197,552717.16938010918,551083.94882416469,549737.62355538446,548087.19654888671,546426.60983143037,545052.44702228915,543374.14875427575,541981.96547022625,540285.62944374641,538578.71383132436,537750.04804149119,536030.33687441272,534595.99678857974,532857.48879663658,531404.03278958786,529646.38081030862,527877.59063994652,526393.35369865166,524604.85810509988,523100.58808006387,521292.02232423821,519471.85037095717,518526.24666567158,516691.17045154824,515139.52728262229,513283.52193626738,511710.61045636988,509833.28758017969,507943.7282941484,506336.73328239401,504425.2317463113,502795.94572512177,500862.09392307274,498915.48364082724,497545.09278932103,495578.34600249183,493892.93953916203,491902.81519284804,490193.66883377568,488179.73111764539,486152.2952571935,484405.27222949098,482353.32550060982,480581.41851854726,478504.50314423779,476413.50538527564,475189.30923771992,473078.33173105615,471246.48363821983,469109.43739138165,467251.13270407799,465087.52975258866,462909.04135526234,461008.69017293589,458802.86750706733,456874.78216610453,454641.11271684815,452391.90518995037,451005.40798890905,448733.2415195544,446737.83255563659,444436.5773891721,{"$f":"NPV($F$100,JI70:ALW70)","v":442411.66315763164},440080.77275051217,437733.43953429826,435661.79880335712,433283.96284319612,431181.389317172,428772.47661651752,426346.39165297069,424778.75330235763,422326.36806883378,420148.18728158699,417663.32413297304,415452.21655154199,412934.26314810553,410398.11857020727,408135.03148387471,405564.82811687718,403267.21825864416,400662.31304891547,398038.40091892885,395977.41903297813,393320.62396434095,390935.24889004504,388242.11646949139,385819.91828012274,383089.76117879676,380339.42131577083,377859.26095062727,375070.81271351461,372552.04125725961,369724.76288603537,366876.38765273249,364877.29230393481,361994.60270379344,359380.34363464476,356457.0400620437,353801.64031435543,350836.95229663578,347849.8741405218,345129.8821805573,342100.20819453325,339337.07469312398,336263.99585127883,333167.5037158507,330915.36213235708,327779.83006285806,324909.4808679964,321728.53415608237,318812.19757028966,315584.97235337592,312332.87855633278,309344.50652412261,306044.77939920698,303008.17998047109,299659.91248110362,296285.63074707944,293750.49066302064,290331.86615250021,287174.88653426175,283705.45809841435,280497.05003571528,276975.84891244065,273426.9963072823,270138.19617824623,{"$f":"NPV($F$100,LU70:AOI70)","v":266536.05493638304},263193.31775237888,259536.87072558267,255851.48896064202,252712.11579802667,248973.63898967777,245492.91539179054,241697.52941346355,238159.21338753495,234305.83057567841,230421.643049801,226793.46733449097,222849.58438079877,219161.00314560506,215156.28281714444,211119.31854392556,207910.0633203403,203816.0650524619,199975.58526279236,195817.87803561665,191912.94053004336,187690.30419605348,183433.35066364816,179428.00807787426,175104.22332533481,171031.27065841688,166639.37368323712,162211.54648203365,158605.14651420005,154112.78023224077,149869.28477291591,145305.57478665345,140989.91324092372,136353.49058836134,131678.80637399165,127250.89870235894,122501.37109213251,117997.76386432773,113171.95565891404,108306.07763901212,104254.89493416373,99316.052929001438,94620.969957594498,89602.211643945455,84826.307227451456,79726.096484455513,74583.194711131335,69681.747784687017,64455.006044071342,59468.776108545237,54156.581749351106,48799.668811361218,43966.011559192841,38523.908712268872,33319.904496880612,27788.20511045137,22493.605682218651,16870.584809595042,11199.870521669045,5764.7134188063183,0,0,0,0,{"$f":"NPV($F$100,OG70:AQU70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,QS70:ATG70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,TE70:AVS70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,VQ70:AYE70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,YC70:BAQ70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV($F$100,AAO70:BDC70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Economic Depreciation",null,null,null,{"$f":"SUM(K101:XFD101)","v":620855.07740418566},"EUR",null,{"$f":"IF(K7,J100-K100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,BV100-BW100)","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,{"$f":"IF(EI7,EH100-EI100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,979.64716630172916,1284.5437547976617,1291.4235856606392,396.09423164068721,1296.5829650853993,1002.9575670162449,1307.6831465550931,1014.3052580504445,1318.9822064222535,1326.1629504258744,1033.1739357053302,1337.7959960614098,1045.0594025774626,1349.6381615713472,1357.0925551783293,465.02804317919072,1363.4437138584908,1071.3042340232059,1375.7411169295665,1083.8601385779912,1388.2603772351285,1396.0556474617915,1104.5804086106364,1408.9441203213064,1117.7328602204798,1422.0658274831949,1430.1648560641333,541.42794969293755,1437.8499080102192,1147.2658169113565,1451.489471336361,1161.1762821206357,1465.3766987597337,1473.8614691887051,1183.9730498210993,1488.1574823152041,1198.5460775214015,1502.7138125468045,1511.536160923657,924.27862645126879,1523.6176918993006,1234.6956066862913,1538.818993298104,1250.1823456626153,1554.2980544050224,1563.585905608139,1275.3963397752959,1579.5199167843675,1291.6226425676141,1595.7458294905955,{"$f":"IF(GU7,GT100-GU100)","v":1605.4107057669898},723.58440367481671,1616.3245539698983,1329.1280018727994,1633.2205559444847,1346.3252687802305,1650.4270064977463,1660.5867174563464,1374.1628091412131,1678.298268013401,1392.1832840495044,1696.3360264798393,1706.9156124220463,828.66578983317595,1719.7111670784652,1434.3400858329842,1738.5079919431591,1453.4560070487205,1757.6519792792387,1768.7901703621028,1484.236941294861,1788.4955935517792,1504.2700250360067,1808.5657558256644,1820.1719532810384,945.60370528558269,1835.0762141233427,1551.643168925948,1856.005346354912,1572.9114798975061,1877.3228761901846,1889.55928603129,1606.9950117543922,1911.5015360827092,1629.2860211895313,1933.8518020490301,1946.6102822454995,1370.3908515062067,1966.7467868292006,1685.4064633297967,1990.1243463139981,1709.1463590723579,2013.9377161302837,2027.4358604518929,1747.0230277025257,2051.9467288811575,1771.9069820625591,2076.9153743094648,2090.9977589621558,1224.1961475557182,2110.9775066637667,1831.8480928363279,2137.0462468381738,1858.3046873036656,2163.6029514893307,2178.4883973263204,1900.3511823264416,2205.8226658685599,1928.0853409628035,2233.6694492563838,2249.2075268977787,1386.4972010413185,2272.1664693546481,1995.4089639178128,{"$f":"IF(JG7,JF100-JG100)","v":2301.2551664644852},2024.9142315404606,2330.8904071194702,2347.3332162139122,2071.6407309411443,2377.8359601609991,2102.5735260241199,2408.9127006544732,2426.084963546833,1567.638350613066,2452.385233523848,2178.1807872467907,2484.8631486139493,2211.1075814310461,2517.9534034364624,2536.1445778982597,2263.0870863325545,2570.2033669975353,2297.609858233016,2604.9052097286913,2623.9121299866238,2060.9818859507213,2656.7950686371769,2385.3750742959091,2693.1324205536512,2422.1981893686461,2730.1571013259818,2750.3398630259326,2480.160365143558,2788.4482371126651,2518.7714562549954,2827.2783712242381,2848.3752333028824,1999.0953487976803,2882.6896001413697,2614.2590691486839,2923.3035726010567,2655.3997476882651,2964.6880177196581,2987.0781561139738,2719.9919599645073,3029.6739860240486,2763.133501409262,3073.0788418451557,3096.492135428125,2252.1415834936197,3135.5320694990223,2870.3491948616575,3180.9467119140318,2916.3365857927129,3227.2252169137355,3252.0937970431405,2988.3720322101726,3299.7271249156329,3036.5994187358883,3348.2674993674736,3374.2817340241745,2535.140084058803,3418.6245105204289,3156.9796182384598,3469.428435847396,3208.4080626990763,3521.2011232746299,3548.8526051583467,{"$f":"IF(LS7,LR100-LS100)","v":3288.8001290360698},3602.1412418631953,3342.7371840041596,3656.4470267962024,3685.3817649406556,3139.3731626153458,3738.4768083489034,3480.7235978872341,3795.3859783269872,3538.3160259285942,3853.3828118565434,3884.1875258774089,3628.1757153100334,3943.8829536921985,3688.5812351937057,4004.7203284606221,4036.9642732188804,3209.2552235852636,4093.9982678783999,3840.4797896695381,4157.7072271757061,3904.9375055732962,4222.6363339898817,4256.953532405314,4005.3425857739057,4323.7847525394463,4072.9526669179322,4391.8969751797558,4427.8272012034722,3606.3999678335967,4492.3662819592864,4243.4954593248549,4563.70998626246,4315.6615457297303,4636.4226525623817,4674.6842143696849,4427.9076716327108,4749.5276102264324,4503.6072278047795,4825.8082054136903,4865.8780199019238,4051.1827048483829,4938.8420051622961,4695.0829714069405,5018.758313649043,4775.9044164939987,5100.2107429959433,5142.9017733241781,4901.4469264443178,5226.7417406156746,4986.2299355261057,5312.1943591941308,5356.9129379898877,4833.6572521683775,5442.1028469239682,5204.0042153882605,5531.6993864292417,5294.5994282327192,5623.0208726236087,5670.7142879259973,5435.1571028627268,5764.7134188063183,false,false,{"$f":"IF(OE7,OD100-OE100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,QP100-QQ100)","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,{"$f":"IF(TC7,TB100-TC100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,VN100-VO100)","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,{"$f":"IF(YA7,XZ100-YA100)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,AAL100-AAM100)","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,{"$f":"SUM(K102:XFD102)","v":924387.90538529982},"EUR",null,{"$f":"K70-K101","v":0},{"$f":"L70-L101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70-BX101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70-EJ101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6046.4870583940992,6036.9463070530801,6024.4361779211558,6011.8590463478531,6008.0014977306928,5995.3741191288809,5985.6063485657269,5972.8708656661547,5962.9925803137949,5950.1470562437817,5937.2315991447049,5927.1695523652324,5914.1408014207236,5903.9630024734033,5890.8189210698329,5877.602241572974,5873.0733488456626,5859.7948156231196,5849.3614191330016,5835.9631219100011,5825.4074438793814,5811.8872219941986,5798.2910822310878,5787.5336101755966,5773.8119500007606,5762.9263866553001,5749.0769346089619,5735.1486063913608,5729.8756575017123,5715.8724848183856,5704.6993009826556,5690.5632930436077,5679.2546356477014,5664.9833804606551,5650.6294923724436,5639.0988180112381,5624.6057015247825,5612.933100928678,5598.2982208248104,5583.5774201619824,5574.5759011972405,5559.7374389028791,5547.71277923864,5532.7262719739501,5520.5507874694667,5505.4135301415081,5490.1858187361013,5477.7647759782121,5462.3818837659746,5449.802813582035,5434.2618977421307,{"$f":"GV70-GV101","v":5418.6268559924756},5411.579891424678,5395.8385600684596,5382.8942264302923,5366.9883454700121,5353.8765282195018,5337.8030742057144,5321.6306751042866,5308.2477489687008,5291.9028576612109,5278.3444307170876,5261.8238702768886,5245.2002755995345,5237.1299268884377,5220.3817167267107,5206.41272608493,5189.4814542687764,5175.3262943020482,5158.2085798263633,5140.9823908761718,5126.5274564093279,5109.1093569946297,5094.4593209880077,5076.8457589272102,5059.1191644926375,5049.9099612910595,5032.0382147542241,5016.9268132666384,4998.851238603098,4983.5327057381273,4965.2495203573253,4946.8471649840794,4931.1966937315647,4912.5806435110508,4896.7130808547336,4877.8793621345976,4858.9213889973171,4845.5751978328881,4826.42111594368,4810.0069981578818,4790.6252429904307,4773.9799231455445,4754.3662503567302,4734.621119588438,4717.6069201198088,4697.623078814353,4680.3665353378692,4660.1395252204675,4639.7753672247982,4627.8529614451772,4607.2942213477472,4589.4539133766484,4568.6412906804726,4550.5433228123002,4529.4720652477599,4508.2558388196649,4489.7483815269688,4468.2659475612127,4449.4883882147606,4427.7347553471845,4405.8297976563899,4392.3267472861608,4370.1981932137505,4350.7649713304709,{"$f":"JH70-JH101","v":4328.3531233994245},4308.6325506909525,4285.9320861311562,4263.0714855982524,4242.8958450580176,4219.7381793103395,4199.2612853024939,4175.8009642071102,4152.173403012499,4136.9062249797362,4113.0225263253524,4091.8092957013941,4067.609295707296,4046.0753921233754,4021.553127232075,3996.8536990940565,3974.8135688320863,3949.782443274552,3927.4060968794729,3902.0370112220835,3876.4828177988275,3856.4109833967632,3830.5365441215072,3807.3054551905716,3781.0771276469477,3757.4874196170604,3730.8985099318679,3704.1130409987218,3679.9588412562807,3652.8022361286421,3628.2720042474466,3600.7372337276456,3572.9970015670579,3553.5278781033021,3525.4534594588768,3499.9932768747803,3471.5233200958883,3445.662469805311,3416.7894712845209,3387.6984159468502,3361.2085042372146,3331.702609521597,3304.7925437673657,3274.8639305967172,3244.7072961344093,3222.7737637628325,3192.2369206744079,3164.2826848285949,3133.3035500399419,3104.9014445157027,3073.4716048979426,3041.7995710010364,3012.6959146471627,2980.5599813461795,2950.9866400702394,2918.3779736684173,2885.5159554957718,2860.826310090315,2827.532439084509,2796.7867190282168,2762.9980702744615,2731.7514902993235,2697.4586290555053,2662.8964709447719,{"$f":"LT70-LT101","v":2630.8669552948613},2595.7858209140668,2563.2310140706677,2527.6209974471476,2491.7291863657847,2461.1549349985698,2424.7460330463946,2390.8473810831092,2353.884242607206,2319.4246998927847,2281.8967321738601,2244.0687583643876,2208.7340751079246,2170.3247295019637,2134.4017588855713,2095.399920099544,2056.0840586019513,2024.8292281550239,1984.9579144703712,1947.5556088578069,1907.0638357263097,1869.0337785510283,1827.9096629965334,1786.4513333819496,1747.4434344523706,1705.3342377959625,1665.6678865230078,1622.8953471837076,1579.7728845619167,1544.6502745898351,1500.8992679957792,1459.5720061098036,1415.1261855398916,1373.0961005258923,1327.9421337045769,1282.4155387986139,1239.2922924780569,1193.0368002160239,1149.1763184223182,1102.1779319673751,1054.7893069148849,1015.3349725821827,967.23575369115861,921.51049596532266,872.63297478991717,826.1205996842582,776.44981599423045,726.36326577222644,678.62823631563242,627.72517142594097,579.16444304890319,527.42915793398606,475.25836005965357,428.18353199810008,375.18307241910406,324.50144753534369,270.62841022232351,219.06448155794169,164.30206731216367,109.0751684726547,56.142353265274323,0,0,0,{"$f":"OF70-OF101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR70-QR101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD70-TD101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP70-VP101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB70-YB101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN70-AAN101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC with EconomicDepreciation",null,null,null,null,"%",null,{"$f":"IF(K7,(1+K102/J100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW7,(1+BW102/BV100)^(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,{"$f":"IF(EI7,(1+EI102/EH100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0.12333527728697558,0.12333527728699378,0.12333527728695248,0.12333527728699067,0.12333527728699933,0.12333527728697269,0.12333527728697269,0.12333527728699933,0.12333527728696425,0.12333527728698512,0.12333527728699067,0.12333527728696114,0.12333527728699067,0.12333527728697913,0.12333527728698779,0.12333527728698512,0.12333527728698779,0.12333527728695248,0.12333527728699378,0.12333527728698512,0.12333527728699378,0.12333527728697913,0.12333527728698512,0.12333527728698201,0.12333527728696692,0.12333527728699067,0.12333527728698201,0.12333527728697913,0.12333527728697269,0.12333527728699067,0.12333527728696692,0.12333527728699067,0.12333527728697269,0.12333527728700511,0.12333527728697913,0.12333527728698512,0.1233352772869698,0.12333527728697269,0.12333527728698512,0.12333527728699645,0.12333527728698201,0.1233352772869698,0.12333527728698201,0.12333527728699378,0.12333527728696425,0.12333527728699645,0.12333527728698201,0.12333527728697913,0.12333527728698512,0.12333527728698201,{"$f":"IF(GU7,(1+GU102/GT100)^(months/Months_Period)-1)","v":0.12333527728697269},0.12333527728697913,0.12333527728698779,0.12333527728699378,0.1233352772869698,0.12333527728697913,0.12333527728698512,0.12333527728697269,0.12333527728699378,0.12333527728698512,0.12333527728697558,0.12333527728697913,0.12333527728697558,0.12333527728698201,0.12333527728699067,0.12333527728697558,0.12333527728698201,0.12333527728699067,0.12333527728698201,0.12333527728698512,0.12333527728698779,0.12333527728698201,0.12333527728698201,0.12333527728697558,0.12333527728698512,0.12333527728697558,0.1233352772869698,0.12333527728698512,0.12333527728698201,0.12333527728699067,0.12333527728697269,0.12333527728699378,0.1233352772869698,0.12333527728699378,0.12333527728696692,0.12333527728698201,0.12333527728698779,0.12333527728697913,0.12333527728698512,0.12333527728697558,0.12333527728698512,0.12333527728697913,0.12333527728699378,0.12333527728697269,0.12333527728699067,0.12333527728697558,0.12333527728698201,0.12333527728697913,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728698512,0.12333527728698201,0.1233352772869698,0.12333527728699933,0.12333527728697558,0.12333527728697558,0.12333527728699378,0.12333527728697558,0.12333527728698201,0.12333527728697269,0.12333527728699067,0.12333527728698201,0.12333527728698201,{"$f":"IF(JG7,(1+JG102/JF100)^(months/Months_Period)-1)","v":0.12333527728698201},0.12333527728698512,0.12333527728698512,0.12333527728697558,0.12333527728698512,0.12333527728698512,0.12333527728697558,0.12333527728698512,0.1233352772869698,0.12333527728698512,0.12333527728698512,0.12333527728697913,0.12333527728697558,0.12333527728699933,0.1233352772869698,0.12333527728698512,0.12333527728698512,0.12333527728697269,0.12333527728699645,0.12333527728699067,0.12333527728696425,0.12333527728699067,0.12333527728697269,0.12333527728698779,0.12333527728697269,0.12333527728698201,0.12333527728698512,0.12333527728697558,0.12333527728698779,0.12333527728697913,0.12333527728698779,0.12333527728698512,0.12333527728696692,0.12333527728698779,0.12333527728698201,0.12333527728698779,0.12333527728698201,0.12333527728697269,0.12333527728699378,0.12333527728698201,0.12333527728697913,0.12333527728697269,0.12333527728698201,0.12333527728698779,0.12333527728698512,0.12333527728698201,0.12333527728697913,0.12333527728698201,0.12333527728698201,0.12333527728697558,0.12333527728699067,0.12333527728698512,0.12333527728697558,0.12333527728698512,0.12333527728698512,0.12333527728697913,0.12333527728698201,0.12333527728697558,0.12333527728698779,0.12333527728698779,0.12333527728697913,0.12333527728697913,0.12333527728698512,0.12333527728697913,{"$f":"IF(LS7,(1+LS102/LR100)^(months/Months_Period)-1)","v":0.12333527728699067},0.12333527728697558,0.12333527728697913,0.12333527728698201,0.12333527728698779,0.12333527728697558,0.12333527728698201,0.12333527728698779,0.12333527728697913,0.12333527728697913,0.12333527728698201,0.12333527728697913,0.12333527728698512,0.12333527728698201,0.12333527728699067,0.1233352772869698,0.12333527728698512,0.12333527728697558,0.12333527728698779,0.12333527728697913,0.12333527728698779,0.12333527728697913,0.12333527728698201,0.12333527728698512,0.12333527728698201,0.12333527728698201,0.12333527728697913,0.12333527728698779,0.12333527728698201,0.12333527728697558,0.12333527728698201,0.12333527728697913,0.12333527728698512,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728697913,0.12333527728698201,0.12333527728698512,0.12333527728698512,0.12333527728697913,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728697913,0.12333527728698201,0.12333527728698512,0.12333527728697913,0.12333527728698201,0.12333527728698512,0.12333527728698201,0.12333527728697913,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728698201,0.12333527728698512,0.12333527728698201,0.12333527728698201,0.12333527728698201,false,false,{"$f":"IF(OE7,(1+OE102/OD100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ7,(1+QQ102/QP100)^(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,{"$f":"IF(TC7,(1+TC102/TB100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO7,(1+VO102/VN100)^(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,{"$f":"IF(YA7,(1+YA102/XZ100)^(months/Months_Period)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM7,(1+AAM102/AAL100)^(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,{"$f":"J108+K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV108+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,{"$f":"EH108+EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"GT108+GU7","v":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,{"$f":"JF108+JG7","v":115},116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,{"$f":"LR108+LS7","v":179},180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,240,240,{"$f":"OD108+OE7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"QP108+QQ7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"TB108+TC7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"VN108+VO7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"XZ108+YA7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,{"$f":"AAL108+AAM7","v":240},240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240,240]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"months","v":12},{"$f":"F109","v":12},null,"Year",null,{"$f":"ROUNDUP(K108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(BW108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUNDUP(EI108/$G$109,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,{"$f":"ROUNDUP(GU108/$G$109,0)","v":5},5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,{"$f":"ROUNDUP(JG108/$G$109,0)","v":10},10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,{"$f":"ROUNDUP(LS108/$G$109,0)","v":15},15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(OE108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(QQ108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(TC108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(VO108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(YA108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(AAM108/$G$109,0)","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,null,null,"Debt Repayment Flag","Years",{"$f":"INDEX(InputC!I69:AD69,E1)","v":11},{"$f":"F110*G109","v":132},{"$f":"SUM(K110:XFD110)","v":132},"Flag",null,{"$f":"AND(K108,K108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BW108,BW108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EI108,EI108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU108,GU108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG108,JG108<=$G$110)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(LS108,LS108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(OE108,OE108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(QQ108,QQ108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(TC108,TC108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(VO108,VO108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(YA108,YA108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(AAM108,AAM108<=$G$110)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Initial Repayment Periods (COD, COD + 5,+6)","Dates",{"$f":"INDEX(InputC!I14:AD14,E1)","v":"2036-11-01"},{"$f":"EDATE(F111,5)","v":"2037-04-01"},{"$f":"EDATE(G111,6)","v":"2037-10-01"}]
[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",{"$f":"MONTH(G111)","v":4},{"$f":"MONTH(H111)","v":10},null,"Flag",null,{"$f":"(AND(K7,OR(K112=$F$113,K112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BW7,OR(BW112=$F$113,BW112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI7,OR(EI112=$F$113,EI112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(GU7,OR(GU112=$F$113,GU112=$G$113)))*1","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"(AND(JG7,OR(JG112=$F$113,JG112=$G$113)))*1","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"(AND(LS7,OR(LS112=$F$113,LS112=$G$113)))*1","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"(AND(OE7,OR(OE112=$F$113,OE112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ7,OR(QQ112=$F$113,QQ112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(TC7,OR(TC112=$F$113,TC112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(VO7,OR(VO112=$F$113,VO112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(YA7,OR(YA112=$F$113,YA112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(AAM7,OR(AAM112=$F$113,AAM112=$G$113)))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Adjustment for Period Pre-COD","Date",{"$f":"EDATE(F111,-1)","v":"2036-10-01"},null,null,"Flag",null,{"$f":"(K4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM4=$F$114)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag for Repayment Period",null,null,null,null,"Flag",null,{"$f":"K113+K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW113+BW114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI113+EI114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"GU113+GU114","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"JG113+JG114","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,{"$f":"LS113+LS114","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OE113+OE114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ113+QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC113+TC114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO113+VO114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA113+YA114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM113+AAM114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Repayment Counter",null,null,null,null,"Counter",null,{"$f":"J116+J115","v":0},{"$f":"K116+K115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW116+BW115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI116+EI115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,2,2,2,2,2,2,3,3,3,3,3,3,4,4,4,4,4,4,5,5,5,5,5,5,6,6,6,6,6,6,7,7,7,7,7,7,8,8,8,8,8,8,9,9,9,{"$f":"GU116+GU115","v":9},9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,20,{"$f":"JG116+JG115","v":20},20,20,20,20,21,21,21,21,21,21,22,22,22,22,22,22,23,23,23,23,23,23,24,24,24,24,24,24,25,25,25,25,25,25,26,26,26,26,26,26,27,27,27,27,27,27,28,28,28,28,28,28,29,29,29,29,29,29,30,30,30,30,30,{"$f":"LS116+LS115","v":30},31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,41,{"$f":"OE116+OE115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"QQ116+QQ115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"TC116+TC115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"VO116+VO115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"YA116+YA115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,{"$f":"AAM116+AAM115","v":41},41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41,41]
[]
[null,null,"Debt Sizing from Cash Flow"]
[null,null,null,"CFADS (for now, EBITDA)",null,null,null,{"$f":"SUM(K119:XFD119)","v":1545242.9827894841},"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"GU70","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"JG70","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,{"$f":"LS70","v":5951.6965999808417},6233.0081971580566,5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Debt Service","x",{"$f":"INDEX(InputC!I67:AD67,E1)","v":1.4},null,{"$f":"SUM(K120:XFD120)","v":1103744.9877067748},"EUR",null,{"$f":"K119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5018.6673033541638,5229.6357584648158,5225.61411684414,4577.1094842775292,5217.5603305829236,4998.8083472465187,5209.4924965148721,4990.8400883690001,5201.4105619543207,5197.3642904783264,4978.8610963214542,5189.2611060190302,4970.8572885701333,5181.1436886033935,5177.0796258915452,4530.4502033944036,5168.9407590743958,4950.7850354616612,5160.7875257589776,4942.7309003485661,5152.61987222465,5148.5306210399931,4930.6224934583743,5140.3412360692164,4922.5320073008861,5132.1372958132115,5128.0298504807824,4483.2689686316417,5119.8039753656658,4902.2416440926736,5111.5634087992976,4894.099696545888,5103.3080960053112,5099.1748926066857,4881.858958709674,5090.8973573760304,4873.6798421758458,5082.6049381967732,5078.4531298203337,4648.468604723751,5070.1382807832442,4853.1664611351216,5061.8084089548174,4844.9347268832616,5053.4634584817786,5049.2853112497478,4832.5586846509987,5040.9176376875575,4824.2889473811347,5032.5347450518793,{"$f":"GU119/$F$120","v":5028.3375739350868},4387.2937569052092,5019.931746710412,4803.5475442437564,5011.510558839127,4795.2240101787447,5003.0739533694632,4998.8498511871867,4782.7096316039288,4990.390012130073,4774.3472440790829,4981.9146122835191,4977.671059070668,4338.4757610233646,4969.1722099763592,4753.3727161140678,4960.6576557343496,4744.9553295124979,4952.1273382723484,4947.8562501346187,4732.2995229793096,4939.3021785436486,4723.8424157361687,4930.7321977240517,4926.4412230058924,4289.0877641273,4917.8472681531448,4702.6295597715516,4909.2372568725359,4694.1162275004317,4900.6111299487948,4896.2920045632973,4681.3158405274798,4887.6415927244816,4672.7619033575593,4878.9749163598317,4874.6354602714982,4449.5087432168029,4865.9442747586354,4651.3054137667696,4857.2366746227717,4642.6940014734209,4848.5125994827349,4844.1443648633021,4629.7458194935462,4835.3954635721193,4621.0929006263659,4826.6299354623816,4822.2409172733023,4188.5510819860838,4813.4503343635315,4599.3873672743393,4804.6429715820159,4590.6756985600987,4795.8187673583079,4791.4003304100579,4577.5764436757909,4782.5507481396635,4568.8223489457259,4773.6841696222464,4769.244487317831,4137.3764276412203,4760.3522976005779,4546.8622550939745,{"$f":"JG119/$F$120","v":4751.4429555678262},4538.0481106713469,4742.5163984360161,4738.0466445321917,4524.7944403852835,4729.0941465850119,4515.9369323817573,4720.1242756835481,4715.6328055385311,4085.5798240182608,4706.6367560739891,4493.7166525515313,4697.6231745109599,4484.7977693845305,4688.5919968284561,4684.069789378811,4471.3862753047224,4675.0120970211583,4462.4230725054058,4665.9366475772604,4661.3922437205056,4241.0462169639641,4652.2900371671003,4439.9368702981546,4643.1699112458737,4430.9109407254246,4634.0318006736015,4629.4559806841435,4417.3381472444862,4620.290770263533,4408.2669231311702,4611.1074110512036,4606.5089050218057,3980.065964546242,4597.2981987461944,4385.5089490054006,4588.0691781970263,4376.3736198458237,4578.8217768035493,4574.1911624274962,4362.6359827938268,4564.9160644723315,4353.454364950614,4555.622418294658,4550.9686185891733,3926.3206283057352,4541.6470237584681,4330.4186539543325,4532.3067119590196,4321.1715255947538,4522.9476153067417,4518.2610013864878,4307.2654308651499,4508.8735996877112,4297.9710000586201,4499.4672424555092,4494.7569340661375,3871.8971711104109,4485.3220147219599,4274.6514695164069,4475.8679677682949,4265.2900949810983,4466.3947239813951,4461.6508815813231,{"$f":"LS119/$F$120","v":4251.211857129173},4452.1487122557546,4241.8021463701616,4442.6271720477644,4437.8591159912885,4022.2159635579505,4428.3083881053381,4218.1925935240206,4418.738113864355,4208.714477525572,4409.1482226780918,4404.3458986080495,4194.4603383388721,4394.7264491429451,4184.9328319254782,4385.0872052472814,4380.260138084589,3760.956630133725,4370.5910685953031,4161.0269315285068,4360.9020257382235,4151.4295294997191,4351.192937529222,4346.3308538584624,4136.995656539897,4336.5915621370123,4127.3477890813538,4326.8320440734033,4321.9446774194148,3704.4091802825101,4312.1546832493732,4103.1390909433103,4302.3442802659029,4093.4198080497304,4292.5133950630534,4287.5902486244731,4078.8022931652322,4277.7285019317787,4069.0314485862887,4267.8460884542919,4262.8971084780705,3647.1228655451914,4252.9835555317704,4044.5133750700711,4243.0491497245475,4034.6695652027975,4233.0938162001439,4228.1082780845782,4019.8644230118175,4218.1214120937912,4009.9679335371766,4208.1134301735956,4203.1014970884817,3792.0825801628794,4193.0616992300493,3985.1337770052605,4183.00059568899,3975.1627417536024,4172.918110129679,4167.8688251701151,3960.1659080967015,4157.7541229082808,0,0,{"$f":"OE119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119/$F$120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Debt Service over Debt Repayment",null,null,null,{"$f":"SUM(K122:XFD122)","v":638841.81871973502},"EUR",null,{"$f":"K120*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW120*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI120*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5018.6673033541638,5229.6357584648158,5225.61411684414,4577.1094842775292,5217.5603305829236,4998.8083472465187,5209.4924965148721,4990.8400883690001,5201.4105619543207,5197.3642904783264,4978.8610963214542,5189.2611060190302,4970.8572885701333,5181.1436886033935,5177.0796258915452,4530.4502033944036,5168.9407590743958,4950.7850354616612,5160.7875257589776,4942.7309003485661,5152.61987222465,5148.5306210399931,4930.6224934583743,5140.3412360692164,4922.5320073008861,5132.1372958132115,5128.0298504807824,4483.2689686316417,5119.8039753656658,4902.2416440926736,5111.5634087992976,4894.099696545888,5103.3080960053112,5099.1748926066857,4881.858958709674,5090.8973573760304,4873.6798421758458,5082.6049381967732,5078.4531298203337,4648.468604723751,5070.1382807832442,4853.1664611351216,5061.8084089548174,4844.9347268832616,5053.4634584817786,5049.2853112497478,4832.5586846509987,5040.9176376875575,4824.2889473811347,5032.5347450518793,{"$f":"GU120*GU110","v":5028.3375739350868},4387.2937569052092,5019.931746710412,4803.5475442437564,5011.510558839127,4795.2240101787447,5003.0739533694632,4998.8498511871867,4782.7096316039288,4990.390012130073,4774.3472440790829,4981.9146122835191,4977.671059070668,4338.4757610233646,4969.1722099763592,4753.3727161140678,4960.6576557343496,4744.9553295124979,4952.1273382723484,4947.8562501346187,4732.2995229793096,4939.3021785436486,4723.8424157361687,4930.7321977240517,4926.4412230058924,4289.0877641273,4917.8472681531448,4702.6295597715516,4909.2372568725359,4694.1162275004317,4900.6111299487948,4896.2920045632973,4681.3158405274798,4887.6415927244816,4672.7619033575593,4878.9749163598317,4874.6354602714982,4449.5087432168029,4865.9442747586354,4651.3054137667696,4857.2366746227717,4642.6940014734209,4848.5125994827349,4844.1443648633021,4629.7458194935462,4835.3954635721193,4621.0929006263659,4826.6299354623816,4822.2409172733023,4188.5510819860838,4813.4503343635315,4599.3873672743393,4804.6429715820159,4590.6756985600987,4795.8187673583079,4791.4003304100579,4577.5764436757909,4782.5507481396635,4568.8223489457259,4773.6841696222464,4769.244487317831,4137.3764276412203,4760.3522976005779,4546.8622550939745,{"$f":"JG120*JG110","v":4751.4429555678262},4538.0481106713469,4742.5163984360161,4738.0466445321917,4524.7944403852835,4729.0941465850119,4515.9369323817573,4720.1242756835481,4715.6328055385311,4085.5798240182608,4706.6367560739891,4493.7166525515313,4697.6231745109599,4484.7977693845305,4688.5919968284561,4684.069789378811,4471.3862753047224,4675.0120970211583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS120*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE120*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ120*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC120*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO120*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA120*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM120*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Repayment",null,null,null,{"$f":"SUM(K123:XFD123)","v":894378.54620762798},"EUR",null,{"$f":"K119*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW119*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI119*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"GU119*GU110","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"JG119*JG110","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS119*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE119*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ119*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC119*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO119*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA119*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM119*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"INDEX(InputC!I71:AD71,E1)","v":0.04},{"$f":"INDEX(InputC!I72:AD72,E1)","v":1.4999999999999999E-2},{"$f":"F125/G109","v":3.3333333333333335E-3},"% p.p.",null,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$F$125/months","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Rate Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J126*(1+K125*K110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV126*(1+BW125*BW110)","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,{"$f":"EH126*(1+EI125*EI110)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.0033333333333334,1.006677777777778,1.0100333703703708,1.0134001482716055,1.0167781487658443,1.0201674092617306,1.023567967292603,1.0269798605169118,1.0304031267186349,1.033837803807697,1.0372839298203893,1.0407415429197906,1.04421068139619,1.0476913836675108,1.0511836882797359,1.054687633907335,1.058203259353693,1.0617306035515386,1.0652697055633771,1.0688206045819217,1.0723833399305283,1.0759579510636301,1.0795444775671756,1.0831429591590662,1.0867534356895965,1.0903759471418952,1.0940105336323682,1.0976572354111429,1.1013160928625134,1.1049871465053887,1.1086704369937401,1.1123660051170527,1.1160738918007764,1.1197941381067791,1.1235267852338018,1.1272718745179144,1.1310294474329743,1.1347995455910842,1.1385822107430545,1.1423774847788648,1.1461854097281279,1.150006027760555,1.1538393811864236,1.1576855124570451,1.1615444641652353,1.165416279045786,1.1693009999759387,1.1731986699758585,1.1771093322091115,1.181033029983142,{"$f":"GT126*(1+GU125*GU110)","v":1.1849698067497525},1.1889197061055852,1.1928827717926038,1.1968590476985792,1.2008485778575746,1.2048514064504332,1.208867577805268,1.2128971363979524,1.2169401268526123,1.2209965939421212,1.2250665825885951,1.2291501378638905,1.2332473049901036,1.2373581293400706,1.2414826564378709,1.2456209319593305,1.2497730017325284,1.2539389117383035,1.2581187081107645,1.2623124371378005,1.2665201452615933,1.2707418790791321,1.2749776853427293,1.2792276109605385,1.2834917029970738,1.2877700086737309,1.29206257536931,1.2963694506205412,1.3006906821226099,1.3050263177296852,1.3093764054554509,1.3137409934736357,1.3181201301185479,1.3225138638856098,1.3269222434318952,1.3313453175766683,1.3357831353019241,1.3402357457529306,1.3447031982387738,1.3491855422329031,1.3536828273736796,1.3581951034649253,1.3627224204764752,1.3672648285447302,1.3718223779732128,1.3763951192331236,1.3809831029639008,1.3855863799737806,1.3902050012403599,1.3948390179111612,1.3994884813041986,1.404153442908546,1.408833954384908,1.413530067566191,1.4182418344580785,1.4229693072396055,1.4277125382637377,1.4324715800579502,1.4372464853248101,1.4420373069425596,1.4468440979657016,1.4516669116255874,1.4565058013310062,1.4613608206687763,{"$f":"JF126*(1+JG125*JG110)","v":1.4662320234043389},1.4711194634823535,1.4760231950272948,1.4809432723440525,1.4858797499185328,1.4908326824182614,1.4958021246929891,1.5007881317752991,1.5057907588812169,1.5108100614108211,1.5158460949488572,1.5208989152653536,1.5259685783162382,1.5310551402439592,1.5361586573781059,1.5412791862360331,1.5464167835234868,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"LR126*(1+LS125*LS110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"OD126*(1+OE125*OE110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"QP126*(1+QQ125*QQ110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"TB126*(1+TC125*TC110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"VN126*(1+VO125*VO110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"XZ126*(1+YA125*YA110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,{"$f":"AAL126*(1+AAM125*AAM110)","v":1.5515715061352318},1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318,1.5515715061352318]
[null,null,null,"Interest Rate PV Factor",null,null,null,null,"Index",null,{"$f":"1/K126","v":1},{"$f":"1/L126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/BX126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"1/EJ126","v":1},1,1,1,1,1,1,1,1,1,1,1,1,0.99667774086378735,0.99336651913334273,0.99006629813954405,0.98677704133509359,0.98349871229411312,0.98023127471174054,0.97697469240372803,0.97372892930604116,0.97049394947445955,0.96726971708417897,0.96405619642941431,0.96085335192300425,0.95766114809601743,0.95447954959735948,0.9513085211933815,0.94814802776748985,0.94499803431975715,0.94185850596653531,0.93872940794006843,0.93561070558810799,0.93250236437352951,0.9294043498739496,0.92631662778134505,0.92323916390167282,0.92017192415449112,0.91711487457258245,0.91406798130157718,0.91103121059957848,0.90800452883678917,0.9049879024951385,0.90198129816791195,0.89898468255938058,0.89599802248443239,0.89302128486820498,0.89005443674571916,0.88709744526151413,0.884150277669283,0.88121290133151131,0.8782852837191143,0.87536739241107731,0.87245919509409675,0.86956065956222262,0.86667175371650096,0.86379244556461887,0.86092270322055031,0.85806249490420294,0.85521178894106609,0.85237055376185988,0.8495387579021858,0.84671637000217848,0.84390335880615797,{"$f":"1/GV126","v":0.8410996931622835},0.83830534202220952,0.83552027444074028,0.83274445957548859,0.82997786668653351,0.82722046513607983,0.8244722243881194,0.82173311400809235,0.81900310366255036,0.81628216311882085,0.81357026224467188,0.81086737100797857,0.80817345947639052,0.80548849781700049,0.80281245629601372,0.80014530527841898,0.79748701522766008,0.79483755670530909,0.79219690037073986,0.78956501698080384,0.78694187738950538,0.78432745254767966,0.78172171350267072,0.77912463139801058,0.77653617747310011,0.77395632306289053,0.77138503959756521,0.76882229860222429,0.76626807169656908,0.76372233059458716,0.76118504710423962,0.75865619312714916,0.75613574065828815,0.7536236617856692,0.75111992869003563,0.74862451364455374,0.74613738901450533,0.743658527256982,0.74118790092057996,0.7387254826450963,0.73627124516122544,0.73382516129025788,0.73138720394377854,0.72895734612336727,0.72653556092029947,0.72412182151524862,0.72171610117798857,0.71931837326709824,0.716928611229666,0.71454678860099596,0.71217287900431481,0.70980685615047978,0.70744869383768749,0.70509836595118347,0.70275584646297351,0.70042110943153502,0.6980941290015299,0.69577487940351812,0.69346333495367252,0.6911594700534941,0.68886325918952895,0.68657467693308527,0.68429369793995198,0.68202029695011834,{"$f":"1/JH126","v":0.67975444878749325},0.67749612835962769,0.67524531065743632,0.67300197075491985,0.67076608380889013,0.66853762505869441,0.66631656982594123,0.66410289351422713,0.66189657160886417,0.6596975796766088,0.65750589336539067,0.65532148840404381,0.65314434060203697,0.65097442584920628,0.64881172011548782,0.64665619945065222,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/LT126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/OF126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/QR126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/TD126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/VP126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/YB126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,{"$f":"1/AAN126","v":0.64450783998403882},0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882,0.64450783998403882]
[]
[null,null,null,"PV of Debt Service","EUR",null,{"$f":"SUMPRODUCT(K122:ABZ122*K127:ABZ127)","v":518269.92216083891}]
[null,null,null,"PV of CFADS","EUR",null,{"$f":"SUMPRODUCT(K123:ABZ123*K127:ABZ127)","v":725577.89102517453}]
[]
[null,null,null,"Total Funding Requirements","EUR",null,{"$f":"H148","v":600000}]
[null,null,null,"Debt at Max Debt to Capital","%",{"$f":"INDEX(InputC!I66:AD66,E1)","v":0.8},{"$f":"F133*G132","v":480000}]
[]
[null,null,null,"Debt Applied","EUR",null,{"$f":"MIN(G133,G129)","v":480000}]
[null,null,null,"Debt to Capital Applied","%",null,{"$f":"G135/G132","v":0.8}]
[null,null,null,"Debt Description",null,null,{"$f":"IF(G133<G129,\"Debt to Capital\",\"DSCR\")","v":"Debt to Capital"}]
[]
[null,null,null,"Debt to Capital Applied","Flag",null,{"$f":"G133<G129","v":true}]
[null,null,null,"DSCR for Debt to Capital","x",null,{"$f":"G130/G133","v":1.5116206063024469}]
[null,null,null,"DSCR Applied in Repayment","x",null,{"$f":"IF(G139,G140,F120)","v":1.5116206063024469}]
[]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K144:XFD144)","v":600000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI46","v":0},0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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(K145:XFD145)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K146:XFD146)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K147:XFD147)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K148:XFD148)","v":600000},"EUR",null,{"$f":"SUM(K144:K147)","v":0},{"$f":"SUM(L144:L147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX144:BX147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ144:EJ147)","v":0},0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV144:GV147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH144:JH147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT144:LT147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF144:OF147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR144:QR147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD144:TD147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP144:VP147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB144:YB147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN144:AAN147)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"G136","v":0.8},null,{"$f":"SUM(K151:XFD151)","v":480000},"EUR",null,{"$f":"$F$151*K148","v":0},{"$f":"$F$151*L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*BX148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*EJ148","v":0},0,0,0,0,60000,60000,60000,60000,60000,60000,60000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*GV148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*JH148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*LT148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*OF148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*QR148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*TD148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*VP148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*YB148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$151*AAN148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K152:XFD152)","v":120000},"EUR",null,{"$f":"K148-K151","v":0},{"$f":"L148-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX148-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ148-EJ151","v":0},0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV148-GV151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH148-JH151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT148-LT151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF148-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR148-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD148-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP148-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB148-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN148-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K153:XFD153)","v":600000},"EUR",null,{"$f":"SUM(K151:K152)","v":0},{"$f":"SUM(L151:L152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX151:BX152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ151:EJ152)","v":0},0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV151:GV152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JH151:JH152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT151:LT152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OF151:OF152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QR151:QR152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(TD151:TD152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(VP151:VP152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(YB151:YB152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AAN151:AAN152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Repayment"]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"EUR",null,{"$f":"K123","v":0},{"$f":"L123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,7039.6726035091206,{"$f":"GV123","v":6142.2112596672923},7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,6652.0201377949561,{"$f":"JH123","v":6353.2673549398851},6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service from DSCR","EUR",{"$f":"G141","v":1.5116206063024469},null,null,"EUR",null,{"$f":"K158/$F$159","v":0},{"$f":"L158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4648.0804742946402,4843.4706640839804,4839.7459872401532,4239.1280267493448,4832.2869060932753,4629.6879368849322,4824.8148144532306,4622.308067635985,4817.3296635247525,4813.5821755355209,4611.2136244955291,4806.0773438365386,4603.8008313613718,4798.559330166634,4794.7953646763081,4195.9141455915851,4787.2574854647501,4585.2107471598883,4779.7063006013041,4577.7513429209403,4772.1417603321497,4768.3544663281837,4566.5370411473405,4760.7697993083739,4559.0439700862162,4753.1716517900613,4749.3675071247762,4152.2168525059606,4741.7490444542173,4540.2518814013556,4734.1169751738607,4532.7111489464169,4726.4712485521177,4722.6432478395382,4521.3742877662698,4714.9769397232021,4513.7991309447652,4707.2968467140463,4703.4516148464854,4305.217869801354,4695.7507482378987,4494.8004924389952,4688.0359681461387,4487.176603280197,4680.307222842227,4676.4375970244437,4475.7144288080253,4668.6878065424771,4468.0553428379499,4660.9239207889896,4657.0366758420696,{"$f":"GV158/$F$159","v":4063.3286117286175},4649.2515490281858,4448.8455197704016,4641.4521958236555,4441.1366094509531,4633.6385634821245,4629.7263761048616,4429.5463136242779,4621.8912257830289,4421.8014188497737,4614.0416637066037,4610.1114615955566,4018.1154187160137,4602.240181803244,4402.3756852836987,4594.3543565577338,4394.5798526567387,4586.45393207489,4582.4982282640995,4382.8585721498503,4574.5758036970956,4375.0259519202555,4566.6386446656488,4562.6645227329518,3972.3743145221374,4554.705159951257,4355.3794888946504,4546.7309263753223,4347.4947953876454,4538.7417671624298,4534.7415732549871,4335.6396105036765,4526.7299223659684,4327.7173104318463,4518.7032079510409,4514.6841845940307,4120.949538879966,4506.6347708275889,4307.8452040965249,4498.5701545214988,4299.8696729609856,4490.4902797532341,4486.4446029202327,4287.8776065018183,4478.3417352055503,4279.8636337076241,4470.2234684245423,4466.1585427156106,3879.2614299723605,4458.0170712231156,4259.760873420988,4449.8600589128091,4251.6924889671864,4441.6874487607083,4437.5952766232294,4239.5605050807735,4429.3991623820657,4231.4528274194663,4421.1873069253261,4417.0754582244908,3831.8655981187203,4408.8398827419587,4211.1143038082701,4400.5884214997341,{"$f":"JH158/$F$159","v":4202.9510106246298},4392.3210163503018,4388.181316587501,4190.6760136292687,4379.8898861361067,4182.4725589044292,4371.5823655785725,4367.4225531383299,3783.8937427670512,4359.0907870868168,4161.8930618847307,4350.742783536436,4153.6327640416466,4342.3784831936191,4338.1902031429854,4141.2115972267411,4329.8013460131988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN158/$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J165","v":0},{"$f":"K165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI165","v":0},0,0,0,0,0,60000,120000,180000,240000,300000,360000,420000,480000,476951.91952570534,473698.28859337373,470437.53690144484,467766.53399770032,464493.46887159935,461412.09249761974,458125.31799149193,455030.0943171609,451729.53163469333,448421.71456460678,445305.23998865992,441983.51344478555,438852.99099157349,435517.27496471209,432174.20384991815,429418.87038382632,426063.00913297432,422898.00841625768,419527.96214371058,416348.63734126865,412964.32437207404,409572.51765365276,406371.2223380176,402965.02327983594,399749.19605401583,396328.5217224058,392900.24928768905,390057.6999328087,386616.14322146383,383364.61181746738,379908.37688168505,376642.02698901092,373171.02916375548,369692.28934646177,366403.22268985037,362909.58982575999,359605.48932756775,356096.87744527892,352580.4154219167,349450.46560352173,345919.54974062892,342577.81441399205,339031.70449389255,335674.63357225864,332113.24179465725,328543.84833694831,325163.28006926348,321578.4698629519,318182.34275299043,314582.02664137806,{"$f":"GU165","v":310973.59672100726},307946.84676501533,304324.08470520389,300889.65280111751,297251.16611463093,293800.86672556208,290146.56438449852,286483.99322300864,283009.39355346106,279330.86697285622,275840.16844391596,272145.59400835575,268442.63452678802,265319.32788982795,261601.48546765748,258071.11473393263,254336.997426488,250790.2075652529,247039.72099172886,243280.68850010386,239708.76555628769,235933.21897111155,232344.63708242832,228552.48056137076,224751.65764050905,221528.45551812195,217712.1785432311,214082.50631614722,210249.38374415904,206602.72022791859,202752.65419484922,198893.75480224373,195221.09437441418,191345.10143329625,187655.20112764207,183762.01525678317,179859.87112304507,176338.4544879086,172419.61456537404,168686.50140982875,164750.21959334001,160999.51731902349,157045.69209700034,153082.73313440345,149305.13130501632,145324.47334082748,141529.02461825593,137530.56456522559,133522.84123772741,130088.65594521414,126064.26772714173,122224.72107947788,118182.27675749667,114324.52519105448,110263.91949293061,106193.87061461715,102308.28967825176,98219.918148130542,94315.865047871514,90209.063957772421,86092.685379407165,82547.795399219802,78414.114834475244,74464.380913448564,{"$f":"JG165","v":70312.007094993663},66343.429441352346,62172.25318980655,57991.312717185072,53993.941079279757,49794.030996741247,45777.538541159287,41558.547970717911,37329.653910815308,33670.192347750977,29423.335535156664,25359.520258389122,21093.309209047315,17009.987475702492,12724.308950761213,8428.5331107874317,4315.4166239299821,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"LS165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"OE165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"QQ165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"TC165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"VO165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"YA165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"AAM165","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9]
[null,null,null,"Add Debt Issued",null,null,null,{"$f":"SUM(K163:XFD163)","v":480000},"EUR",null,{"$f":"K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI151","v":0},0,0,0,0,0,60000,60000,60000,60000,60000,60000,60000,60000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,{"$f":"SUM(K164:XFD164)","v":480000.00000000309},"EUR",null,{"$f":"(K159-K167)*K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW159-BW167)*BW110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI159-EI167)*EI110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3048.0804742946402,3253.6309323316291,3260.7516919289073,2671.0029037445283,3273.0651261009407,3081.3763739796009,3286.774506127831,3095.2236743310118,3300.5626824675492,3307.817070086543,3116.4745759468396,3321.7265438743389,3130.5224532120865,3335.7160268613889,3343.0711147939346,2755.3334660918581,3355.8612508519955,3165.0007167166405,3370.0462725471116,3179.3248024419049,3384.3129691945874,3391.80671842127,3201.2953156351646,3406.1990581816485,3215.8272258200964,3420.6743316100083,3428.2724347167568,2842.5493548803306,3441.5567113448551,3251.531403996476,3456.2349357823027,3266.3498926741331,3470.9978252554147,3478.7398172936864,3289.0666566113973,3493.6328640903675,3304.100498192232,3508.6118822888202,3516.4620233622222,3129.949818394965,3530.9158628928262,3341.7353266368987,3546.1099200994986,3357.0709216338882,3561.391777601365,3569.3934577089194,3380.5682676848642,3584.8102063115989,3396.1271099614432,3600.3161116123547,{"$f":"(GU159-GU167)*GU110","v":3608.4299203708092},3026.7499559919265,3622.7620598114681,3434.4319040863884,3638.4866864865971,3450.2993890688499,3654.3023410635842,3662.5711614898664,3474.5996695475824,3678.5265806048251,3490.6985289402528,3694.5744355602174,3702.9594815677042,3123.3066369600538,3717.842422170484,3530.3707337248402,3734.1173074446251,3546.7898612351119,3750.4865735240469,3759.0324916250033,3571.9229438161706,3775.5465851761364,3588.5818886832167,3792.1565210575545,3800.8229208617158,3223.202122387107,3816.2769748908504,3629.67222708388,3833.122571988165,3646.6635162404486,3850.0660330693677,3858.8993926054895,3672.6604278295308,3875.992941117921,3689.9003056541919,3893.1858708589007,3902.1441337380866,3521.4166351364825,3918.8399225345602,3733.113155545278,3936.2818164887362,3750.7022743165189,3953.8252220231557,3962.9589625968983,3777.6018293871402,3980.6579641888293,3795.4487225715325,3998.460053030356,4007.7233274981918,3434.1852925132689,4024.3882180724017,3839.5466476638489,4042.444321981216,3857.7515664421976,4060.6056981238598,4070.0488783134606,3885.580936365383,4088.3715301212264,3904.053100259031,4106.8010900990876,4116.3785783652493,3544.8899801873631,4133.680564744559,3949.7339210266859,{"$f":"(JG159-JG167)*JG110","v":4152.3738184549056},3968.5776536413177,4171.176251545794,4180.9404726214789,3997.3716379053185,4199.9100825385076,4016.4924555819584,4218.990570441375,4228.8940599026037,3659.4615630643334,4246.8568125943139,4063.8152767675419,4266.2110493418058,4083.3217333448224,4285.6785249412778,4295.7758399737813,4113.1164868574497,4315.4166239334318,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS159-LS167)*LS110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE159-OE167)*OE110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ159-QQ167)*QQ110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(TC159-TC167)*TC110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO159-VO167)*VO110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(YA159-YA167)*YA110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM159-AAM167)*AAM110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K162+K163-K164","v":0},{"$f":"L162+L163-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,{"$f":"BX162+BX163-BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ162+EJ163-EJ164","v":0},0,0,0,0,60000,120000,180000,240000,300000,360000,420000,480000,476951.91952570534,473698.28859337373,470437.53690144484,467766.53399770032,464493.46887159935,461412.09249761974,458125.31799149193,455030.0943171609,451729.53163469333,448421.71456460678,445305.23998865992,441983.51344478555,438852.99099157349,435517.27496471209,432174.20384991815,429418.87038382632,426063.00913297432,422898.00841625768,419527.96214371058,416348.63734126865,412964.32437207404,409572.51765365276,406371.2223380176,402965.02327983594,399749.19605401583,396328.5217224058,392900.24928768905,390057.6999328087,386616.14322146383,383364.61181746738,379908.37688168505,376642.02698901092,373171.02916375548,369692.28934646177,366403.22268985037,362909.58982575999,359605.48932756775,356096.87744527892,352580.4154219167,349450.46560352173,345919.54974062892,342577.81441399205,339031.70449389255,335674.63357225864,332113.24179465725,328543.84833694831,325163.28006926348,321578.4698629519,318182.34275299043,314582.02664137806,310973.59672100726,{"$f":"GV162+GV163-GV164","v":307946.84676501533},304324.08470520389,300889.65280111751,297251.16611463093,293800.86672556208,290146.56438449852,286483.99322300864,283009.39355346106,279330.86697285622,275840.16844391596,272145.59400835575,268442.63452678802,265319.32788982795,261601.48546765748,258071.11473393263,254336.997426488,250790.2075652529,247039.72099172886,243280.68850010386,239708.76555628769,235933.21897111155,232344.63708242832,228552.48056137076,224751.65764050905,221528.45551812195,217712.1785432311,214082.50631614722,210249.38374415904,206602.72022791859,202752.65419484922,198893.75480224373,195221.09437441418,191345.10143329625,187655.20112764207,183762.01525678317,179859.87112304507,176338.4544879086,172419.61456537404,168686.50140982875,164750.21959334001,160999.51731902349,157045.69209700034,153082.73313440345,149305.13130501632,145324.47334082748,141529.02461825593,137530.56456522559,133522.84123772741,130088.65594521414,126064.26772714173,122224.72107947788,118182.27675749667,114324.52519105448,110263.91949293061,106193.87061461715,102308.28967825176,98219.918148130542,94315.865047871514,90209.063957772421,86092.685379407165,82547.795399219802,78414.114834475244,74464.380913448564,70312.007094993663,{"$f":"JH162+JH163-JH164","v":66343.429441352346},62172.25318980655,57991.312717185072,53993.941079279757,49794.030996741247,45777.538541159287,41558.547970717911,37329.653910815308,33670.192347750977,29423.335535156664,25359.520258389122,21093.309209047315,17009.987475702492,12724.308950761213,8428.5331107874317,4315.4166239299821,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"LT162+LT163-LT164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"OF162+OF163-OF164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"QR162+QR163-QR164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"TD162+TD163-TD164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"VP162+VP163-VP164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"YB162+YB163-YB164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,{"$f":"AAN162+AAN163-AAN164","v":-3.4497134038247168E-9},-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9,-3.4497134038247168E-9]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"BW125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"EI125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"GU125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"JG125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"LS125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"OE125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"QQ125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"TC125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"VO125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"YA125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"AAM125","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3]
[null,null,null,"Interest Cost",null,null,null,{"$f":"SUM(K167:XFD167)","v":111668.66505964604},"EUR",null,{"$f":"K166*K162","v":0},{"$f":"L166*L162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y166*Y162*Y7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CK166*CK162*CK7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EW166*EW162*EW7","v":1600},1589.8397317523513,1578.9942953112459,1568.1251230048163,1559.2217799923344,1548.3115629053314,1538.0403083253993,1527.0843933049732,1516.7669810572031,1505.7651054489779,1494.7390485486894,1484.3507999621997,1473.2783781492853,1462.8433033052452,1451.7242498823737,1440.5806794997272,1431.3962346127544,1420.2100304432479,1409.6600280541923,1398.4265404790353,1387.8287911375623,1376.5477479069136,1365.2417255121759,1354.5707411267254,1343.2167442661198,1332.4973201800528,1321.0950724080194,1309.6674976256302,1300.1923331093624,1288.7204774048796,1277.882039391558,1266.3612562722835,1255.4734232967032,1243.9034305458517,1232.3076311548725,1221.3440756328346,1209.6986327525333,1198.6849644252259,1186.9895914842632,1175.2680514063891,1164.8348853450725,1153.0651658020965,1141.9260480466403,1130.1056816463085,1118.9154452408623,1107.0441393155243,1095.1461611231612,1083.8776002308782,1071.9282328765064,1060.6078091766349,1048.6067554712604,1036.578655736691,1026.4894892167179,1014.4136156840131,1002.9655093370584,990.83722038210317,979.33622241854039,967.15521461499509,954.94664407669552,943.36464517820366,931.10288990952085,919.46722814638656,907.15198002785257,894.80878175596013,{"$f":"HI166*HI162*HI7","v":884.39775963275986},872.00495155885835,860.23704911310881,847.78999142162672,835.96735855084307,823.46573663909624,810.93562833367957,799.02921852095903,786.44406323703856,774.48212360809441,761.84160187123587,749.17219213503017,738.42818506040658,725.70726181077043,713.60835438715742,700.83127914719682,688.67573409306203,675.84218064949744,662.97918267414582,650.7369812480473,637.81700477765423,625.51733709214022,612.54005085594395,599.53290374348364,587.79484829302874,574.73204855124686,562.28833803276257,549.16739864446674,536.66505773007839,523.48564032333445,510.27577711467819,497.6837710167211,484.41491113609163,471.7634153941865,458.43521521741866,445.0761374590914,433.62885315071384,420.21422575713916,407.41573693159296,393.94092252498893,381.08175063684826,367.54639830976873,353.97956871539049,341.02763226083925,327.39972716043513,314.38621682623841,300.69687985924145,286.97561793135725,275.15931799739934,261.38038278158416,248.21460304482855,234.37335698331222,221.14476480450784,207.24084396602186,193.30437572395024,179.97980359759921,165.98010332247082,152.59179513719764,138.52849323572639,124.4321797027177,112.23397449250326,98.077785117188881,84.531734194630417,70.311030696824389,{"$f":"JU166*JU162*JU7","v":56.699958252341645},42.414363169204044,28.09511036929144,14.384722079766608,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,{"$f":"MG166*MG162*MG7","v":-1.1499044679415724E-11},-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OS166*OS162*OS7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RE166*RE162*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,{"$f":"TQ166*TQ162*TQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"WC166*WC162*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,{"$f":"YO166*YO162*YO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ABA166*ABA162*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,"Interest During Construction",null,null,null,{"$f":"SUM(K168:XFD168)","v":0},"EUR",null,{"$f":"K167*K6","v":0},{"$f":"L167*L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167*BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167*EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV167*GV6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH167*JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT167*LT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF167*OF6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167*QR6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167*TD6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167*VP6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167*YB6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167*AAN6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,111668.66505964604,"EUR",null,{"$f":"K167-K168","v":0},{"$f":"L167-L168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX167-BX168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ167-EJ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1600,1589.8397317523513,1578.9942953112459,1568.1251230048163,1559.2217799923344,1548.3115629053314,1538.0403083253993,1527.0843933049732,1516.7669810572031,1505.7651054489779,1494.7390485486894,1484.3507999621997,1473.2783781492853,1462.8433033052452,1451.7242498823737,1440.5806794997272,1431.3962346127544,1420.2100304432479,1409.6600280541923,1398.4265404790353,1387.8287911375623,1376.5477479069136,1365.2417255121759,1354.5707411267254,1343.2167442661198,1332.4973201800528,1321.0950724080194,1309.6674976256302,1300.1923331093624,1288.7204774048796,1277.882039391558,1266.3612562722835,1255.4734232967032,1243.9034305458517,1232.3076311548725,1221.3440756328346,1209.6986327525333,1198.6849644252259,1186.9895914842632,1175.2680514063891,1164.8348853450725,1153.0651658020965,1141.9260480466403,1130.1056816463085,1118.9154452408623,1107.0441393155243,1095.1461611231612,1083.8776002308782,1071.9282328765064,1060.6078091766349,1048.6067554712604,{"$f":"GV167-GV168","v":1036.578655736691},1026.4894892167179,1014.4136156840131,1002.9655093370584,990.83722038210317,979.33622241854039,967.15521461499509,954.94664407669552,943.36464517820366,931.10288990952085,919.46722814638656,907.15198002785257,894.80878175596013,884.39775963275986,872.00495155885835,860.23704911310881,847.78999142162672,835.96735855084307,823.46573663909624,810.93562833367957,799.02921852095903,786.44406323703856,774.48212360809441,761.84160187123587,749.17219213503017,738.42818506040658,725.70726181077043,713.60835438715742,700.83127914719682,688.67573409306203,675.84218064949744,662.97918267414582,650.7369812480473,637.81700477765423,625.51733709214022,612.54005085594395,599.53290374348364,587.79484829302874,574.73204855124686,562.28833803276257,549.16739864446674,536.66505773007839,523.48564032333445,510.27577711467819,497.6837710167211,484.41491113609163,471.7634153941865,458.43521521741866,445.0761374590914,433.62885315071384,420.21422575713916,407.41573693159296,393.94092252498893,381.08175063684826,367.54639830976873,353.97956871539049,341.02763226083925,327.39972716043513,314.38621682623841,300.69687985924145,286.97561793135725,275.15931799739934,261.38038278158416,248.21460304482855,{"$f":"JH167-JH168","v":234.37335698331222},221.14476480450784,207.24084396602186,193.30437572395024,179.97980359759921,165.98010332247082,152.59179513719764,138.52849323572639,124.4321797027177,112.23397449250326,98.077785117188881,84.531734194630417,70.311030696824389,56.699958252341645,42.414363169204044,28.09511036929144,14.384722079766608,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,{"$f":"LT167-LT168","v":-1.1499044679415724E-11},-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,0,0,0,{"$f":"OF167-OF168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR167-QR168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD167-TD168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP167-VP168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB167-YB168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN167-AAN168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G110","v":132},{"$f":"LOOKUP(F171,110:110,165:165)","v":-3.4497134038247168E-9},{"$f":"ROUND(G171,0)=0","v":true}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K110,K167+K164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW110,BW167+BW164)","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,{"$f":"IF(EI110,EI167+EI164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,4648.0804742946402,4843.4706640839804,4839.7459872401532,4239.1280267493448,4832.2869060932753,4629.6879368849322,4824.8148144532306,4622.308067635985,4817.3296635247525,4813.5821755355209,4611.2136244955291,4806.0773438365386,4603.8008313613718,4798.559330166634,4794.7953646763081,4195.9141455915851,4787.2574854647501,4585.2107471598883,4779.7063006013041,4577.7513429209403,4772.1417603321497,4768.3544663281837,4566.5370411473405,4760.7697993083739,4559.0439700862162,4753.1716517900613,4749.3675071247762,4152.2168525059606,4741.7490444542173,4540.2518814013556,4734.1169751738607,4532.7111489464169,4726.4712485521177,4722.6432478395382,4521.3742877662698,4714.9769397232021,4513.7991309447652,4707.2968467140463,4703.4516148464854,4305.217869801354,4695.7507482378987,4494.8004924389952,4688.0359681461387,4487.176603280197,4680.307222842227,4676.4375970244437,4475.7144288080253,4668.6878065424771,4468.0553428379499,4660.9239207889896,{"$f":"IF(GU110,GU167+GU164)","v":4657.0366758420696},4063.3286117286175,4649.2515490281858,4448.8455197704016,4641.4521958236555,4441.1366094509531,4633.6385634821245,4629.7263761048616,4429.5463136242779,4621.8912257830289,4421.8014188497737,4614.0416637066037,4610.1114615955566,4018.1154187160137,4602.240181803244,4402.3756852836987,4594.3543565577338,4394.5798526567387,4586.45393207489,4582.4982282640995,4382.8585721498503,4574.5758036970956,4375.0259519202555,4566.6386446656488,4562.6645227329518,3972.374314522137,4554.705159951257,4355.3794888946504,4546.7309263753223,4347.4947953876454,4538.7417671624298,4534.7415732549871,4335.6396105036765,4526.7299223659684,4327.7173104318463,4518.7032079510409,4514.6841845940307,4120.949538879966,4506.6347708275889,4307.8452040965249,4498.5701545214988,4299.8696729609856,4490.4902797532341,4486.4446029202327,4287.8776065018183,4478.3417352055503,4279.8636337076241,4470.2234684245423,4466.1585427156106,3879.2614299723605,4458.0170712231156,4259.760873420988,4449.8600589128091,4251.6924889671864,4441.6874487607083,4437.5952766232294,4239.5605050807735,4429.3991623820657,4231.4528274194663,4421.1873069253261,4417.0754582244908,3831.8655981187203,4408.8398827419587,4211.1143038082701,{"$f":"IF(JG110,JG167+JG164)","v":4400.5884214997341},4202.9510106246298,4392.3210163503018,4388.181316587501,4190.6760136292687,4379.8898861361067,4182.4725589044292,4371.5823655785725,4367.4225531383299,3783.8937427670512,4359.0907870868168,4161.8930618847307,4350.742783536436,4153.6327640416466,4342.3784831936191,4338.1902031429854,4141.2115972267411,4329.8013460131988,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS110,LS167+LS164)","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,{"$f":"IF(OE110,OE167+OE164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ110,QQ167+QQ164)","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,{"$f":"IF(TC110,TC167+TC164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(VO110,VO167+VO164)","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,{"$f":"IF(YA110,YA167+YA164)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AAM110,AAM167+AAM164)","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,{"$f":"NPV(H125,K173:IZ173)","v":411433.25178977696},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J180","v":0},{"$f":"K180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K191","v":0},{"$f":"L191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K177+K178-K179)*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW177+BW178-BW179)*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,{"$f":"(EI177+EI178-EI179)*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU177+GU178-GU179)*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,{"$f":"(JG177+JG178-JG179)*JG7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS177+LS178-LS179)*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,{"$f":"(OE177+OE178-OE179)*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ177+QQ178-QQ179)*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,{"$f":"(TC177+TC178-TC179)*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(VO177+VO178-VO179)*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,{"$f":"(YA177+YA178-YA179)*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AAM177+AAM178-AAM179)*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,{"$f":"K177*K166","v":0},{"$f":"L177*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX177*BX166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ177*EJ166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV177*GV166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH177*JH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT177*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF177*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR177*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD177*TD166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP177*VP166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB177*YB166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN177*AAN166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H7,8:8,180:180,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"GU70","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"JG70","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,{"$f":"LS70","v":5951.6965999808417},6233.0081971580566,5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"K169+K164","v":0},{"$f":"L169+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,{"$f":"BX169+BX164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ169+EJ164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4648.0804742946402,4843.4706640839804,4839.7459872401532,4239.1280267493448,4832.2869060932753,4629.6879368849322,4824.8148144532306,4622.308067635985,4817.3296635247525,4813.5821755355209,4611.2136244955291,4806.0773438365386,4603.8008313613718,4798.559330166634,4794.7953646763081,4195.9141455915851,4787.2574854647501,4585.2107471598883,4779.7063006013041,4577.7513429209403,4772.1417603321497,4768.3544663281837,4566.5370411473405,4760.7697993083739,4559.0439700862162,4753.1716517900613,4749.3675071247762,4152.2168525059606,4741.7490444542173,4540.2518814013556,4734.1169751738607,4532.7111489464169,4726.4712485521177,4722.6432478395382,4521.3742877662698,4714.9769397232021,4513.7991309447652,4707.2968467140463,4703.4516148464854,4305.217869801354,4695.7507482378987,4494.8004924389952,4688.0359681461387,4487.176603280197,4680.307222842227,4676.4375970244437,4475.7144288080253,4668.6878065424771,4468.0553428379499,4660.9239207889896,4657.0366758420696,{"$f":"GV169+GV164","v":4063.3286117286175},4649.2515490281858,4448.8455197704016,4641.4521958236555,4441.1366094509531,4633.6385634821245,4629.7263761048616,4429.5463136242779,4621.8912257830289,4421.8014188497737,4614.0416637066037,4610.1114615955566,4018.1154187160137,4602.240181803244,4402.3756852836987,4594.3543565577338,4394.5798526567387,4586.45393207489,4582.4982282640995,4382.8585721498503,4574.5758036970956,4375.0259519202555,4566.6386446656488,4562.6645227329518,3972.374314522137,4554.705159951257,4355.3794888946504,4546.7309263753223,4347.4947953876454,4538.7417671624298,4534.7415732549871,4335.6396105036765,4526.7299223659684,4327.7173104318463,4518.7032079510409,4514.6841845940307,4120.949538879966,4506.6347708275889,4307.8452040965249,4498.5701545214988,4299.8696729609856,4490.4902797532341,4486.4446029202327,4287.8776065018183,4478.3417352055503,4279.8636337076241,4470.2234684245423,4466.1585427156106,3879.2614299723605,4458.0170712231156,4259.760873420988,4449.8600589128091,4251.6924889671864,4441.6874487607083,4437.5952766232294,4239.5605050807735,4429.3991623820657,4231.4528274194663,4421.1873069253261,4417.0754582244908,3831.8655981187203,4408.8398827419587,4211.1143038082701,4400.5884214997341,{"$f":"JH169+JH164","v":4202.9510106246298},4392.3210163503018,4388.181316587501,4190.6760136292687,4379.8898861361067,4182.4725589044292,4371.5823655785725,4367.4225531383299,3783.8937427670512,4359.0907870868168,4161.8930618847307,4350.742783536436,4153.6327640416466,4342.3784831936191,4338.1902031429854,4141.2115972267411,4329.8013460131988,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,{"$f":"LT169+LT164","v":-1.1499044679415724E-11},-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,0,0,0,{"$f":"OF169+OF164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR169+QR164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD169+TD164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP169+VP164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB169+YB164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN169+AAN164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K187-K188-K189","v":0},{"$f":"L187-L188-L189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX187-BX188-BX189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ187-EJ188-EJ189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2378.0537504011882,2478.0193977667614,2476.1137763416418,2168.8252512391955,2472.2975567228168,2368.6437492601935,2468.4746806675894,2364.8680560806142,2464.6451232112959,2462.7278311341352,2359.191910354506,2458.8882045901037,2355.3993726368144,2455.0418338781164,2453.1161115718542,2146.7161391605796,2449.2595772394034,2345.8883024864372,2445.396235461264,2342.071917567052,2441.5260607823602,2439.5884031278065,2336.3344496943837,2435.7079311885291,2332.5008401350242,2431.8205623484337,2429.874283548319,2124.3597035783378,2425.9765210577143,2322.8864203283865,2422.0717971451559,2319.0284262178266,2418.1600858553174,2416.201601809822,2313.228254427273,2412.2793606032401,2309.3526481014187,2408.3500667614362,2406.382766901982,2202.6381768118972,2402.4428448586423,2299.6325531501752,2398.4958043906054,2295.7320143563684,2394.5416190322621,2392.5618387252034,2289.8677297033719,2388.5968862201025,2285.9491834956389,2384.6247222836409,2382.635927667051,{"$f":"GV187-GV188-GV189","v":2078.8826479386748},2378.6528963663905,2276.1210421708574,2374.6625865511214,2272.1770047992895,2370.6649712351236,2368.6634155571992,2266.2471706212218,2364.6547911990729,2262.2847228609417,2360.6387934903232,2358.6280211033782,2055.7506467166968,2354.6009121636589,2252.3461172759962,2350.5663614703553,2248.3576086607582,2346.5243415063969,2344.5005219243667,2242.3607600211826,2340.4472462640115,2238.3534301103809,2336.3864321480232,2334.3531894752969,2032.3485552560833,2330.2810154631452,2228.3018947855217,2326.2012332462282,2224.2679231129587,2322.1138147658821,2320.0672331336282,2218.2025662347951,2315.9683074483055,2214.1493542687358,2311.8616749527228,2309.8054597860664,2108.3627016235578,2305.6872138344997,2203.9823751769518,2301.561189950381,2199.901929101803,2297.4273595225941,2295.3575078883905,2193.7665407891454,2291.211913795416,2189.666427169288,2287.0584412227918,2284.9787414670127,1984.7100848081559,2280.8133968858283,2179.3814407630871,2276.6401013020131,2175.2534890169518,2272.4588255409226,2270.3651859508509,2169.046516065333,2266.171885013463,2164.8984611045498,2261.9705305458183,2259.8668240204724,1960.4614005789881,2255.6533338988502,2154.4928533232933,2251.431716295222,{"$f":"JH187-JH188-JH189","v":2150.3163443152553},2247.2019414601209,2245.0839857575675,2144.0362029101279,2240.84191908291,2139.8391464300303,2236.5916203783945,2234.4633746156132,1935.9180108585138,2230.2006714167674,2129.3102516874123,2225.9296607789074,2125.0841130966955,2221.6503123662187,2219.5075019873493,2118.7291881998699,2215.2155898164228,6247.3923015075798,6532.311306608176,6525.9491412087191,5937.4647037495606,6513.2060520339519,6215.9116184174281,6500.4378757442346,6203.2753170156057,6487.644520943054,6481.2383729578123,6184.2734061422916,6468.4070783689576,6171.5736923836494,6455.5503754716965,6449.1124670305398,5572.09235036475,6436.2174782446837,6139.7125286075725,6423.2968494758488,6126.9230677841651,6410.350487524981,6403.8676273985066,6107.6903759113693,6390.8824902612751,6094.8361109308707,6377.8713856125332,6371.356066024854,5496.8488796280408,6358.3058332618666,6062.5861155360772,6345.2293967426385,6049.6401358326666,6332.12666142945,6325.5654019410949,6030.1716032112208,6312.4230395628074,6017.1594000820796,6299.2541394377249,6292.6597076926037,5420.6560395545866,6279.4508206107557,5984.5120573229806,6266.2151548756246,5971.4061329735496,6252.9526135739652,6246.3112342138638,5951.6965999808535,{"$f":"LT187-LT188-LT189","v":6233.0081971580685},5938.5230049182383,6219.6780408668819,6213.002762387815,5631.1023489811423,6199.6317433474851,5905.4696309336405,6186.2333594101083,5892.200268535812,6172.8075117493399,6166.0842580512808,5872.2444736744328,6152.6170288001349,5858.9059646956812,6139.1220873462053,6132.3641933184363,5265.3392821872267,6118.8274960334356,5825.4377041399212,6105.2628360335248,5812.0013412996177,6091.6701125409218,6084.8631954018592,5791.7939191558671,6071.2281869918288,5778.2869047139066,6057.5648617027755,6050.7225483871916,5186.1728523955253,6037.0165565491334,5744.3947273206459,6023.2819923722755,5730.7877312696337,6009.5187530882858,6002.6263480742737,5710.3232104313365,5988.8199027045011,5696.6440280208153,5974.9845238360203,5968.0559518693108,5105.9720117632796,5954.1769777444906,5662.3187250981109,5940.2688096143775,5648.5373912839277,5926.3313426802133,5919.3515893184203,5627.8101922165561,5905.3699769313189,5613.9551069520585,5891.3588022430458,5884.3420959238856,5308.9156122280428,5870.2863789220801,5579.1872878073764,5856.2008339645972,5565.2278384550546,5842.0853541815623,5835.0163552381728,5544.2322713353933,5820.8557720716044,0,0,0,{"$f":"OF187-OF188-OF189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR187-QR188-QR189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD187-TD188-TD189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP187-VP188-VP189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB187-YB188-YB189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN187-AAN188-AAN189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K190,0)","v":0},{"$f":"MAX(-L190,0)","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,{"$f":"MAX(-BX190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ190,0)","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,{"$f":"MAX(-GV190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JH190,0)","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,{"$f":"MAX(-LT190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OF190,0)","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,{"$f":"MAX(-QR190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-TD190,0)","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,{"$f":"MAX(-VP190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-YB190,0)","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,{"$f":"MAX(-AAN190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K190,0),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,{"$f":"MIN(MAX(BW190,0),BW177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI190,0),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,{"$f":"MIN(MAX(GU190,0),GU177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(JG190,0),JG177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(LS190,0),LS177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(OE190,0),OE177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(QQ190,0),QQ177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(TC190,0),TC177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(VO190,0),VO177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(YA190,0),YA177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(AAM190,0),AAM177)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K190+K191-K192","v":0},{"$f":"L190+L191-L192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX190+BX191-BX192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ190+EJ191-EJ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2378.0537504011882,2478.0193977667614,2476.1137763416418,2168.8252512391955,2472.2975567228168,2368.6437492601935,2468.4746806675894,2364.8680560806142,2464.6451232112959,2462.7278311341352,2359.191910354506,2458.8882045901037,2355.3993726368144,2455.0418338781164,2453.1161115718542,2146.7161391605796,2449.2595772394034,2345.8883024864372,2445.396235461264,2342.071917567052,2441.5260607823602,2439.5884031278065,2336.3344496943837,2435.7079311885291,2332.5008401350242,2431.8205623484337,2429.874283548319,2124.3597035783378,2425.9765210577143,2322.8864203283865,2422.0717971451559,2319.0284262178266,2418.1600858553174,2416.201601809822,2313.228254427273,2412.2793606032401,2309.3526481014187,2408.3500667614362,2406.382766901982,2202.6381768118972,2402.4428448586423,2299.6325531501752,2398.4958043906054,2295.7320143563684,2394.5416190322621,2392.5618387252034,2289.8677297033719,2388.5968862201025,2285.9491834956389,2384.6247222836409,2382.635927667051,{"$f":"GV190+GV191-GV192","v":2078.8826479386748},2378.6528963663905,2276.1210421708574,2374.6625865511214,2272.1770047992895,2370.6649712351236,2368.6634155571992,2266.2471706212218,2364.6547911990729,2262.2847228609417,2360.6387934903232,2358.6280211033782,2055.7506467166968,2354.6009121636589,2252.3461172759962,2350.5663614703553,2248.3576086607582,2346.5243415063969,2344.5005219243667,2242.3607600211826,2340.4472462640115,2238.3534301103809,2336.3864321480232,2334.3531894752969,2032.3485552560833,2330.2810154631452,2228.3018947855217,2326.2012332462282,2224.2679231129587,2322.1138147658821,2320.0672331336282,2218.2025662347951,2315.9683074483055,2214.1493542687358,2311.8616749527228,2309.8054597860664,2108.3627016235578,2305.6872138344997,2203.9823751769518,2301.561189950381,2199.901929101803,2297.4273595225941,2295.3575078883905,2193.7665407891454,2291.211913795416,2189.666427169288,2287.0584412227918,2284.9787414670127,1984.7100848081559,2280.8133968858283,2179.3814407630871,2276.6401013020131,2175.2534890169518,2272.4588255409226,2270.3651859508509,2169.046516065333,2266.171885013463,2164.8984611045498,2261.9705305458183,2259.8668240204724,1960.4614005789881,2255.6533338988502,2154.4928533232933,2251.431716295222,{"$f":"JH190+JH191-JH192","v":2150.3163443152553},2247.2019414601209,2245.0839857575675,2144.0362029101279,2240.84191908291,2139.8391464300303,2236.5916203783945,2234.4633746156132,1935.9180108585138,2230.2006714167674,2129.3102516874123,2225.9296607789074,2125.0841130966955,2221.6503123662187,2219.5075019873493,2118.7291881998699,2215.2155898164228,6247.3923015075798,6532.311306608176,6525.9491412087191,5937.4647037495606,6513.2060520339519,6215.9116184174281,6500.4378757442346,6203.2753170156057,6487.644520943054,6481.2383729578123,6184.2734061422916,6468.4070783689576,6171.5736923836494,6455.5503754716965,6449.1124670305398,5572.09235036475,6436.2174782446837,6139.7125286075725,6423.2968494758488,6126.9230677841651,6410.350487524981,6403.8676273985066,6107.6903759113693,6390.8824902612751,6094.8361109308707,6377.8713856125332,6371.356066024854,5496.8488796280408,6358.3058332618666,6062.5861155360772,6345.2293967426385,6049.6401358326666,6332.12666142945,6325.5654019410949,6030.1716032112208,6312.4230395628074,6017.1594000820796,6299.2541394377249,6292.6597076926037,5420.6560395545866,6279.4508206107557,5984.5120573229806,6266.2151548756246,5971.4061329735496,6252.9526135739652,6246.3112342138638,5951.6965999808535,{"$f":"LT190+LT191-LT192","v":6233.0081971580685},5938.5230049182383,6219.6780408668819,6213.002762387815,5631.1023489811423,6199.6317433474851,5905.4696309336405,6186.2333594101083,5892.200268535812,6172.8075117493399,6166.0842580512808,5872.2444736744328,6152.6170288001349,5858.9059646956812,6139.1220873462053,6132.3641933184363,5265.3392821872267,6118.8274960334356,5825.4377041399212,6105.2628360335248,5812.0013412996177,6091.6701125409218,6084.8631954018592,5791.7939191558671,6071.2281869918288,5778.2869047139066,6057.5648617027755,6050.7225483871916,5186.1728523955253,6037.0165565491334,5744.3947273206459,6023.2819923722755,5730.7877312696337,6009.5187530882858,6002.6263480742737,5710.3232104313365,5988.8199027045011,5696.6440280208153,5974.9845238360203,5968.0559518693108,5105.9720117632796,5954.1769777444906,5662.3187250981109,5940.2688096143775,5648.5373912839277,5926.3313426802133,5919.3515893184203,5627.8101922165561,5905.3699769313189,5613.9551069520585,5891.3588022430458,5884.3420959238856,5308.9156122280428,5870.2863789220801,5579.1872878073764,5856.2008339645972,5565.2278384550546,5842.0853541815623,5835.0163552381728,5544.2322713353933,5820.8557720716044,0,0,0,{"$f":"OF190+OF191-OF192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR190+QR191-QR192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD190+TD191-TD192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP190+VP191-VP192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB190+YB191-YB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN190+AAN191-AAN192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K197:XFD197)","v":833574.31772883551},"EUR",null,{"$f":"K193-K152-0.000001","v":-9.9999999999999995E-7},{"$f":"L193-L152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX193-BX152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ193-EJ152","v":0},0,0,0,0,-15000,-15000,-15000,-15000,-15000,-15000,-15000,-15000,2378.0537504011882,2478.0193977667614,2476.1137763416418,2168.8252512391955,2472.2975567228168,2368.6437492601935,2468.4746806675894,2364.8680560806142,2464.6451232112959,2462.7278311341352,2359.191910354506,2458.8882045901037,2355.3993726368144,2455.0418338781164,2453.1161115718542,2146.7161391605796,2449.2595772394034,2345.8883024864372,2445.396235461264,2342.071917567052,2441.5260607823602,2439.5884031278065,2336.3344496943837,2435.7079311885291,2332.5008401350242,2431.8205623484337,2429.874283548319,2124.3597035783378,2425.9765210577143,2322.8864203283865,2422.0717971451559,2319.0284262178266,2418.1600858553174,2416.201601809822,2313.228254427273,2412.2793606032401,2309.3526481014187,2408.3500667614362,2406.382766901982,2202.6381768118972,2402.4428448586423,2299.6325531501752,2398.4958043906054,2295.7320143563684,2394.5416190322621,2392.5618387252034,2289.8677297033719,2388.5968862201025,2285.9491834956389,2384.6247222836409,2382.635927667051,{"$f":"GV193-GV152","v":2078.8826479386748},2378.6528963663905,2276.1210421708574,2374.6625865511214,2272.1770047992895,2370.6649712351236,2368.6634155571992,2266.2471706212218,2364.6547911990729,2262.2847228609417,2360.6387934903232,2358.6280211033782,2055.7506467166968,2354.6009121636589,2252.3461172759962,2350.5663614703553,2248.3576086607582,2346.5243415063969,2344.5005219243667,2242.3607600211826,2340.4472462640115,2238.3534301103809,2336.3864321480232,2334.3531894752969,2032.3485552560833,2330.2810154631452,2228.3018947855217,2326.2012332462282,2224.2679231129587,2322.1138147658821,2320.0672331336282,2218.2025662347951,2315.9683074483055,2214.1493542687358,2311.8616749527228,2309.8054597860664,2108.3627016235578,2305.6872138344997,2203.9823751769518,2301.561189950381,2199.901929101803,2297.4273595225941,2295.3575078883905,2193.7665407891454,2291.211913795416,2189.666427169288,2287.0584412227918,2284.9787414670127,1984.7100848081559,2280.8133968858283,2179.3814407630871,2276.6401013020131,2175.2534890169518,2272.4588255409226,2270.3651859508509,2169.046516065333,2266.171885013463,2164.8984611045498,2261.9705305458183,2259.8668240204724,1960.4614005789881,2255.6533338988502,2154.4928533232933,2251.431716295222,{"$f":"JH193-JH152","v":2150.3163443152553},2247.2019414601209,2245.0839857575675,2144.0362029101279,2240.84191908291,2139.8391464300303,2236.5916203783945,2234.4633746156132,1935.9180108585138,2230.2006714167674,2129.3102516874123,2225.9296607789074,2125.0841130966955,2221.6503123662187,2219.5075019873493,2118.7291881998699,2215.2155898164228,6247.3923015075798,6532.311306608176,6525.9491412087191,5937.4647037495606,6513.2060520339519,6215.9116184174281,6500.4378757442346,6203.2753170156057,6487.644520943054,6481.2383729578123,6184.2734061422916,6468.4070783689576,6171.5736923836494,6455.5503754716965,6449.1124670305398,5572.09235036475,6436.2174782446837,6139.7125286075725,6423.2968494758488,6126.9230677841651,6410.350487524981,6403.8676273985066,6107.6903759113693,6390.8824902612751,6094.8361109308707,6377.8713856125332,6371.356066024854,5496.8488796280408,6358.3058332618666,6062.5861155360772,6345.2293967426385,6049.6401358326666,6332.12666142945,6325.5654019410949,6030.1716032112208,6312.4230395628074,6017.1594000820796,6299.2541394377249,6292.6597076926037,5420.6560395545866,6279.4508206107557,5984.5120573229806,6266.2151548756246,5971.4061329735496,6252.9526135739652,6246.3112342138638,5951.6965999808535,{"$f":"LT193-LT152","v":6233.0081971580685},5938.5230049182383,6219.6780408668819,6213.002762387815,5631.1023489811423,6199.6317433474851,5905.4696309336405,6186.2333594101083,5892.200268535812,6172.8075117493399,6166.0842580512808,5872.2444736744328,6152.6170288001349,5858.9059646956812,6139.1220873462053,6132.3641933184363,5265.3392821872267,6118.8274960334356,5825.4377041399212,6105.2628360335248,5812.0013412996177,6091.6701125409218,6084.8631954018592,5791.7939191558671,6071.2281869918288,5778.2869047139066,6057.5648617027755,6050.7225483871916,5186.1728523955253,6037.0165565491334,5744.3947273206459,6023.2819923722755,5730.7877312696337,6009.5187530882858,6002.6263480742737,5710.3232104313365,5988.8199027045011,5696.6440280208153,5974.9845238360203,5968.0559518693108,5105.9720117632796,5954.1769777444906,5662.3187250981109,5940.2688096143775,5648.5373912839277,5926.3313426802133,5919.3515893184203,5627.8101922165561,5905.3699769313189,5613.9551069520585,5891.3588022430458,5884.3420959238856,5308.9156122280428,5870.2863789220801,5579.1872878073764,5856.2008339645972,5565.2278384550546,5842.0853541815623,5835.0163552381728,5544.2322713353933,5820.8557720716044,0,0,0,{"$f":"OF193-OF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR193-QR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD193-TD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP193-VP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB193-YB152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN193-AAN152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IRR(K197:ABZ197,0.0001)","v":1.9962415022546587E-2},{"$f":"(1+F198)^months-1","v":0.26768112185567694},null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"IRR(K200:ABZ200,0.0001)","v":3.1506081115222351E-3},{"$f":"(1+F200)^months-1","v":3.8469364511283688E-2},null,"EUR",null,{"$f":"K188+K189-K191+K192-K151","v":0},{"$f":"L188+L189-L191+L192-L151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX188+BX189-BX191+BX192-BX151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ188+EJ189-EJ191+EJ192-EJ151","v":0},0,0,0,0,-60000,-60000,-60000,-60000,-60000,-60000,-60000,-60000,4648.0804742946402,4843.4706640839804,4839.7459872401532,4239.1280267493448,4832.2869060932753,4629.6879368849322,4824.8148144532306,4622.308067635985,4817.3296635247525,4813.5821755355209,4611.2136244955291,4806.0773438365386,4603.8008313613718,4798.559330166634,4794.7953646763081,4195.9141455915851,4787.2574854647501,4585.2107471598883,4779.7063006013041,4577.7513429209403,4772.1417603321497,4768.3544663281837,4566.5370411473405,4760.7697993083739,4559.0439700862162,4753.1716517900613,4749.3675071247762,4152.2168525059606,4741.7490444542173,4540.2518814013556,4734.1169751738607,4532.7111489464169,4726.4712485521177,4722.6432478395382,4521.3742877662698,4714.9769397232021,4513.7991309447652,4707.2968467140463,4703.4516148464854,4305.217869801354,4695.7507482378987,4494.8004924389952,4688.0359681461387,4487.176603280197,4680.307222842227,4676.4375970244437,4475.7144288080253,4668.6878065424771,4468.0553428379499,4660.9239207889896,4657.0366758420696,{"$f":"GV188+GV189-GV191+GV192-GV151","v":4063.3286117286175},4649.2515490281858,4448.8455197704016,4641.4521958236555,4441.1366094509531,4633.6385634821245,4629.7263761048616,4429.5463136242779,4621.8912257830289,4421.8014188497737,4614.0416637066037,4610.1114615955566,4018.1154187160137,4602.240181803244,4402.3756852836987,4594.3543565577338,4394.5798526567387,4586.45393207489,4582.4982282640995,4382.8585721498503,4574.5758036970956,4375.0259519202555,4566.6386446656488,4562.6645227329518,3972.374314522137,4554.705159951257,4355.3794888946504,4546.7309263753223,4347.4947953876454,4538.7417671624298,4534.7415732549871,4335.6396105036765,4526.7299223659684,4327.7173104318463,4518.7032079510409,4514.6841845940307,4120.949538879966,4506.6347708275889,4307.8452040965249,4498.5701545214988,4299.8696729609856,4490.4902797532341,4486.4446029202327,4287.8776065018183,4478.3417352055503,4279.8636337076241,4470.2234684245423,4466.1585427156106,3879.2614299723605,4458.0170712231156,4259.760873420988,4449.8600589128091,4251.6924889671864,4441.6874487607083,4437.5952766232294,4239.5605050807735,4429.3991623820657,4231.4528274194663,4421.1873069253261,4417.0754582244908,3831.8655981187203,4408.8398827419587,4211.1143038082701,4400.5884214997341,{"$f":"JH188+JH189-JH191+JH192-JH151","v":4202.9510106246298},4392.3210163503018,4388.181316587501,4190.6760136292687,4379.8898861361067,4182.4725589044292,4371.5823655785725,4367.4225531383299,3783.8937427670512,4359.0907870868168,4161.8930618847307,4350.742783536436,4153.6327640416466,4342.3784831936191,4338.1902031429854,4141.2115972267411,4329.8013460131988,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,{"$f":"LT188+LT189-LT191+LT192-LT151","v":-1.1499044679415724E-11},-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,-1.1499044679415724E-11,0,0,0,{"$f":"OF188+OF189-OF191+OF192-OF151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR188+QR189-QR191+QR192-QR151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD188+TD189-TD191+TD192-TD151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP188+VP189-VP191+VP192-VP151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB188+YB189-YB191+YB192-YB151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN188+AAN189-AAN191+AAN192-AAN151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR"]
[null,null,null,"Debt Service",null,null,null,null,"EUR"]
[null,null,null,"Discount Rate","%"]
[null,null,null,"DSCR =CFADS/Debt Service","x",null,null,null,"x"]
[null,null,null,"Break-Even Percent Reduction DSCR","%"]
[]
[null,null,null,"PV of CFADS over Life","EUR"]
[null,null,null,"PV of Debt Service =Debt","EUR"]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x"]
[null,null,null,"Break-Even Percent Reduction PLCR","%"]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of CFADS over Loan Life",null,null,null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,null,null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x"]
[null,null,null,"Break-Even Percent Reduction LLCR","%"]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW7,BW5,NA())","v":{"$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(EI7,EI5,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"},"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",{"$f":"IF(LS7,LS5,NA())","v":"2051-09-30"},"2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OE7,OE5,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"},{"$f":"IF(QQ7,QQ5,NA())","v":{"$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":"K202","v":0},{"$f":"L202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN202","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"INDEX(project_name,'Project 12 - BESS 4'!E1)","v":"Project 12 - BESS 4"},": EBITDA",null,"\nDSCR",{"$f":"F205","v":0},"LLCR",{"$f":"F216","v":0},"PLCR",{"$f":"F210","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K220","v":{"$error":"#N/A"}},{"$f":"L220","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"},{"$f":"BX220","v":{"$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":"EJ220","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"},{"$error":"#N/A"},"2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31",{"$f":"GV220","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",{"$f":"JH220","v":"2046-06-30"},"2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30",{"$f":"LT220","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"OF220","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"},{"$f":"QR220","v":{"$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":"TD220","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"},{"$f":"VP220","v":{"$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":"YB220","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"},{"$f":"AAN220","v":{"$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"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K180","v":0},{"$f":"L180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TD180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VP180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YB180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAN180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J238","v":0},{"$f":"K238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI238","v":0},0,0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"GU238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"JG238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"LS238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"OE238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"QQ238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"TC238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"VO238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"YA238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"AAM238","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[null,null,null,"Financing Cost",null,{"$f":"F73","v":9.7389669158782777E-3},null,null,"EUR",null,{"$f":"K235*$F$236*K6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW235*$F$236*BW6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI235*$F$236*EI6","v":0},0,0,0,0,0,0,730.42251869087079,1467.9585981258845,2212.6775170377823,2964.6492288625914,3723.9443683105392,4490.6342580009577,5264.7909151618096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU235*$F$236*GU6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG235*$F$236*JG6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS235*$F$236*LS6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE235*$F$236*OE6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ235*$F$236*QQ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC235*$F$236*TC6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO235*$F$236*VO6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA235*$F$236*YA6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM235*$F$236*AAM6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,{"$f":"SUM(K237:XFD237)","v":600000},"EUR",null,{"$f":"K46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"EI46","v":0},0,0,0,0,0,75000,75000,75000,75000,75000,75000,75000,75000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(K235:K237)","v":0},{"$f":"SUM(L235:L237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX235:BX237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ235:EJ237)","v":0},0,0,0,0,75000,150730.42251869087,227198.38111681674,304411.0586338545,382375.7078627171,461099.65223102766,540590.2864890286,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(GV235:GV237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(JH235:JH237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(LT235:LT237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(OF235:OF237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(QR235:QR237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(TD235:TD237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(VP235:VP237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(YB235:YB237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,{"$f":"SUM(AAN235:AAN237)","v":620855.07740419044},620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044,620855.07740419044]
[]
[null,null,null,"Construction Counter",null,null,null,null,null,null,{"$f":"J240+K6","v":0},{"$f":"K240+L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW240+BX6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI240+EJ6","v":0},0,0,0,0,1,2,3,4,5,6,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"GU240+GV6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"JG240+JH6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"LS240+LT6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"OE240+OF6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"QQ240+QR6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"TC240+TD6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"VO240+VP6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"YA240+YB6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"AAM240+AAN6","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H6","v":8},{"$f":"LOOKUP(F241,240:240,238:238)","v":620855.07740419044}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,14416.051575307403,21872.308788238712,28493.275757889784,36075.355290636959,43425.023668436152,51141.228032385101,58626.466883946487,66479.402892060127,74403.153604082894,82098.168990320104,90162.685890397654,97999.977509329154,106207.99721209408,114490.26485939253,121947.91204580045,130372.07578937909,138572.86417189255,147147.52324756366,155500.4113687131,164228.49255155298,173035.8512766131,181623.9131982986,190589.22021056607,199336.90713094105,208463.23488874128,217672.69322717277,226069.17694108663,235438.58274152764,244594.6496112984,254132.93758398271,263459.66943051229,273170.12576917169,282969.3654360933,292559.79726647603,302536.28375329671,312305.82639066898,322463.00941499922,332713.30037703487,342461.44024849276,352894.85447813338,363126.11883626878,373749.12386644323,384171.96283625357,394988.24971419841,405904.0266460753,416622.69469111459,427737.45402387803,438657.17946363217,{"$f":"GT247","v":449974.79586491361},461396.75811833021,472032.49714040541,483657.5104586698,495092.8015135841,506930.60871018912,518580.90275131393,530635.64854113257,542801.88135832234,554784.00440699304,567173.57348835329,579381.34429782757,591998.60049881809,604732.79476602131,616696.13351262687,629658.95784802327,642445.9074093512,655647.58756488038,668675.85518996767,682121.04549469065,695691.19853957626,709091.73143799196,722912.5754007505,736566.37643768149,750642.79708597006,764850.30016464088,778303.87480332202,792768.73666594585,807073.16654795827,821806.15757528343,836381.46327367472,851387.81025547918,866534.25677852798,881527.24741350766,896955.11034132738,912232.3931506701,927947.1591300607,943808.89545689162,959229.93130516144,975384.16185552476,991395.22351738089,1007850.5201442483,1024165.7146181465,1040927.9482684652,1057847.3132292735,1074631.297362155,1091866.6496629335,1108969.8329014287,1126527.3353244101,1144249.6850571497,1161257.4663982061,1179305.7449123836,1197230.1068599746,1215616.3914215921,1233882.1852180306,1252613.0692722623,1271520.1869748756,1290312.0870298415,1309573.9648039783,1328724.2136096237,1348347.7726037654,1368156.2292344966,1387272.9844854618,1407448.0834012982,{"$f":"JF247","v":1427520.7808784912},1448075.3786729907,1468531.4042325248,1489472.9059510841,1510612.0986065839,1531658.6120741782,1553196.1164288076,1574644.9537259128,1596588.5428204611,1618739.5517450138,1640224.2144385076,1662787.5952560501,1685272.6319479537,1708262.1187990454,1731177.5439348158,1754601.4535562682,1778247.156768135,1801825.3877815811,1825918.3225572051,1849948.2729931932,1874497.1693265683,1899278.7843837559,1923713.2623326485,1948961.4482021763,1974158.2308849569,1999884.9304579985,2025565.0189483082,2051779.5741747492,2078243.0259392697,2104667.2394181895,2131632.9311101851,2158564.4073954476,2186042.1451203362,2213781.0497154091,2240913.0824679504,2269173.4783177092,2297412.5962780411,2326210.3183947909,2354992.1267927964,2384337.6676903106,2413962.5209796275,2443579.7124835299,2473768.5369499801,2503955.3229998075,2534719.1324349525,2565776.0342728053,2596260.8910637693,2627904.0958200898,2659559.7529829191,2691806.3468247638,2724071.399916274,2756933.1678179787,2790108.4141305867,2823311.3592707291,2857119.9182314533,2890962.4739898886,2925416.7160185594,2960199.9123387141,2994449.8573889211,3029892.1563018989,3065384.687828125,3101504.5830421983,3137681.4396988647,3174492.1680462314,{"$f":"LR247","v":3211654.753479762},3248884.6494691055,3286758.4377809479,3324706.5924718985,3363305.4780218513,3402273.6015626863,3441039.3339560521,3480751.1339290333,3520555.5236957078,3561028.330825903,3601601.2681948575,3642849.9513017419,3684493.6307150293,3726249.0367600014,3768691.4698781306,3811253.5373841221,3854510.3315800764,3898181.644369564,3941411.2457183502,3985915.3469383055,4030559.4823357691,4075918.2306227502,4121425.46476391,4167655.5611240449,4214329.0839460101,4261164.0893863402,4308734.6536629945,4356475.5648090309,4404960.7010662407,4453911.1901480556,4502473.8567275628,4552360.3172143884,4602439.9984602164,4653286.2913299073,4704335.2803025488,4756160.1647117026,4808482.8775505228,4861022.8564209854,4914353.0170997018,4967910.3825742034,5022267.6819549771,5077147.4367040908,5131699.5796289518,5187631.2090349291,5243815.6964765955,5300825.312867159,5358098.4126073057,5416207.0871223882,5474874.7003427371,5533822.1341101704,5593621.2147695553,5653711.2618271029,5714663.9275602084,5776203.1925820038,5837766.3599861786,5900490.4598076334,5963534.3284709631,6027469.1928316103,6091735.743725528,6156905.0419481257,6222701.9528111005,6288848.8735282337,6355916.6204185551,6355916.6204185551,{"$f":"OD247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"QP247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"TB247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"VN247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"XZ247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"AAL247","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551]
[null,null,null,"Reinvestment income","EUR",{"$f":"F73","v":9.7389669158782777E-3},null,null,"EUR",null,{"$f":"K244*$F$245*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW244*$F$245*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI244*$F$245*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.427288760832752,140.39744934951372,213.0136916625305,277.49506993108514,351.33669165406775,422.91486882813086,498.06272784478523,570.96122137758834,647.4407053531163,724.60985138717297,799.55135165091144,878.09141493330799,954.41853872017191,1034.3561710502765,1115.0169016557652,1187.6466808744847,1269.6893328671383,1349.5565396085558,1433.0648606614523,1514.4133617253592,1599.4158556041366,1685.190430843769,1768.8292817705781,1856.1421101537426,1941.3355436617355,2030.2165477584138,2119.907157829557,2201.6802349290751,2292.928568041008,2382.0992003652746,2474.9922713653668,2565.8250042519867,2660.3948172722712,2755.829288189183,2849.230186494266,2946.3908583261195,3041.5361108547504,3140.456580287223,3240.2838248446142,3335.2206365440966,3436.83131254622,3536.4732576377055,3639.9303521737829,3741.4380360702926,3846.7774961272457,3953.0858865279024,4057.4746400008216,4165.7209134205541,4272.0677582087937,{"$f":"GU244*$F$245*GU7","v":4382.289649907475},4493.5277624079099,4597.108872869816,4710.3244929730372,4821.692414230286,4936.9804268745684,5050.4422551013367,5167.8430255277035,5286.3295644251875,5403.0230643781742,5523.6846677635294,5642.5757437936245,5765.4547845042307,5889.4726811728897,6005.9832414295261,6132.2277587682938,6256.7594375010704,6385.3301637697759,6512.2120311417093,6643.154294697094,6775.3135662446393,6905.8209127974487,7040.4216549002704,7173.3955714749254,7310.4853664625934,7448.8517689030077,7579.8756872094218,7720.7484983322647,7860.0588677036849,8003.5429798907362,8145.4913998761804,8291.6377166601651,8439.1484582412559,8585.1646980053956,8735.4161446421367,8884.2010964868423,9037.2466824508974,9191.7236077662874,9341.9085657011601,9499.2340825826195,9655.1652823955228,9815.422871835548,9974.3160110429635,10137.562849999638,10302.339985590621,10465.798651777379,10633.653177618167,10800.220513334076,10971.212448556944,11143.809826275719,11309.448046068759,11485.219633406892,11659.784401402707,11838.847818454224,12016.737779929994,12199.157240039307,12383.293033819675,12566.306726741479,12753.89751712149,12940.401156670507,13131.514348486238,13324.428252267538,13510.605699195632,13707.090320061534,{"$f":"JG244*$F$245*JG7","v":13902.57765670435},14102.758204594165,14301.978760748829,14505.927353154686,14711.801251054974,14916.772549410462,15126.525591770784,15335.415108591347,15549.12299679878,15764.850939868324,15974.089359039062,16193.833378331472,16412.81440677623,16636.708258632032,16859.880825892586,17088.005506736434,17318.290228019479,17547.917839794369,17782.558134480583,18016.585026766865,18255.665915978931,18497.013245142913,18734.979817493935,18980.871064363211,19226.261697297385,19476.813173293976,19726.910705497929,19982.213391562702,20239.94007277731,20497.284613626613,20759.902592878734,21022.187349416665,21289.792128042536,21559.940402176653,21824.178371514179,22099.405431724605,22374.425267273862,22654.885330221543,22935.190409988867,23220.985661918312,23509.501127990716,23797.941976188453,24091.949938896465,24385.938049532433,24685.545771827692,24988.007911336223,25284.898923058707,25593.071047292873,25901.364445102055,26215.412955677544,26529.641240274817,26849.68091066679,27172.773536931392,27496.13592116096,27825.396358352973,28154.98788923314,28490.53661246203,28829.289010652516,29162.84809236713,29508.019468903287,29853.68005919797,30205.450523692823,30557.775733792565,30916.274199316955,{"$f":"LS244*$F$245*LS7","v":31278.19938936261},31640.780114684414,32009.631686032422,32379.207509086224,32755.120778446984,33134.630044385034,33512.168229633819,33898.920135740656,34286.57377078502,34680.737100418715,35075.875595134967,35477.595155236457,35883.161571297904,36289.816089328953,36703.161541295791,37117.672108608022,37538.948596169372,37964.262066599164,38385.2737239216,38818.697693323644,39253.485450947534,39695.232799860096,40138.426247593976,40588.659626563196,41043.211521173798,41499.336089662153,41962.624241322155,42427.571395507286,42899.766533428105,43376.493727111956,43849.443930276604,44335.286518508074,44823.01087731892,45318.201241371899,45815.365656065485,46320.086490745452,46829.65566003172,47341.340776012097,47860.721446480595,48382.314856938363,48911.698797244208,49446.17091309734,49977.452428232828,50522.168716568805,51069.347580948772,51624.562348863379,52182.34317240247,52748.261631030393,53319.623575216916,53893.710682453879,54476.091950595561,55061.306930862585,55654.922925871884,56254.251791946619,56853.813442532555,57464.681375521948,58078.663526683093,58701.323055462599,59327.212868416071,59961.894507736957,60602.688445798456,61246.891118249841,0,0,{"$f":"OE244*$F$245*OE7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ244*$F$245*QQ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC244*$F$245*TC7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO244*$F$245*VO7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA244*$F$245*YA7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM244*$F$245*AAM7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"GU70","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"JG70","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,{"$f":"LS70","v":5951.6965999808417},6233.0081971580566,5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,0,0,{"$f":"OE70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"VO70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"YA70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AAM70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K244:K246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW244:BW246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI244:EI246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,7026.1342246958284,14416.051575307403,21872.308788238712,28493.275757889784,36075.355290636959,43425.023668436152,51141.228032385101,58626.466883946487,66479.402892060127,74403.153604082894,82098.168990320104,90162.685890397654,97999.977509329154,106207.99721209408,114490.26485939253,121947.91204580045,130372.07578937909,138572.86417189255,147147.52324756366,155500.4113687131,164228.49255155298,173035.8512766131,181623.9131982986,190589.22021056607,199336.90713094105,208463.23488874128,217672.69322717277,226069.17694108663,235438.58274152764,244594.6496112984,254132.93758398271,263459.66943051229,273170.12576917169,282969.3654360933,292559.79726647603,302536.28375329671,312305.82639066898,322463.00941499922,332713.30037703487,342461.44024849276,352894.85447813338,363126.11883626878,373749.12386644323,384171.96283625357,394988.24971419841,405904.0266460753,416622.69469111459,427737.45402387803,438657.17946363217,449974.79586491361,{"$f":"SUM(GU244:GU246)","v":461396.75811833021},472032.49714040541,483657.5104586698,495092.8015135841,506930.60871018912,518580.90275131393,530635.64854113257,542801.88135832234,554784.00440699304,567173.57348835329,579381.34429782757,591998.60049881809,604732.79476602131,616696.13351262687,629658.95784802327,642445.9074093512,655647.58756488038,668675.85518996767,682121.04549469065,695691.19853957626,709091.73143799196,722912.5754007505,736566.37643768149,750642.79708597006,764850.30016464088,778303.87480332202,792768.73666594585,807073.16654795827,821806.15757528343,836381.46327367472,851387.81025547918,866534.25677852798,881527.24741350766,896955.11034132738,912232.3931506701,927947.1591300607,943808.89545689162,959229.93130516144,975384.16185552476,991395.22351738089,1007850.5201442483,1024165.7146181465,1040927.9482684652,1057847.3132292735,1074631.297362155,1091866.6496629335,1108969.8329014287,1126527.3353244101,1144249.6850571497,1161257.4663982061,1179305.7449123836,1197230.1068599746,1215616.3914215921,1233882.1852180306,1252613.0692722623,1271520.1869748756,1290312.0870298415,1309573.9648039783,1328724.2136096237,1348347.7726037654,1368156.2292344966,1387272.9844854618,1407448.0834012982,1427520.7808784912,{"$f":"SUM(JG244:JG246)","v":1448075.3786729907},1468531.4042325248,1489472.9059510841,1510612.0986065839,1531658.6120741782,1553196.1164288076,1574644.9537259128,1596588.5428204611,1618739.5517450138,1640224.2144385076,1662787.5952560501,1685272.6319479537,1708262.1187990454,1731177.5439348158,1754601.4535562682,1778247.156768135,1801825.3877815811,1825918.3225572051,1849948.2729931932,1874497.1693265683,1899278.7843837559,1923713.2623326485,1948961.4482021763,1974158.2308849569,1999884.9304579985,2025565.0189483082,2051779.5741747492,2078243.0259392697,2104667.2394181895,2131632.9311101851,2158564.4073954476,2186042.1451203362,2213781.0497154091,2240913.0824679504,2269173.4783177092,2297412.5962780411,2326210.3183947909,2354992.1267927964,2384337.6676903106,2413962.5209796275,2443579.7124835299,2473768.5369499801,2503955.3229998075,2534719.1324349525,2565776.0342728053,2596260.8910637693,2627904.0958200898,2659559.7529829191,2691806.3468247638,2724071.399916274,2756933.1678179787,2790108.4141305867,2823311.3592707291,2857119.9182314533,2890962.4739898886,2925416.7160185594,2960199.9123387141,2994449.8573889211,3029892.1563018989,3065384.687828125,3101504.5830421983,3137681.4396988647,3174492.1680462314,3211654.753479762,{"$f":"SUM(LS244:LS246)","v":3248884.6494691055},3286758.4377809479,3324706.5924718985,3363305.4780218513,3402273.6015626863,3441039.3339560521,3480751.1339290333,3520555.5236957078,3561028.330825903,3601601.2681948575,3642849.9513017419,3684493.6307150293,3726249.0367600014,3768691.4698781306,3811253.5373841221,3854510.3315800764,3898181.644369564,3941411.2457183502,3985915.3469383055,4030559.4823357691,4075918.2306227502,4121425.46476391,4167655.5611240449,4214329.0839460101,4261164.0893863402,4308734.6536629945,4356475.5648090309,4404960.7010662407,4453911.1901480556,4502473.8567275628,4552360.3172143884,4602439.9984602164,4653286.2913299073,4704335.2803025488,4756160.1647117026,4808482.8775505228,4861022.8564209854,4914353.0170997018,4967910.3825742034,5022267.6819549771,5077147.4367040908,5131699.5796289518,5187631.2090349291,5243815.6964765955,5300825.312867159,5358098.4126073057,5416207.0871223882,5474874.7003427371,5533822.1341101704,5593621.2147695553,5653711.2618271029,5714663.9275602084,5776203.1925820038,5837766.3599861786,5900490.4598076334,5963534.3284709631,6027469.1928316103,6091735.743725528,6156905.0419481257,6222701.9528111005,6288848.8735282337,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(OE244:OE246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(QQ244:QQ246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(TC244:TC246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(VO244:VO246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(YA244:YA246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,{"$f":"SUM(AAM244:AAM246)","v":6355916.6204185551},6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551,6355916.6204185551]
[]
[null,"Demonstration that Growth Rate = IRR with Re-Investment Income"]
[null," ",null,"Cash accumulated in final period","EUR",{"$f":"H7","v":240},{"$f":"LOOKUP(F250,8:8,247:247)","v":6355916.6204185551}]
[null,null,null,"Investment","EUR",null,{"$f":"G241","v":620855.07740419044}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G250/G251","v":10.237359492963787}]
[null,null,null,"Number of periods","Period",null,{"$f":"H7","v":240}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G252^(1/(G253))-1","v":9.7389669158782777E-3}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G254)^(months)-1","v":0.12333527728698201}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K72:IZ72,F245,F245)","v":8.5216875358027355E-3}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K7,K70)","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,{"$f":"IF(BW7,BW70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI7,EI70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,7026.1342246958284,7321.4900618507418,7315.8597635817951,6407.9532779885403,7304.5844628160921,6998.3316861451258,7293.28949512082,6987.1761237165992,7281.9747867360484,7276.3100066696561,6970.4055348500351,7264.9655484266423,6959.2002039981862,7253.6011640447505,7247.9114762481622,6342.6302847521647,7236.5170627041534,6931.0990496463255,7225.1025360625681,6919.8232604879922,7213.6678211145099,7207.9428694559901,6902.8714908417242,7196.477730496903,6891.5448102212404,7184.992214138495,7179.2417906730952,6276.5765560842983,7167.7255655119316,6863.1383017297421,7156.1887723190166,6851.7395751642434,7144.6313344074351,7138.8448496493602,6834.6025421935428,7127.2563003264422,6823.1517790461839,7115.6469134754825,7109.8343817484674,6507.8560466132512,7098.193593096541,6794.4330455891704,7086.531772536744,6782.9086176365654,7074.8488418744892,7068.9994357496471,6765.5821585113972,7057.2846927625797,6754.0045263335887,7045.5486430726305,{"$f":"IF(GU7,GU70)","v":7039.6726035091206},6142.2112596672923,7027.9044453945762,6724.966561941259,7016.114782374777,6713.3136142502426,7004.3035347172481,6998.3897916620608,6695.7934842454997,6986.5460169821017,6684.0861417107153,6974.6804571969269,6968.7394826989348,6073.8660654327105,6956.8410939669029,6654.7218025596949,6944.9207180280891,6642.9374613174969,6932.9782735812869,6926.9987501884661,6625.2193321710329,6915.0230499611071,6613.3793820306364,6903.0250768136721,6897.0177122082487,6004.7228697782202,6884.9861754144022,6583.6813836801721,6872.9321596215505,6571.762718500604,6860.8555819283119,6854.8088063886153,6553.8421767384716,6842.6982298142739,6541.8666647005821,6830.5648829037636,6824.4896443800972,6229.3122405035238,6812.3219846620887,6511.8275792734767,6800.1313444718799,6499.7716020627886,6787.9176392758282,6781.8021108086232,6481.6441472909637,6769.5536490009663,6469.5300608769121,6757.281909647334,6751.1372841826233,5863.9715147805164,6738.8304681089439,6439.1423141840751,6726.5001602148222,6426.9459779841382,6714.1462743016309,6707.9604625740803,6408.6070211461065,6695.5710473955287,6396.3512885240161,6683.1578374711444,6676.9422822449633,5792.3269986977084,6664.4932166408089,6365.6071571315633,{"$f":"IF(JG7,JG70)","v":6652.0201377949561},6353.2673549398851,6639.5229578104227,6633.2653023450684,6334.7122165393966,6620.7318052190167,6322.3117053344595,6608.173985956967,6601.8859277539432,5719.811753625565,6589.2914585035842,6291.2033135721431,6576.6724443153435,6278.7168771383422,6564.0287955598378,6557.6977051303347,6259.940785426611,6545.0169358296216,6247.3923015075679,6532.3113066081642,6525.9491412087073,5937.4647037495488,6513.2060520339401,6215.9116184174163,6500.4378757442228,6203.2753170155938,6487.6445209430422,6481.2383729578005,6184.2734061422798,6468.4070783689458,6171.5736923836375,6455.5503754716847,6449.112467030528,5572.0923503647382,6436.2174782446718,6139.7125286075607,6423.296849475837,6126.9230677841533,6410.3504875249691,6403.8676273984947,6107.6903759113575,6390.8824902612632,6094.8361109308589,6377.8713856125214,6371.3560660248422,5496.848879628029,6358.3058332618548,6062.5861155360653,6345.2293967426267,6049.6401358326548,6332.1266614294382,6325.5654019410831,6030.171603211209,6312.4230395627956,6017.1594000820678,6299.2541394377131,6292.6597076925918,5420.6560395545748,6279.4508206107439,5984.5120573229688,6266.2151548756128,5971.4061329735378,6252.9526135739534,6246.311234213852,{"$f":"IF(LS7,LS70)","v":5951.6965999808417},6233.0081971580566,5938.5230049182264,6219.6780408668701,6213.0027623878032,5631.1023489811305,6199.6317433474733,5905.4696309336287,6186.2333594100965,5892.2002685358002,6172.8075117493281,6166.084258051269,5872.244473674421,6152.6170288001231,5858.9059646956694,6139.1220873461934,6132.3641933184244,5265.3392821872148,6118.8274960334238,5825.4377041399093,6105.2628360335129,5812.0013412996059,6091.6701125409099,6084.8631954018474,5791.7939191558553,6071.228186991817,5778.2869047138947,6057.5648617027637,6050.7225483871798,5186.1728523955135,6037.0165565491216,5744.394727320634,6023.2819923722636,5730.7877312696219,6009.518753088274,6002.6263480742618,5710.3232104313247,5988.8199027044893,5696.6440280208035,5974.9845238360085,5968.055951869299,5105.9720117632678,5954.1769777444788,5662.3187250980991,5940.2688096143656,5648.5373912839159,5926.3313426802015,5919.3515893184085,5627.8101922165442,5905.3699769313071,5613.9551069520467,5891.358802243034,5884.3420959238738,5308.915612228031,5870.2863789220683,5579.1872878073646,5856.2008339645854,5565.2278384550427,5842.0853541815504,5835.0163552381609,5544.2322713353815,5820.8557720715926,false,false,{"$f":"IF(OE7,OE70)","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,{"$f":"IF(QQ7,QQ70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(TC7,TC70)","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,{"$f":"IF(VO7,VO70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(YA7,YA70)","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,{"$f":"IF(AAM7,AAM70)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"INDEX(InputC!I62:AD62,E1)","v":3.5000000000000003E-2},{"$f":"(1+F261)^(Months_Period/months)-1","v":2.8708987190766422E-3}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G261","v":2.8708987190766422E-3}]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F262,K70:IZ70)","v":423740.66875189706}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G263/G241-1","v":-0.31748859891173531}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H7","v":240}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F262,F250,-G264)","v":-1.8323584639862323E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G266+F262","v":1.0385402550904099E-3}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G267)^(months/Months_Period)-1","v":1.2533915414227215E-2}]
[]
[null,"Copy and Paste Block"]
[]
[null,null,null,"Copy Block"]
[]
[]
[]
[]
[]
[]
[null,null,null,"Paste Block"]

{"sheet":"End","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}